(FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Dec 31, 2022 | (Q6)Dec 31, 2022 | (Q3)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q6)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Accounts receivable | 16.43%164.29M | 29.73%183.06M | 21.03%170.78M | 2.17%144.16M | -17.07%141.1M | --141.1M | -17.07%141.1M | --141.1M | -40.68%170.16M | -42.62%170.16M |
Advance deposits and other receivables | 39.75%44.97M | 6.75%34.35M | 11.58%35.91M | 41.74%45.61M | 154.02%32.18M | --32.18M | 154.02%32.18M | --32.18M | 30.69%12.67M | --12.67M |
Withholding and tax receivable | -45.83%286K | ---- | -2.46%515K | ---- | -56.93%528K | --528K | -56.93%528K | --528K | 123.32%1.23M | 123.32%1.23M |
Cash and equivalents | 38.44%146.35M | -21.23%83.28M | 0.81%106.57M | -27.33%76.83M | -34.06%105.72M | --105.72M | -34.06%105.72M | --105.72M | 307.83%160.32M | 307.83%160.32M |
Secured deposit | 10.41%5.28M | 2.80%4.92M | 0.23%4.79M | -13.15%4.15M | -24.32%4.78M | --4.78M | -24.32%4.78M | --4.78M | 29.32%6.32M | 29.32%6.32M |
Financial assets at fair value-current assets | 23.64%39.03M | 12.38%35.47M | 12.84%35.62M | -0.06%31.54M | 158.74%31.56M | --31.56M | 158.74%31.56M | --31.56M | -77.52%12.2M | -77.52%12.2M |
Special items of current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --119.75M | --119.75M |
Total current assets | 26.70%400.2M | 7.98%341.08M | 12.13%354.18M | -4.30%302.29M | -34.55%315.87M | --315.87M | -34.55%315.87M | --315.87M | 22.02%482.64M | 22.02%482.64M |
Non-current assets | ||||||||||
Property, plant and equipment | 32.37%15.46M | -28.20%8.39M | -19.65%9.38M | -2.11%11.43M | 53.41%11.68M | --11.68M | 53.41%11.68M | --11.68M | -30.08%7.61M | -30.08%7.61M |
Financial assets at fair value-non-current assets | -1.70%1.21M | 89.07%2.34M | -3.64%1.19M | 9.80%1.36M | -25.74%1.24M | --1.24M | -25.74%1.24M | --1.24M | -45.74%1.66M | -45.74%1.66M |
Intangible assets | 6.41%146.41M | 5.45%145.08M | 3.25%142.05M | 3.05%141.78M | 16.93%137.59M | --137.59M | 16.93%137.59M | --137.59M | 171.60%117.67M | 171.60%117.67M |
Goodwill | 0.00%115.34M | 0.00%115.34M | 0.00%115.34M | 0.00%115.34M | 0.00%115.34M | --115.34M | 0.00%115.34M | --115.34M | 297.76%115.34M | 297.76%115.34M |
Deferred tax assets | -36.51%12.92M | -12.02%17.91M | -12.05%17.9M | 2.22%20.81M | -7.64%20.36M | --20.36M | -7.64%20.36M | --20.36M | 45.85%22.04M | 45.85%22.04M |
Total non-current assets | 1.80%291.35M | 1.00%289.06M | -0.11%285.87M | 1.58%290.72M | 8.28%286.2M | --286.2M | 8.28%286.2M | --286.2M | 158.99%264.33M | 158.99%264.33M |
Total assets | 14.86%691.55M | 4.66%630.13M | 6.31%640.05M | -1.50%593.02M | -19.40%602.07M | --602.07M | -19.40%602.07M | --602.07M | 50.11%746.97M | 50.11%746.97M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Accounts payable | 16.44%292.45M | 2.22%256.73M | 12.27%281.98M | -7.06%233.42M | 16.90%251.16M | --251.16M | 16.90%251.16M | --251.16M | 43.36%214.85M | 43.36%214.85M |
Tax payable | 42.42%10.44M | 33.75%9.81M | 29.31%9.48M | 5.69%7.75M | -8.82%7.33M | --7.33M | -8.82%7.33M | --7.33M | -16.86%8.04M | -16.86%8.04M |
Bank loans and overdrafts | 8.75%49.54M | -48.75%23.35M | -82.83%7.82M | -84.55%7.04M | -23.14%45.56M | --45.56M | -23.14%45.56M | --45.56M | 5.01%59.27M | 5.01%59.27M |
Derivative financial instrument-current liabilities | -95.40%101K | -86.92%287K | -86.92%287K | 0.00%2.19M | -86.60%2.19M | --2.19M | -86.60%2.19M | --2.19M | --16.38M | --16.38M |
Financial lease liabilities-current liabilities | -19.31%4.03M | -53.16%2.34M | -27.51%3.62M | -28.47%3.57M | 25.03%4.99M | --4.99M | 25.03%4.99M | --4.99M | -13.22%3.99M | -13.22%3.99M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --47.01M | --47.01M |
Total current liabilities | 14.56%356.56M | -6.02%292.51M | 7.45%334.43M | -8.56%284.59M | -10.96%311.24M | --311.24M | -10.96%311.24M | --311.24M | 58.46%349.53M | 58.46%349.53M |
Net current assets | 840.74%43.64M | 946.89%48.57M | 325.87%19.76M | 281.66%17.71M | -96.51%4.64M | --4.64M | -96.51%4.64M | --4.64M | -23.92%133.11M | -23.92%133.11M |
Total assets less current liabilities | 15.18%334.99M | 16.09%337.62M | 5.08%305.63M | 6.05%308.43M | -26.82%290.84M | --290.84M | -26.82%290.84M | --290.84M | 43.46%397.44M | 43.46%397.44M |
Non-current liabilities | ||||||||||
Long-term bank loan | --32M | --40M | --40M | --40M | ---- | ---- | ---- | ---- | ---- | ---- |
Financial lease liabilities-non-current liabilities | 34.59%9.33M | -19.00%5.62M | -19.33%5.59M | -5.06%6.58M | 142.89%6.93M | --6.93M | 142.89%6.93M | --6.93M | -59.06%2.85M | -59.06%2.85M |
Deferred tax liability | -69.56%1.79M | -31.11%4.04M | -31.11%4.04M | 0.00%5.87M | -22.37%5.87M | --5.87M | -22.37%5.87M | --5.87M | 259.73%7.56M | 259.73%7.56M |
Convertible notes and bonds | 9.28%32.76M | 6.45%31.91M | ---- | ---- | 8.98%29.98M | --29.98M | 8.98%29.98M | --29.98M | --27.51M | --27.51M |
Other non-current liabilities | ---- | ---- | ---- | ---- | -86.71%21K | --21K | -86.71%21K | --21K | 0.64%158K | 0.64%158K |
Total non-current liabilities | 77.29%75.88M | 90.58%81.57M | 15.97%49.63M | 22.54%52.45M | 12.40%42.8M | --42.8M | 12.40%42.8M | --42.8M | 312.56%38.08M | 312.56%38.08M |
Total liabilities | 22.15%432.44M | 5.66%374.08M | 8.48%384.06M | -4.80%337.04M | -8.66%354.04M | --354.04M | -8.66%354.04M | --354.04M | 68.67%387.61M | 68.67%387.61M |
Total assets less total liabilities | 4.46%259.11M | 3.23%256.05M | 3.21%255.99M | 3.20%255.98M | -30.98%248.04M | --248.04M | -30.98%248.04M | --248.04M | 34.19%359.36M | 34.19%359.36M |
Total equity and non-current liabilities | 15.18%334.99M | 16.09%337.62M | 5.08%305.63M | 6.05%308.43M | -26.82%290.84M | --290.84M | -26.82%290.84M | --290.84M | 43.46%397.44M | 43.46%397.44M |
Equity | ||||||||||
Share capital | -2.18%16.01M | -0.54%16.28M | -0.54%16.28M | 0.00%16.37M | -1.65%16.37M | --16.37M | -1.65%16.37M | --16.37M | 8.47%16.64M | 8.47%16.64M |
Reserve | 6.87%234.08M | 4.45%228.78M | 4.42%228.72M | 3.84%227.45M | -31.59%219.04M | --219.04M | -31.59%219.04M | --219.04M | 26.82%320.16M | 26.82%320.16M |
Legal reserve | 6.87%234.08M | 4.45%228.78M | 4.42%228.72M | 3.84%227.45M | -31.59%219.04M | --219.04M | -31.59%219.04M | --219.04M | 26.82%320.16M | 26.82%320.16M |
Shareholders' equity adjustment project | ---- | --523K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Shareholders' Equity | 6.24%250.09M | 4.32%245.58M | 4.07%245M | 3.57%243.81M | -30.11%235.4M | --235.4M | -30.11%235.4M | --235.4M | 25.77%336.8M | 25.77%336.8M |
Non-controlling interest | -28.63%9.02M | -17.09%10.48M | -12.96%11M | -3.70%12.17M | -43.97%12.64M | --12.64M | -43.97%12.64M | --12.64M | --22.55M | --22.55M |
Total equity | 4.46%259.11M | 3.23%256.05M | 3.21%255.99M | 3.20%255.98M | -30.98%248.04M | --248.04M | -30.98%248.04M | --248.04M | 34.19%359.36M | 34.19%359.36M |
Total equity and total liabilities | 14.86%691.55M | 4.66%630.13M | 6.31%640.05M | -1.50%593.02M | -19.40%602.07M | --602.07M | -19.40%602.07M | --602.07M | 50.11%746.97M | 50.11%746.97M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | KPMG | -- | -- | -- | KPMG | -- | -- | -- | KPMG | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data