(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -94.73%287K | -94.73%287K | -98.03%212K | -70.32%5.24M | -55.35%2.52M | 90.66%5.45M | 90.66%5.45M | -89.45%10.74M | -84.16%17.65M | -94.20%5.63M |
-Cash and cash equivalents | -94.73%287K | -94.73%287K | -98.03%212K | -70.32%5.24M | -55.35%2.52M | 90.66%5.45M | 90.66%5.45M | -89.45%10.74M | -84.16%17.65M | -94.20%5.63M |
Receivables | 28.81%183.3M | 28.81%183.3M | 27.34%185.41M | 25.73%176.67M | 39.94%176.08M | 73.02%142.31M | 73.02%142.31M | 139.53%145.61M | 147.91%140.52M | 109.84%125.83M |
-Accounts receivable | 8.61%138.11M | 8.61%138.11M | 19.42%160.11M | 23.95%154.11M | 41.52%160.95M | 79.65%127.16M | 79.65%127.16M | 128.19%134.07M | 133.23%124.34M | 116.31%113.74M |
-Taxes receivable | ---- | ---- | ---- | -64.57%2.7M | ---- | ---- | ---- | -2.90%1.94M | 128.15%7.62M | -71.55%2.09M |
-Other receivables | 198.29%45.19M | 198.29%45.19M | 163.82%25.31M | 131.79%19.86M | 51.24%15.13M | 163.54%15.15M | 163.54%15.15M | --9.59M | --8.57M | --10M |
Inventory | 7.34%213.53M | 7.34%213.53M | 21.27%214.51M | 31.35%215.41M | 36.61%199.58M | 52.71%198.94M | 52.71%198.94M | 69.19%176.89M | 87.65%164M | 73.84%146.09M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -17.84%2.3M | 59.15%4.68M | 52.80%5.55M |
Restricted cash | 1,654.22%8.74M | 1,654.22%8.74M | 4,111.89%22.32M | 3,883.66%22.43M | -21.85%465K | -20.70%498K | -20.70%498K | -19.70%530K | -18.64%563K | -17.93%595K |
Other current assets | 61.39%3.1M | 61.39%3.1M | --2.84M | --4.47M | --5.54M | -7.34%1.92M | -7.34%1.92M | ---- | ---- | ---- |
Total current assets | 17.14%408.95M | 17.14%408.95M | 26.55%425.29M | 29.56%424.21M | 35.42%384.18M | 60.09%349.12M | 60.09%349.12M | 24.19%336.06M | 26.35%327.41M | 15.60%283.7M |
Non current assets | ||||||||||
Net PPE | 22.40%381.72M | 22.40%381.72M | 23.80%369.08M | 18.91%354.77M | 17.12%331.73M | 13.39%311.87M | 13.39%311.87M | 23.20%298.14M | 23.68%298.35M | 20.95%283.23M |
-Gross PPE | 19.45%665.21M | 19.45%665.21M | 19.18%643.99M | 15.96%618.66M | 14.60%585.69M | 11.56%556.89M | 11.56%556.89M | 17.81%540.35M | 16.29%533.51M | 14.94%511.09M |
-Accumulated depreciation | -15.70%-283.49M | -15.70%-283.49M | -13.50%-274.91M | -12.22%-263.89M | -11.45%-253.95M | -9.32%-245.03M | -9.32%-245.03M | -11.79%-242.21M | -8.10%-235.16M | -8.25%-227.86M |
Goodwill and other intangible assets | 2.35%149.95M | 2.35%149.95M | -2.45%143.79M | -2.43%144.7M | -2.42%145.6M | -6.00%146.5M | -6.00%146.5M | 4,464.85%147.4M | 4,492.78%148.3M | 4,520.69%149.2M |
-Goodwill | 0.00%81.89M | 0.00%81.89M | 0.00%81.89M | 0.00%81.89M | 0.00%81.89M | -4.47%81.89M | -4.47%81.89M | --81.89M | --81.89M | --81.89M |
-Other intangible assets | 5.34%68.05M | 5.34%68.05M | -5.50%61.9M | -5.43%62.8M | -5.36%63.7M | -7.86%64.61M | -7.86%64.61M | --65.51M | --66.41M | --67.31M |
Other non current assets | -87.29%816K | -87.29%816K | 50.31%6.38M | 140.51%6.37M | 382.45%6.41M | 428.04%6.42M | 428.04%6.42M | --4.24M | --2.65M | --1.33M |
Total non current assets | 14.56%532.48M | 14.56%532.48M | 15.45%519.25M | 12.58%505.84M | 11.52%483.74M | 7.56%464.79M | 7.56%464.79M | 82.99%449.78M | 83.35%449.3M | 82.27%433.76M |
Total assets | 15.67%941.44M | 15.67%941.44M | 20.19%944.54M | 19.74%930.05M | 20.97%867.91M | 25.18%813.9M | 25.18%813.9M | 52.18%785.84M | 54.05%776.71M | 48.42%717.46M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -50.58%28.65M | -50.58%28.65M | -36.02%32.52M | -26.69%33.93M | 35.25%48.41M | 99.81%57.99M | 99.81%57.99M | 95.97%50.83M | 48.25%46.29M | 103.21%35.8M |
-accounts payable | -39.61%27.48M | -39.61%27.48M | -38.46%29.92M | -11.00%32.21M | -17.42%29.56M | 56.83%45.51M | 56.83%45.51M | 87.41%48.61M | 70.30%36.19M | 103.21%35.8M |
-Total tax payable | -90.62%1.17M | -90.62%1.17M | 17.33%2.61M | --1.72M | --18.85M | --12.47M | --12.47M | --2.22M | ---- | ---- |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1.26%10.1M | ---- |
Current accrued expenses | 25.38%61.45M | 25.38%61.45M | 46.68%67.15M | 28.64%57.15M | 21.97%49.28M | 34.13%49.01M | 34.13%49.01M | 25.22%45.78M | 25.67%44.43M | 13.41%40.41M |
Current debt and capital lease obligation | 61.16%2.02M | 61.16%2.02M | 255.94%1.86M | -65.59%1.61M | -13.31%1.46M | -20.63%1.25M | -20.63%1.25M | --522K | --4.67M | --1.68M |
-Current capital lease obligation | 61.16%2.02M | 61.16%2.02M | 255.94%1.86M | -65.59%1.61M | -13.31%1.46M | -20.63%1.25M | -20.63%1.25M | --522K | --4.67M | --1.68M |
Current deferred liabilities | -34.94%16.38M | -34.94%16.38M | -39.58%21.04M | 36.29%44.77M | -15.92%23.89M | 86.85%25.17M | 86.85%25.17M | 557.48%34.82M | 547.95%32.85M | 266.91%28.41M |
Current liabilities | -12.93%126.75M | -12.93%126.75M | -1.20%140.48M | 12.85%153.67M | 20.70%137.87M | 67.77%145.57M | 67.77%145.57M | 91.61%142.18M | 73.44%136.17M | 71.31%114.23M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -36.97%48.53M | -36.97%48.53M | 15.06%89.1M | -21.39%84.5M | 11.46%89.52M | 92.49%77M | 92.49%77M | --77.44M | --107.5M | --80.32M |
-Long term debt | -46.02%38.33M | -46.02%38.33M | 2.79%78.42M | -26.08%78.54M | 28.71%83.66M | 77.51%71M | 77.51%71M | --76.29M | --106.25M | --65M |
-Long term capital lease obligation | 70.22%10.2M | 70.22%10.2M | 826.63%10.68M | 378.49%5.96M | -61.75%5.86M | --5.99M | --5.99M | --1.15M | --1.25M | --15.32M |
Non current deferred liabilities | -34.98%12.13M | -34.98%12.13M | -53.09%14.74M | -55.37%14.22M | -40.60%19.58M | -41.67%18.66M | -41.67%18.66M | 1.09%31.43M | 2.56%31.87M | -0.05%32.97M |
Other non current liabilities | 19.78%6.61M | 19.78%6.61M | 23.93%5.56M | 27.14%5.4M | 50.10%5.06M | -70.73%5.52M | -70.73%5.52M | 1.24%4.49M | -5.43%4.25M | -21.78%3.37M |
Total non current liabilities | -26.16%79.46M | -26.16%79.46M | 1.48%121.58M | -22.51%116.27M | -1.99%120.63M | 10.67%107.62M | 10.67%107.62M | 185.80%119.8M | 257.68%150.04M | 181.85%123.08M |
Total liabilities | -18.55%206.21M | -18.55%206.21M | 0.03%262.06M | -5.68%269.94M | 8.93%258.5M | 37.60%253.19M | 37.60%253.19M | 125.61%261.99M | 137.60%286.21M | 115.05%237.3M |
Shareholders'equity | ||||||||||
Share capital | 1.24%326K | 1.24%326K | 52.58%325K | 2.35%218K | 2.36%217K | 53.33%322K | 53.33%322K | 1.43%213K | 1.43%213K | 0.95%212K |
-common stock | 1.24%326K | 1.24%326K | 52.58%325K | 2.35%218K | 2.36%217K | 53.33%322K | 53.33%322K | 1.43%213K | 1.43%213K | 0.95%212K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 32.75%612.84M | 32.75%612.84M | 31.35%572.29M | 30.14%531.26M | 22.31%492.12M | 20.13%461.66M | 20.13%461.66M | 12.26%435.7M | 9.58%408.22M | 11.19%402.37M |
Paid-in capital | 23.63%122.06M | 23.63%122.06M | 24.93%109.87M | 56.72%128.64M | 50.92%117.08M | 20.92%98.74M | 20.92%98.74M | 634.99%87.95M | 646.30%82.08M | 607.99%77.57M |
Total stockholders'equity | 31.12%735.22M | 31.12%735.22M | 30.28%682.48M | 34.58%660.11M | 26.92%609.41M | 20.28%560.71M | 20.28%560.71M | 30.87%523.86M | 27.83%490.51M | 28.72%480.16M |
Total equity | 31.12%735.22M | 31.12%735.22M | 30.28%682.48M | 34.58%660.11M | 26.92%609.41M | 20.28%560.71M | 20.28%560.71M | 30.87%523.86M | 27.83%490.51M | 28.72%480.16M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data