(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 | -52.81%21.86M | -52.81%21.86M | -33.34%20.74M | -11.11%25.88M | -26.58%30.22M | 19.28%46.32M | 19.28%46.32M | -42.86%31.11M | -15.24%29.11M | --41.17M |
-Cash and cash equivalents | -52.81%21.86M | -52.81%21.86M | -33.34%20.74M | -11.11%25.88M | -26.58%30.22M | 19.28%46.32M | 19.28%46.32M | -42.86%31.11M | -15.24%29.11M | --41.17M |
Receivables | 48.44%4.8M | 48.44%4.8M | -14.42%3.31M | -14.06%2.6M | -5.73%3.31M | 21.33%3.23M | 21.33%3.23M | -3.35%3.87M | -55.79%3.03M | --3.51M |
-Accounts receivable | 48.44%4.8M | 48.44%4.8M | -14.42%3.31M | -14.06%2.6M | -5.73%3.31M | 21.33%3.23M | 21.33%3.23M | -3.35%3.87M | -10.36%3.03M | --3.51M |
Inventory | -28.06%91.02M | -28.06%91.02M | -27.01%99.95M | -25.83%106.7M | -6.72%112.5M | 9.28%126.53M | 9.28%126.53M | 42.98%136.93M | 44.28%143.85M | --120.6M |
Prepaid assets | -53.79%5.59M | -53.79%5.59M | 12.05%18.96M | -32.15%15.07M | -30.51%14.21M | -36.48%12.1M | -36.48%12.1M | 1.68%16.92M | 135.75%22.21M | --20.45M |
Restricted cash | 5.65%2.17M | 5.65%2.17M | -4.32%1.86M | 20.11%2M | -19.39%2.02M | -6.04%2.05M | -6.04%2.05M | -10.61%1.95M | -25.46%1.67M | --2.51M |
Other current assets | 39.21%10.25M | 39.21%10.25M | -3.07%9.33M | -1.74%8.78M | -26.32%6.47M | 26.63%7.37M | 26.63%7.37M | 171.39%9.63M | 561.48%8.93M | --8.78M |
Total current assets | -31.33%135.7M | -31.33%135.7M | -23.08%154.16M | -22.88%161.02M | -14.36%168.73M | 7.20%197.6M | 7.20%197.6M | 13.49%200.41M | 33.48%208.8M | --197.01M |
Non current assets | ||||||||||
Net PPE | -2.50%64.62M | -2.50%64.62M | 1.43%64.95M | 17.77%67.65M | 11.69%66.82M | 61.36%66.28M | 61.36%66.28M | 63.98%64.03M | 47.57%57.44M | --59.83M |
-Gross PPE | 7.16%81.12M | 7.16%81.12M | 11.18%79.15M | 26.84%80.56M | 20.91%78.02M | 70.46%75.7M | 70.46%75.7M | 71.36%71.19M | 55.19%63.51M | --64.53M |
-Accumulated depreciation | -75.05%-16.5M | -75.05%-16.5M | -98.35%-14.2M | -112.72%-12.91M | -138.22%-11.2M | -182.44%-9.43M | -182.44%-9.43M | -186.74%-7.16M | -203.25%-6.07M | ---4.7M |
Goodwill and other intangible assets | -34.70%159.22M | -34.70%159.22M | -61.07%157.63M | -45.87%233.78M | -49.30%238.2M | -47.17%243.84M | -47.17%243.84M | -3.28%404.92M | -1.80%431.89M | --469.79M |
-Goodwill | -43.42%94.9M | -43.42%94.9M | -72.07%91.28M | -52.61%164.14M | -55.77%165.34M | -53.83%167.73M | -53.83%167.73M | -1.35%326.86M | 0.26%346.34M | --373.8M |
-Other intangible assets | -15.48%64.32M | -15.48%64.32M | -15.02%66.35M | -18.59%69.64M | -24.09%72.86M | -22.57%76.11M | -22.57%76.11M | -10.59%78.07M | -9.32%85.55M | --95.99M |
Non current deferred assets | 46.64%1.57M | 46.64%1.57M | --1.01M | --1.04M | --917K | --1.07M | --1.07M | ---- | ---- | ---- |
Other non current assets | -27.55%618K | -27.55%618K | -26.10%657K | -25.40%705K | -20.08%804K | 0.35%853K | 0.35%853K | -0.67%889K | -1.05%945K | --1.01M |
Total non current assets | -27.56%226.03M | -27.56%226.03M | -52.27%224.24M | -38.16%303.18M | -42.19%306.74M | -38.03%312.03M | -38.03%312.03M | 2.45%469.84M | 2.21%490.27M | --530.62M |
Total assets | -29.02%361.72M | -29.02%361.72M | -43.54%378.41M | -33.60%464.2M | -34.66%475.47M | -25.91%509.64M | -25.91%509.64M | 5.52%670.26M | 9.90%699.07M | --727.63M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.24%33.49M | -9.24%33.49M | -45.31%32.09M | -49.57%26.15M | -34.61%24.98M | -18.17%36.9M | -18.17%36.9M | 60.28%58.68M | 73.81%51.86M | --38.2M |
-accounts payable | 35.29%28.28M | 35.29%28.28M | -18.57%27.48M | -27.20%20.72M | -4.34%16.54M | -16.68%20.9M | -16.68%20.9M | 49.74%33.75M | 47.28%28.46M | --17.3M |
-Total tax payable | -67.42%5.21M | -67.42%5.21M | -81.50%4.61M | -76.79%5.43M | -59.65%8.43M | -20.04%16M | -20.04%16M | 77.15%24.94M | 122.58%23.4M | --20.9M |
Current accrued expenses | -14.87%20.27M | -14.87%20.27M | -7.89%22.89M | -24.88%24.28M | -13.89%22.22M | -28.65%23.81M | -28.65%23.81M | -13.52%24.85M | 47.61%32.33M | --25.81M |
Current provisions | 142.19%9.61M | 142.19%9.61M | 21.66%7.48M | 18.22%6.11M | -4.48%4.94M | -42.38%3.97M | -42.38%3.97M | 49.20%6.15M | 39.92%5.17M | --5.18M |
Current debt and capital lease obligation | -11.70%10.81M | -11.70%10.81M | 26.75%14.75M | 16.65%13.93M | 5.12%12.77M | 8.14%12.24M | 8.14%12.24M | 9.97%11.63M | 38.70%11.94M | --12.14M |
-Current debt | -41.07%3.3M | -41.07%3.3M | 37.50%7.7M | 25.00%7M | 12.50%6.3M | 0.00%5.6M | 0.00%5.6M | 12.00%5.6M | 95.53%5.6M | --5.6M |
-Current capital lease obligation | 13.05%7.51M | 13.05%7.51M | 16.77%7.05M | 9.28%6.93M | -1.19%6.47M | 16.12%6.64M | 16.12%6.64M | 8.16%6.03M | 10.36%6.34M | --6.54M |
Current deferred liabilities | 3.16%11.78M | 3.16%11.78M | 45.86%10.94M | 46.64%11.21M | 25.21%10.86M | 0.68%11.42M | 0.68%11.42M | 0.36%7.5M | 8.17%7.64M | --8.68M |
Current liabilities | -2.69%85.96M | -2.69%85.96M | -18.99%88.15M | -25.02%81.67M | -15.81%75.77M | -18.21%88.34M | -18.21%88.34M | 24.33%108.81M | 53.21%108.93M | --90M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -27.26%125.44M | -27.26%125.44M | -15.75%134.26M | -5.90%150.6M | -1.01%162.61M | 38.46%172.45M | 38.46%172.45M | 38.97%159.36M | -8.62%160.03M | --164.26M |
-Long term debt | -34.74%90.09M | -34.74%90.09M | -20.39%98.99M | -10.07%112.97M | -0.66%126.06M | 33.79%138.05M | 33.79%138.05M | 33.39%124.33M | -18.56%125.62M | --126.9M |
-Long term capital lease obligation | 2.73%35.34M | 2.73%35.34M | 0.70%35.27M | 9.32%37.62M | -2.18%36.55M | 60.99%34.4M | 60.99%34.4M | 63.19%35.03M | 64.74%34.42M | --37.36M |
Non current deferred liabilities | --0 | --0 | -76.42%241K | -89.17%241K | -97.36%96K | -90.27%284K | -90.27%284K | -95.52%1.02M | -92.67%2.23M | --3.63M |
Other non current liabilities | 14.90%1.7M | 14.90%1.7M | 13.15%1.54M | 17.34%1.57M | 6.25%1.5M | 11.25%1.48M | 11.25%1.48M | 5.75%1.36M | 10.76%1.34M | --1.41M |
Total non current liabilities | -27.02%127.14M | -27.02%127.14M | -15.89%136.04M | -6.84%152.41M | -3.01%164.2M | 35.26%174.22M | 35.26%174.22M | 16.56%161.75M | -52.65%163.6M | --169.3M |
Total liabilities | -18.84%213.1M | -18.84%213.1M | -17.14%224.19M | -14.11%234.08M | -7.45%239.97M | 10.87%262.56M | 10.87%262.56M | 19.57%270.56M | -34.59%272.53M | --259.3M |
Shareholders'equity | ||||||||||
Share capital | -0.78%128K | -0.78%128K | -0.78%128K | 0.00%129K | 0.00%129K | 0.00%129K | 0.00%129K | 1.57%129K | --129K | --129K |
-common stock | -0.78%128K | -0.78%128K | -0.78%128K | 0.00%129K | 0.00%129K | 0.00%129K | 0.00%129K | 1.57%129K | --129K | --129K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -58.68%-267.41M | -58.68%-267.41M | -4,822.11%-253.53M | -3,439.78%-183.12M | -1,936.82%-178.08M | -2,162.75%-168.53M | -2,162.75%-168.53M | -34.10%5.37M | -69.61%5.48M | --9.7M |
Paid-in capital | 1.20%466.17M | 1.20%466.17M | 1.54%465.21M | 1.64%464.14M | 1.62%462.55M | 1.51%460.66M | 1.51%460.66M | 10.31%458.17M | --456.64M | --455.18M |
Gains losses not affecting retained earnings | -11.25%-50.27M | -11.25%-50.27M | 9.97%-57.59M | -42.95%-51.04M | -1,576.99%-49.11M | -307.81%-45.19M | -307.81%-45.19M | -334.99%-63.97M | -2,617.35%-35.71M | --3.33M |
Total stockholders'equity | -39.85%148.62M | -39.85%148.62M | -61.42%154.22M | -46.05%230.11M | -49.72%235.49M | -45.22%247.08M | -45.22%247.08M | -2.25%399.7M | --426.54M | --468.32M |
Total equity | -39.85%148.62M | -39.85%148.62M | -61.42%154.22M | -46.05%230.11M | -49.72%235.49M | -45.22%247.08M | -45.22%247.08M | -2.25%399.7M | 94.35%426.54M | --468.32M |
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