(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 | -16.16%283.93M | -16.16%283.93M | -26.89%304.6M | -35.40%269.8M | -42.49%276.12M | -42.80%338.65M | -42.80%338.65M | 337.37%416.62M | 311.61%417.64M | 353.79%480.11M |
-Cash and cash equivalents | -26.56%182.09M | -26.56%182.09M | -38.41%207.1M | -20.48%257.42M | -31.53%260.39M | -55.92%247.95M | -55.92%247.95M | 417.06%336.28M | 361.07%323.72M | 382.65%380.31M |
-Short-term investments | 12.28%101.84M | 12.28%101.84M | 21.35%97.5M | -86.82%12.38M | -84.24%15.73M | 207.48%90.7M | 207.48%90.7M | 165.86%80.34M | 200.49%93.92M | 269.58%99.8M |
Receivables | 52.08%323.25M | 52.08%323.25M | 39.83%284.6M | 36.48%235.24M | 68.98%222.31M | 69.21%212.55M | 69.21%212.55M | 107.79%203.54M | 109.96%172.36M | 83.72%131.56M |
-Accounts receivable | 54.80%283.19M | 54.80%283.19M | 31.93%248.48M | 29.83%200.75M | 75.01%186.13M | 73.31%182.94M | 73.31%182.94M | 122.13%188.34M | 116.69%154.63M | 76.10%106.35M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --63K | --1.52M | --1.61M |
-Other receivables | 35.28%40.07M | 35.28%40.07M | 138.69%36.13M | 112.80%34.49M | 53.28%36.18M | 56.05%29.62M | 56.05%29.62M | 14.96%15.14M | 51.01%16.21M | 110.43%23.6M |
Inventory | 38.72%545.4M | 38.72%545.4M | 54.80%507.43M | 63.53%471.09M | 74.30%473.3M | 80.26%393.17M | 80.26%393.17M | 85.60%327.79M | 110.50%288.08M | 163.05%271.54M |
Prepaid assets | 18.63%22.46M | 18.63%22.46M | -18.43%18.7M | -8.21%20.13M | -0.67%21.63M | 13.76%18.93M | 13.76%18.93M | 204.46%22.93M | 144.88%21.92M | 267.94%21.77M |
Restricted cash | 116.60%1.08M | 116.60%1.08M | 52.59%560K | -7.32%582K | --460K | -3.66%500K | -3.66%500K | --367K | --628K | ---- |
Total current assets | 22.03%1.18B | 22.03%1.18B | 14.89%1.12B | 10.68%996.83M | 9.82%993.81M | 1.14%963.81M | 1.14%963.81M | 157.39%971.24M | 173.45%900.63M | 215.82%904.98M |
Non current assets | ||||||||||
Net PPE | 59.36%213.09M | 59.36%213.09M | 186.98%200.15M | 174.40%168.43M | 149.49%158.64M | 118.47%133.71M | 118.47%133.71M | 22.03%69.74M | 8.37%61.38M | 18.64%63.59M |
-Gross PPE | 60.40%230.59M | 60.40%230.59M | 175.10%215.27M | 163.10%181.53M | 141.88%170.34M | 114.23%143.76M | 114.23%143.76M | 25.67%78.25M | 12.51%68.99M | 22.17%70.42M |
-Accumulated depreciation | -74.21%-17.5M | -74.21%-17.5M | -77.69%-15.12M | -72.05%-13.1M | -71.08%-11.7M | -70.29%-10.05M | -70.29%-10.05M | -66.23%-8.51M | -62.66%-7.61M | -68.86%-6.84M |
Goodwill and other intangible assets | 9.63%10.91M | 9.63%10.91M | 3.44%10.46M | -0.87%10.4M | -10.65%9.99M | -8.89%9.95M | -8.89%9.95M | -6.97%10.11M | -4.96%10.49M | 2.79%11.19M |
-Other intangible assets | 9.63%10.91M | 9.63%10.91M | 3.44%10.46M | -0.87%10.4M | -10.65%9.99M | -8.89%9.95M | -8.89%9.95M | -6.97%10.11M | -4.96%10.49M | 2.79%11.19M |
Investments and advances | -42.47%68.7M | -42.47%68.7M | -26.37%65.49M | 47.20%128.23M | 47.81%135.12M | 840.72%119.42M | 840.72%119.42M | 1,100.57%88.94M | 1,143.39%87.11M | 1,278.41%91.42M |
Non current deferred assets | 202.42%20.27M | 202.42%20.27M | 150.70%16.49M | 4.48%11.25M | -14.82%13.04M | -49.09%6.7M | -49.09%6.7M | -58.37%6.58M | -26.71%10.77M | 10.03%15.3M |
Non current prepaid assets | -1.69%696K | -1.69%696K | --687K | --682K | --717K | --708K | --708K | ---- | ---- | ---- |
Other non current assets | -5.71%1.14M | -5.71%1.14M | 2.66%1.08M | -4.09%1.1M | 58.50%1.44M | -4.35%1.21M | -4.35%1.21M | 12.61%1.05M | 408.41%1.15M | 260.96%906K |
Total non current assets | 15.86%314.8M | 15.86%314.8M | 66.84%294.35M | 87.30%320.08M | 74.86%318.94M | 173.76%271.69M | 173.76%271.69M | 91.43%176.42M | 90.74%170.9M | 113.91%182.4M |
Total assets | 20.67%1.49B | 20.67%1.49B | 22.88%1.41B | 22.90%1.32B | 20.73%1.31B | 17.42%1.24B | 17.42%1.24B | 144.44%1.15B | 155.76%1.07B | 192.45%1.09B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 43.35%192.28M | 43.35%192.28M | 39.03%167.11M | 19.05%140.43M | 34.76%157.7M | 22.09%134.14M | 22.09%134.14M | 21.30%120.19M | 65.90%117.96M | 141.72%117.02M |
-accounts payable | 39.40%141.81M | 39.40%141.81M | 48.04%136.68M | 13.80%106.86M | 7.43%116.56M | 8.86%101.74M | 8.86%101.74M | -0.54%92.33M | 40.09%93.9M | 142.60%108.49M |
-Total tax payable | 84.52%6.4M | 84.52%6.4M | 29.16%11.06M | 408.07%10.32M | 591.92%8.58M | 1,265.75%3.47M | 1,265.75%3.47M | 594.57%8.56M | 321.58%2.03M | -1,760.95%-1.74M |
-Dividends payable | ---- | ---- | ---- | --3.95M | ---- | ---- | ---- | ---- | ---- | ---- |
-Due to related parties current | -21.16%11.41M | -21.16%11.41M | 16.62%7.68M | 31.09%11.88M | --18.35M | 83.16%14.47M | 83.16%14.47M | --6.59M | --9.06M | ---- |
-Other payable | 125.77%32.66M | 125.77%32.66M | -8.06%11.69M | -42.77%7.42M | 38.30%14.21M | 75.10%14.47M | 75.10%14.47M | 152.68%12.72M | 261.30%12.96M | 186.48%10.27M |
Current accrued expenses | 85.59%82.44M | 85.59%82.44M | 153.87%75.2M | 93.89%55.08M | 59.35%45.53M | 72.47%44.42M | 72.47%44.42M | 41.04%29.62M | 54.66%28.41M | 56.15%28.57M |
Current debt and capital lease obligation | -31.53%40.88M | -31.53%40.88M | -19.83%43.5M | 569.52%60.26M | 340.09%62.13M | 317.13%59.71M | 317.13%59.71M | 170.91%54.27M | -65.91%9M | -48.37%14.12M |
-Current debt | -34.65%38.12M | -34.65%38.12M | -23.27%40.63M | 691.79%57.22M | 390.94%59.11M | 386.01%58.33M | 386.01%58.33M | 201.66%52.95M | -69.84%7.23M | -52.16%12.04M |
-Current capital lease obligation | 100.00%2.76M | 100.00%2.76M | 117.88%2.88M | 71.48%3.04M | 45.13%3.01M | -40.25%1.38M | -40.25%1.38M | -46.77%1.32M | -27.21%1.77M | -4.38%2.08M |
Current deferred liabilities | 17.16%185.06M | 17.16%185.06M | 38.59%196.14M | 105.95%200.54M | 118.15%184.85M | 182.03%157.95M | 182.03%157.95M | 156.92%141.52M | 110.79%97.37M | 149.35%84.74M |
Current liabilities | 26.36%500.66M | 26.36%500.66M | 39.45%481.95M | 80.55%456.3M | 84.17%450.21M | 92.39%396.21M | 92.39%396.21M | 77.04%345.6M | 55.95%252.73M | 90.92%244.45M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 194.10%58.21M | 194.10%58.21M | 118.81%44.06M | -7.52%20.67M | -6.82%22.64M | -20.27%19.79M | -20.27%19.79M | -20.09%20.14M | 3.99%22.35M | 17.82%24.3M |
-Long term debt | 188.71%53.95M | 188.71%53.95M | 111.34%39.75M | -22.98%15.9M | -18.34%18.25M | -18.60%18.69M | -18.60%18.69M | -18.50%18.81M | 10.28%20.64M | 28.09%22.34M |
-Long term capital lease obligation | 285.00%4.26M | 285.00%4.26M | 224.64%4.31M | 179.75%4.77M | 125.15%4.4M | -40.77%1.11M | -40.77%1.11M | -37.38%1.33M | -38.53%1.7M | -38.58%1.95M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.59%1.17M | -4.70%1.24M | 2.51%1.31M |
Other non current liabilities | -19.78%5.87M | -19.78%5.87M | -8.32%6.11M | -18.57%6.57M | -15.80%7.2M | -13.33%7.32M | -13.33%7.32M | 25.59%6.66M | 76.94%8.06M | 28.71%8.55M |
Total non current liabilities | 136.35%64.09M | 136.35%64.09M | 79.39%50.17M | -13.95%27.23M | -12.63%29.84M | -21.58%27.12M | -21.58%27.12M | -12.04%27.97M | 15.73%31.65M | 19.67%34.15M |
Total liabilities | 33.41%564.75M | 33.41%564.75M | 42.44%532.12M | 70.03%483.53M | 72.31%480.05M | 76.01%423.33M | 76.01%423.33M | 64.57%373.57M | 50.15%284.38M | 77.94%278.6M |
Shareholders'equity | ||||||||||
Share capital | 16.67%7K | 16.67%7K | 16.67%7K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 200.00%6K | 200.00%6K | 200.00%6K |
-common stock | 16.67%7K | 16.67%7K | 16.67%7K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 200.00%6K | 200.00%6K | 200.00%6K |
Retained earnings | 66.08%156.83M | 66.08%156.83M | 67.03%152.31M | 77.09%124.28M | 53.05%101.41M | 48.16%94.43M | 48.16%94.43M | 61.45%91.19M | 51.50%70.18M | 66.66%66.26M |
Paid-in capital | 4.26%629.85M | 4.26%629.85M | 3.12%620.21M | 2.26%612.7M | 1.55%606.4M | 1.52%604.09M | 1.52%604.09M | 442.93%601.43M | 451.87%599.14M | 470.93%597.14M |
Gains losses not affecting retained earnings | 18.49%-19.29M | 18.49%-19.29M | 12.37%-43.47M | -214.47%-45.04M | -244.70%-15.89M | -235.84%-23.67M | -235.84%-23.67M | -961.40%-49.61M | -341.46%-14.32M | 177.18%10.98M |
Total stockholders'equity | 13.71%767.39M | 13.71%767.39M | 13.38%729.05M | 5.64%691.95M | 2.60%691.93M | -0.20%674.86M | -0.20%674.86M | 271.65%643.02M | 307.28%655.01M | 354.71%674.39M |
Noncontrolling interests | 15.63%158.77M | 15.63%158.77M | 13.73%149.08M | 7.03%141.43M | 4.75%140.78M | 1.37%137.32M | 1.37%137.32M | 88.63%131.08M | 92.25%132.14M | 100.77%134.39M |
Total equity | 14.04%926.16M | 14.04%926.16M | 13.44%878.13M | 5.87%833.38M | 2.96%832.71M | 0.06%812.17M | 0.06%812.17M | 219.21%774.1M | 242.90%787.15M | 275.74%808.77M |
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