(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 | -32.79%34.02M | -32.79%34.02M | -27.98%38.76M | -27.46%42.19M | -26.79%46.56M | -22.49%50.61M | -22.49%50.61M | -20.86%53.82M | -16.76%58.16M | -13.32%63.6M |
-Cash and cash equivalents | -32.79%34.02M | -32.79%34.02M | -27.98%38.76M | -27.46%42.19M | -26.79%46.56M | -22.49%50.61M | -22.49%50.61M | -20.86%53.82M | -16.76%58.16M | -13.32%63.6M |
Receivables | -84.12%343K | -84.12%343K | -68.20%662K | -57.45%977K | -7.64%2.01M | -41.22%2.16M | -41.22%2.16M | 128.79%2.08M | 53.78%2.3M | 102.14%2.17M |
-Accounts receivable | -83.37%67K | -83.37%67K | 42.56%546K | -62.24%185K | 84.44%557K | -54.05%403K | -54.05%403K | -16.56%383K | -51.49%490K | -45.49%302K |
-Taxes receivable | -86.85%224K | -86.85%224K | -92.09%116K | -49.59%792K | -13.33%1.45M | -34.73%1.7M | -34.73%1.7M | 242.76%1.47M | 240.04%1.57M | 227.40%1.67M |
-Other receivables | -3.70%52K | -3.70%52K | ---- | ---- | ---- | -71.43%54K | -71.43%54K | 908.70%232K | 1,019.05%235K | 1,880.00%198K |
Inventory | -71.18%66K | -71.18%66K | -61.76%91K | -64.37%93K | -18.35%227K | 213.70%229K | 213.70%229K | 317.54%238K | 342.37%261K | 363.33%278K |
Prepaid assets | -22.38%1.88M | -22.38%1.88M | ---- | ---- | ---- | 38.63%2.43M | 38.63%2.43M | -28.89%2.4M | -26.74%2.37M | -69.29%907K |
Other current assets | -4.84%59K | -4.84%59K | 3,145.95%2.4M | 2,862.92%2.64M | 1,238.46%1.91M | 181.82%62K | 181.82%62K | 32.14%74K | 21.92%89K | 47.42%143K |
Total current assets | -34.46%36.37M | -34.46%36.37M | -28.49%41.91M | -27.35%45.89M | -24.43%50.71M | -21.65%55.49M | -21.65%55.49M | -19.05%58.61M | -15.46%63.17M | -13.49%67.1M |
Non current assets | ||||||||||
Net PPE | 46.76%317K | 46.76%317K | 104.00%255K | 69.87%265K | 25.25%248K | 12.50%216K | 12.50%216K | -44.44%125K | 11.43%156K | 24.53%198K |
-Gross PPE | 16.25%1.48M | 16.25%1.48M | ---- | ---- | ---- | 8.24%1.27M | 8.24%1.27M | -44.44%125K | 11.43%156K | 24.53%198K |
-Accumulated depreciation | -10.02%-1.16M | -10.02%-1.16M | ---- | ---- | ---- | -7.41%-1.06M | -7.41%-1.06M | ---- | ---- | ---- |
Goodwill and other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -15.58%7.57M | -11.17%8.06M | -4.29%8.59M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -15.52%7.03M | -12.26%7.49M | -5.41%7.98M |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -16.36%537K | 5.91%573K | 13.12%612K |
Other non current assets | 3.11%332K | 3.11%332K | 6.67%320K | -25.46%325K | -29.13%326K | -3.88%322K | -3.88%322K | -33.18%300K | 6.34%436K | 41.54%460K |
Total non current assets | 20.63%649K | 20.63%649K | -92.81%575K | -93.18%590K | -93.79%574K | -94.20%538K | -94.20%538K | -17.07%8M | -10.10%8.65M | -2.23%9.25M |
Total assets | -33.93%37.02M | -33.93%37.02M | -36.21%42.49M | -35.28%46.48M | -32.83%51.28M | -30.06%56.03M | -30.06%56.03M | -18.81%66.61M | -14.85%71.83M | -12.26%76.34M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.43%2.06M | -7.43%2.06M | 315.87%3.41M | 252.92%3.68M | 273.81%4.24M | 99.64%2.22M | 99.64%2.22M | -21.63%819K | 5.35%1.04M | -20.37%1.13M |
-accounts payable | -8.44%1.87M | -8.44%1.87M | 358.33%3.3M | 280.81%3.57M | 304.11%4.13M | 118.20%2.04M | 118.20%2.04M | 7.14%720K | 54.53%938K | -2.29%1.02M |
-Total tax payable | 3.85%189K | 3.85%189K | 7.07%106K | 3.81%109K | -2.68%109K | 2.25%182K | 2.25%182K | -73.46%99K | -72.58%105K | -70.37%112K |
Current accrued expenses | -4.03%1.34M | -4.03%1.34M | ---- | ---- | ---- | 21.80%1.39M | 21.80%1.39M | 8.74%1.57M | 36.74%1.7M | 47.01%1.77M |
Current provisions | 853.33%429K | 853.33%429K | 124.00%56K | 81.48%49K | 29.41%44K | 32.35%45K | 32.35%45K | -69.14%25K | -68.24%27K | -60.47%34K |
Current debt and capital lease obligation | 40.35%160K | 40.35%160K | 101.37%147K | 36.79%145K | -6.29%134K | -12.31%114K | -12.31%114K | -45.93%73K | 0.00%106K | 10.85%143K |
-Current capital lease obligation | 40.35%160K | 40.35%160K | 101.37%147K | 36.79%145K | -6.29%134K | -12.31%114K | -12.31%114K | -45.93%73K | 0.00%106K | 10.85%143K |
Current deferred liabilities | -92.61%218K | -92.61%218K | -82.23%619K | -94.28%202K | -21.88%2.02M | -38.75%2.95M | -38.75%2.95M | 67.90%3.48M | 66.31%3.53M | 22.89%2.58M |
Current liabilities | -35.55%4.54M | -35.55%4.54M | -29.16%4.23M | -36.37%4.08M | 13.55%6.43M | -9.30%7.04M | -9.30%7.04M | 24.93%5.97M | 40.91%6.41M | 14.56%5.67M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | -20.60%158K | -20.19%170K | -23.28%178K | -22.63%188K | -22.63%188K | -25.75%199K | -19.62%213K | -14.71%232K |
Long term debt and capital lease obligation | 83.08%119K | 83.08%119K | 337.50%70K | 431.25%85K | 245.45%76K | 109.68%65K | 109.68%65K | -75.38%16K | 33.33%16K | 46.67%22K |
-Long term capital lease obligation | 83.08%119K | 83.08%119K | 337.50%70K | 431.25%85K | 245.45%76K | 109.68%65K | 109.68%65K | -75.38%16K | 33.33%16K | 46.67%22K |
Non current deferred liabilities | -13.94%1.54M | -13.94%1.54M | 6.46%1.65M | -37.53%1.69M | -34.42%1.89M | 12.76%1.79M | 12.76%1.79M | -44.57%1.55M | -18.32%2.71M | -24.24%2.88M |
Employee benefits | 13.07%12.62M | 13.07%12.62M | 6.84%10.11M | 39.00%11.38M | -20.08%11.5M | -36.18%11.16M | -36.18%11.16M | -33.46%9.46M | -44.93%8.19M | 4.19%14.39M |
Total non current liabilities | 8.13%14.28M | 8.13%14.28M | 6.77%11.98M | 19.80%13.33M | -22.14%13.64M | -31.75%13.21M | -31.75%13.21M | -35.29%11.22M | -39.73%11.12M | -2.10%17.52M |
Total liabilities | -7.06%18.82M | -7.06%18.82M | -5.70%16.21M | -0.72%17.4M | -13.42%20.07M | -25.32%20.25M | -25.32%20.25M | -22.28%17.19M | -23.79%17.53M | 1.51%23.19M |
Shareholders'equity | ||||||||||
Share capital | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.02%293.41M | 0.02%293.41M | -0.13%293.41M |
-common stock | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.00%293.41M | 0.02%293.41M | 0.02%293.41M | -0.13%293.41M |
Retained earnings | -5.04%-369.83M | -5.04%-369.83M | -6.92%-362.09M | -7.64%-358.94M | -6.57%-356.5M | -5.22%-352.08M | -5.22%-352.08M | -3.34%-338.66M | -2.21%-333.45M | -3.49%-334.51M |
Paid-in capital | 0.42%90.71M | 0.42%90.71M | --90.68M | --90.65M | ---- | --90.33M | --90.33M | ---- | ---- | ---- |
Gains losses not affecting retained earnings | -21.82%-1.18M | -21.82%-1.18M | -15.20%-811K | -89.32%-1.13M | -77.07%-1.14M | -42.63%-967K | -42.63%-967K | -20.34%-704K | 4.01%-599K | -28.71%-641K |
Other equity interest | 0.00%5.09M | 0.00%5.09M | -94.67%5.09M | -94.64%5.09M | 0.56%95.43M | -94.64%5.09M | -94.64%5.09M | 0.53%95.38M | 0.08%94.93M | 0.84%94.9M |
Total stockholders'equity | -49.14%18.2M | -49.14%18.2M | -46.83%26.28M | -46.44%29.08M | -41.29%31.21M | -32.48%35.78M | -32.48%35.78M | -17.53%49.42M | -11.50%54.29M | -17.16%53.16M |
Total equity | -49.14%18.2M | -49.14%18.2M | -46.83%26.28M | -46.44%29.08M | -41.29%31.21M | -32.48%35.78M | -32.48%35.78M | -17.53%49.42M | -11.50%54.29M | -17.16%53.16M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data