(Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --35.3M | --71.54M | --35.06M | 51.90%83.62M | 51.90%83.62M | 565.36%55.05M | 565.36%55.05M | --7.74M | -66.77%8.27M | --8.27M |
-Cash and cash equivalents | --28.83M | --65.15M | --27.85M | 236.78%83.02M | 236.78%83.02M | 197.95%24.65M | 197.95%24.65M | --6.01M | -61.11%8.27M | --8.27M |
-Short-term investments | --6.47M | --6.39M | --7.21M | -98.02%601K | -98.02%601K | --30.4M | --30.4M | --1.73M | --0 | --0 |
Receivables | --43.73M | --39.78M | --65.76M | 12.57%48.75M | 12.57%48.75M | 72.41%43.3M | 72.41%43.3M | --47.09M | 94.01%25.12M | --25.12M |
-Accounts receivable | --42.84M | --36.93M | --61.37M | 7.86%42.67M | 7.86%42.67M | 70.59%39.56M | 70.59%39.56M | --47.09M | 175.23%23.19M | --23.19M |
-Taxes receivable | ---- | ---- | ---- | 142.27%2.46M | 142.27%2.46M | 43.16%1.02M | 43.16%1.02M | ---- | -60.70%709K | --709K |
-Related party accounts receivable | ---- | ---- | ---- | 36.62%194K | 36.62%194K | 1,675.00%142K | 1,675.00%142K | ---- | -76.47%8K | --8K |
-Other receivables | --896K | --2.84M | --4.39M | 32.51%3.42M | 32.51%3.42M | 113.73%2.58M | 113.73%2.58M | ---- | -54.92%1.21M | --1.21M |
Inventory | --41.13M | --31.53M | --27.72M | 181.84%26.02M | 181.84%26.02M | 87.43%9.23M | 87.43%9.23M | --5.2M | -32.41%4.93M | --4.93M |
Other current assets | --16.9M | --12.84M | --7.7M | -20.58%9.08M | -20.58%9.08M | 40.89%11.43M | 40.89%11.43M | --9.64M | 34.29%8.11M | --8.11M |
Total current assets | --137.06M | --155.68M | --136.24M | 40.71%167.47M | 40.71%167.47M | 156.34%119.02M | 156.34%119.02M | --69.67M | -9.27%46.43M | --46.43M |
Non current assets | ||||||||||
Net PPE | --220.88M | --210.58M | --192.85M | 153.88%182.54M | 153.88%182.54M | 32.95%71.9M | 32.95%71.9M | --57.39M | 15.17%54.08M | --54.08M |
-Gross PPE | --220.88M | --210.58M | --192.85M | 126.94%204.58M | 126.94%204.58M | 33.46%90.15M | 33.46%90.15M | --57.39M | 20.47%67.55M | --67.55M |
-Accumulated depreciation | ---- | ---- | ---- | -20.81%-22.05M | -20.81%-22.05M | -35.52%-18.25M | -35.52%-18.25M | ---- | -47.78%-13.47M | ---13.47M |
Goodwill and other intangible assets | --21.4M | --22.25M | --23.67M | 195.79%24.65M | 195.79%24.65M | 107.81%8.33M | 107.81%8.33M | --2.74M | -19.15%4.01M | --4.01M |
-Goodwill | ---- | ---- | ---- | --10.72M | --10.72M | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | ---- | ---- | ---- | 67.09%13.92M | 67.09%13.92M | 107.81%8.33M | 107.81%8.33M | ---- | -19.15%4.01M | --4.01M |
Investments and advances | --60.51M | --56.62M | --61.27M | 219.10%62.49M | 219.10%62.49M | --19.58M | --19.58M | --18.53M | ---- | ---- |
Related parties assets | ---- | ---- | ---- | 36.62%194K | 36.62%194K | 1,675.00%142K | 1,675.00%142K | ---- | -76.47%8K | --8K |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --102K | --102K |
Non current deferred assets | --523K | --523K | --523K | -8.25%523K | -8.25%523K | -21.05%570K | -21.05%570K | --722K | --722K | --722K |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --16.32M | --16.32M |
Total non current assets | --303.31M | --289.98M | --278.31M | 169.16%270.19M | 169.16%270.19M | 33.42%100.38M | 33.42%100.38M | --79.39M | 13.53%75.24M | --75.24M |
Total assets | --440.37M | --445.66M | --414.55M | 99.48%437.66M | 99.48%437.66M | 80.33%219.4M | 80.33%219.4M | --149.06M | 3.60%121.67M | --121.67M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | --54.46M | --41.65M | --37.95M | 102.43%39.15M | 102.43%39.15M | 107.11%19.34M | 107.11%19.34M | --30.78M | -18.84%9.34M | --9.34M |
-accounts payable | --53.76M | --40.44M | --36.23M | 143.83%31.87M | 143.83%31.87M | 76.19%13.07M | 76.19%13.07M | --29.95M | -22.01%7.42M | --7.42M |
-Total tax payable | --705K | --1.21M | --1.71M | 18.32%6.7M | 18.32%6.7M | 298.45%5.66M | 298.45%5.66M | --830K | -21.88%1.42M | --1.42M |
-Due to related parties current | ---- | ---- | ---- | --0 | --0 | -9.68%28K | -9.68%28K | ---- | -82.29%31K | --31K |
-Other payable | ---- | ---- | ---- | 0.00%578K | 0.00%578K | 23.77%578K | 23.77%578K | ---- | --467K | --467K |
Current accrued expenses | ---- | ---- | ---- | 68.07%15.88M | 68.07%15.88M | 173.16%9.45M | 173.16%9.45M | ---- | -53.47%3.46M | --3.46M |
Current provisions | ---- | ---- | ---- | 68.15%417K | 68.15%417K | --248K | --248K | ---- | ---- | ---- |
Current debt and capital lease obligation | --9.28M | --8.3M | --7.43M | 31.88%7.28M | 31.88%7.28M | 202.30%5.52M | 202.30%5.52M | --1.81M | 20.61%1.83M | --1.83M |
-Current capital lease obligation | --9.28M | --8.3M | --7.43M | 31.88%7.28M | 31.88%7.28M | 202.30%5.52M | 202.30%5.52M | --1.81M | 20.61%1.83M | --1.83M |
Current deferred liabilities | --4.78M | --13.67M | --8.03M | -62.64%7.92M | -62.64%7.92M | 191.18%21.19M | 191.18%21.19M | --12.66M | 38.63%7.28M | --7.28M |
Other current liabilities | --44.64M | --27.94M | --23.33M | --1.3M | --1.3M | ---- | ---- | --135K | 420.00%364K | --364K |
Current liabilities | --113.15M | --91.56M | --76.73M | 61.71%91.68M | 61.71%91.68M | 141.09%56.69M | 141.09%56.69M | --45.38M | -13.37%23.52M | --23.52M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | -46.62%71K | -46.62%71K | -35.75%133K | -35.75%133K | --149K | -42.98%207K | --207K |
Long term debt and capital lease obligation | --372.37M | --362.77M | --316.51M | 30.87%313.08M | 30.87%313.08M | 39.34%239.23M | 39.34%239.23M | --199.64M | 34.62%171.69M | --171.69M |
-Long term debt | --312.16M | --312.4M | --267.97M | 26.23%269.03M | 26.23%269.03M | 33.53%213.13M | 33.53%213.13M | --188.43M | 39.44%159.61M | --159.61M |
-Long term capital lease obligation | --60.21M | --50.37M | --48.54M | 68.77%44.04M | 68.77%44.04M | 116.09%26.1M | 116.09%26.1M | --11.21M | -7.56%12.08M | --12.08M |
Non current deferred liabilities | --2.91M | --3.1M | --4.63M | --4.63M | --4.63M | --0 | --0 | ---- | ---- | ---- |
Employee benefits | ---- | ---- | ---- | --449K | --449K | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | --768K | --887K | --522K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | --376.05M | --366.76M | --321.66M | 32.95%318.22M | 32.95%318.22M | 39.25%239.36M | 39.25%239.36M | --199.79M | 34.40%171.89M | --171.89M |
Total liabilities | --489.2M | --458.31M | --398.39M | 38.46%409.9M | 38.46%409.9M | 51.50%296.05M | 51.50%296.05M | --245.17M | 26.04%195.41M | --195.41M |
Shareholders'equity | ||||||||||
Share capital | --32.14M | --32.06M | --32.06M | 3,206,000.00%32.06M | 3,206,000.00%32.06M | 0.00%1K | 0.00%1K | --1K | 0.00%1K | --1K |
-common stock | --32.14M | --32.06M | --32.06M | 3,206,000.00%32.06M | 3,206,000.00%32.06M | 0.00%1K | 0.00%1K | --1K | 0.00%1K | --1K |
Retained earnings | ---436.33M | ---396.72M | ---374.86M | -155.08%-364.09M | -155.08%-364.09M | -24.64%-142.74M | -24.64%-142.74M | ---135.12M | -44.71%-114.52M | ---114.52M |
Paid-in capital | --364.93M | --365.9M | --365.9M | 491.23%365.9M | 491.23%365.9M | 67.50%61.89M | 67.50%61.89M | --36.42M | 0.00%36.95M | --36.95M |
Gains losses not affecting retained earnings | ---10.08M | ---14.52M | ---7.58M | -263.53%-6.86M | -263.53%-6.86M | 9.73%4.2M | 9.73%4.2M | --2.59M | -16.75%3.82M | --3.82M |
Total stockholders'equity | ---49.34M | ---13.27M | --15.52M | 135.24%27.01M | 135.24%27.01M | -3.94%-76.65M | -3.94%-76.65M | ---96.11M | -96.15%-73.74M | ---73.74M |
Noncontrolling interests | --510K | --613K | --637K | --745K | --745K | --0 | --0 | ---- | ---- | ---- |
Total equity | ---48.83M | ---12.66M | --16.16M | 136.21%27.76M | 136.21%27.76M | -3.94%-76.65M | -3.94%-76.65M | ---96.11M | -96.15%-73.74M | ---73.74M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data