(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -46.79%112.6M | 242.45%167.8M | 183.36%194.1M | 67.26%189M | 67.26%189M | 8.35%211.6M | -77.38%49M | 218.60%68.5M | 874.14%113M | 874.14%113M |
-Cash and cash equivalents | -46.79%112.6M | 242.45%167.8M | 183.36%194.1M | 67.26%189M | 67.26%189M | 8.35%211.6M | -77.38%49M | 218.60%68.5M | 874.14%113M | 874.14%113M |
Receivables | -26.52%150.7M | -5.41%155.7M | 13.33%144.5M | 37.01%177.7M | 37.01%177.7M | 81.18%205.1M | 45.53%164.6M | 19.38%127.5M | 16.43%129.7M | 16.43%129.7M |
-Accounts receivable | -32.87%110.1M | -7.91%122.3M | 7.01%112.9M | 46.89%141.6M | 46.89%141.6M | 97.59%164M | 58.66%132.8M | 27.57%105.5M | 26.34%96.4M | 26.34%96.4M |
-Notes receivable | --0 | --500K | ---- | ---- | ---- | --8.7M | ---- | ---- | ---- | ---- |
-Taxes receivable | 33.68%25.4M | 18.60%25.5M | 48.41%18.7M | 24.29%22M | 24.29%22M | 23.38%19M | 59.26%21.5M | -14.29%12.6M | 12.74%17.7M | 12.74%17.7M |
-Other receivables | 13.43%15.2M | -28.16%7.4M | 37.23%12.9M | -9.62%14.1M | -9.62%14.1M | -9.46%13.4M | -35.22%10.3M | 0.00%9.4M | -19.59%15.6M | -19.59%15.6M |
Inventory | 42.95%202.7M | 26.55%197.8M | 22.33%184.1M | 13.15%152.3M | 13.15%152.3M | 28.68%141.8M | 48.43%156.3M | 55.64%150.5M | 27.46%134.6M | 27.46%134.6M |
Prepaid assets | -2.90%6.7M | 23.29%9M | 13.48%10.1M | -4.92%11.6M | -4.92%11.6M | -9.21%6.9M | -2.67%7.3M | 12.66%8.9M | 48.78%12.2M | 48.78%12.2M |
Other current assets | -29.73%5.2M | -80.72%1.6M | 193.10%25.5M | 39.58%13.4M | 39.58%13.4M | 23.33%7.4M | 16.90%8.3M | 1.16%8.7M | -26.15%9.6M | -26.15%9.6M |
Total current assets | -16.68%478.2M | 37.90%532.7M | 53.25%558.6M | 36.24%544M | 36.24%544M | 32.76%573.9M | -14.08%386.3M | 50.93%364.5M | 59.85%399.3M | 59.85%399.3M |
Non current assets | ||||||||||
Net PPE | 37.73%1.22B | 41.49%1.14B | 40.56%1.05B | 42.22%973.1M | 42.22%973.1M | 45.02%887.1M | 39.33%808.7M | 31.67%743.8M | 21.87%684.2M | 21.87%684.2M |
-Gross PPE | 30.58%1.48B | 33.42%1.41B | 31.97%1.31B | 32.25%1.23B | 32.25%1.23B | 33.58%1.14B | 29.74%1.06B | 24.84%990M | 18.30%927.2M | 18.30%927.2M |
-Accumulated depreciation | -5.03%-260.8M | -7.14%-265.7M | -6.01%-261M | -4.16%-253.1M | -4.16%-253.1M | -4.20%-248.3M | -5.94%-248M | -7.94%-246.2M | -9.26%-243M | -9.26%-243M |
Goodwill and other intangible assets | -20.00%1.2M | 0.00%1.4M | 0.00%1.4M | -6.67%1.4M | -6.67%1.4M | 0.00%1.5M | -12.50%1.4M | -17.65%1.4M | -16.67%1.5M | -16.67%1.5M |
-Other intangible assets | -20.00%1.2M | 0.00%1.4M | 0.00%1.4M | -6.67%1.4M | -6.67%1.4M | 0.00%1.5M | -12.50%1.4M | -17.65%1.4M | -16.67%1.5M | -16.67%1.5M |
Investments and advances | 16.34%504.8M | 8.17%455.7M | 1,257.19%453.3M | 1,518.75%440.3M | 1,518.75%440.3M | 1,770.26%433.9M | 1,640.91%421.3M | 46.49%33.4M | 14.29%27.2M | 14.29%27.2M |
Non current accounts receivable | 35.95%109.3M | 49.27%112.4M | 25.51%85.6M | 47.11%84M | 47.11%84M | 50.28%80.4M | 43.16%75.3M | 17.59%68.2M | -2.39%57.1M | -2.39%57.1M |
Non current deferred assets | -20.00%400K | -83.33%100K | --700K | -55.56%400K | -55.56%400K | -77.27%500K | -96.36%600K | --0 | -93.28%900K | -93.28%900K |
Non current prepaid assets | 61.35%26.3M | 22.01%19.4M | 30.32%20.2M | 7.50%17.2M | 7.50%17.2M | 4.49%16.3M | -1.24%15.9M | -5.49%15.5M | -1.84%16M | -1.84%16M |
Other non current assets | 39.42%19.1M | 50.42%17.9M | -5.06%15M | -15.34%13.8M | -15.34%13.8M | 24.55%13.7M | 3.48%11.9M | 41.07%15.8M | 38.14%16.3M | 38.14%16.3M |
Total non current assets | 31.36%1.88B | 31.16%1.75B | 84.68%1.62B | 90.51%1.53B | 90.51%1.53B | 99.44%1.43B | 89.94%1.34B | 27.80%878.1M | 16.91%803.2M | 16.91%803.2M |
Total assets | 17.63%2.36B | 32.67%2.28B | 75.46%2.18B | 72.49%2.07B | 72.49%2.07B | 74.40%2.01B | 49.36%1.72B | 33.81%1.24B | 28.36%1.2B | 28.36%1.2B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.92%72.5M | -1.30%83.7M | 42.00%92.3M | 38.74%94.9M | 38.74%94.9M | 53.08%79.6M | 75.21%84.8M | 66.24%65M | 55.81%68.4M | 55.81%68.4M |
-accounts payable | -1.52%71.1M | -2.90%80.5M | 4.02%64.7M | 24.92%81.7M | 24.92%81.7M | 45.27%72.2M | 73.79%82.9M | 60.72%62.2M | 48.97%65.4M | 48.97%65.4M |
-Total tax payable | -81.08%1.4M | 68.42%3.2M | 885.71%27.6M | 340.00%13.2M | 340.00%13.2M | 221.74%7.4M | 171.43%1.9M | 600.00%2.8M | --3M | --3M |
Current accrued expenses | -10.29%52.3M | 23.24%52.5M | -33.01%34.9M | -42.01%34.1M | -42.01%34.1M | 69.48%58.3M | 50.00%42.6M | 191.06%52.1M | 89.68%58.8M | 89.68%58.8M |
Current provisions | 8.00%2.7M | 0.00%2M | 18.18%1.3M | 6.67%3.2M | 6.67%3.2M | 127.27%2.5M | 17.65%2M | -52.17%1.1M | -6.25%3M | -6.25%3M |
Current debt and capital lease obligation | -92.41%1.1M | -93.15%1M | 0.00%1.1M | -18.18%900K | -18.18%900K | 1,350.00%14.5M | 1,227.27%14.6M | 57.14%1.1M | -21.43%1.1M | -21.43%1.1M |
-Current debt | ---- | ---- | ---- | ---- | ---- | --13.5M | --13.5M | ---- | ---- | ---- |
-Current capital lease obligation | 10.00%1.1M | -9.09%1M | 0.00%1.1M | -18.18%900K | -18.18%900K | 0.00%1M | 0.00%1.1M | 57.14%1.1M | -21.43%1.1M | -21.43%1.1M |
Current deferred liabilities | 32.88%9.7M | -42.50%2.3M | 257.14%2.5M | --15.5M | --15.5M | --7.3M | --4M | --700K | --0 | --0 |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | --600K | --600K | ---- | ---- | ---- |
Current liabilities | -15.15%138.3M | -4.91%141.5M | 9.81%132.1M | 13.25%148.7M | 13.25%148.7M | 83.77%163M | 86.47%148.8M | 99.83%120.3M | 59.54%131.3M | 59.54%131.3M |
Non current liabilities | ||||||||||
Long term provisions | 5.19%8.1M | 35.00%8.1M | 11.67%6.7M | 11.86%6.6M | 11.86%6.6M | 18.46%7.7M | -7.69%6M | -7.69%6M | -7.81%5.9M | -7.81%5.9M |
Long term debt and capital lease obligation | 1.18%248.6M | 1.22%248.7M | 0.41%246.8M | 0.12%246.1M | 0.12%246.1M | 0.04%245.7M | 0.08%245.7M | -18.93%245.8M | -15.07%245.8M | -15.07%245.8M |
-Long term debt | 0.62%243.1M | 0.62%242.7M | 0.62%242.3M | 0.62%241.9M | 0.62%241.9M | 0.62%241.6M | 0.63%241.2M | -19.44%240.8M | -12.45%240.4M | -12.45%240.4M |
-Long term capital lease obligation | 34.15%5.5M | 33.33%6M | -10.00%4.5M | -22.22%4.2M | -22.22%4.2M | -25.45%4.1M | -22.41%4.5M | 16.28%5M | -63.51%5.4M | -63.51%5.4M |
Non current deferred liabilities | -5.14%215.8M | 631.05%223.7M | 1,452.45%222M | 1,078.49%219.2M | 1,078.49%219.2M | 1,610.53%227.5M | 180.73%30.6M | 33.64%14.3M | 84.16%18.6M | 84.16%18.6M |
Other non current liabilities | 10.23%9.7M | -13.73%8.8M | 62.50%11.7M | 92.73%10.6M | 92.73%10.6M | -29.03%8.8M | -19.69%10.2M | -41.94%7.2M | -55.65%5.5M | -55.65%5.5M |
Total non current liabilities | -1.53%482.2M | 67.28%489.3M | 78.27%487.2M | 74.95%482.5M | 74.95%482.5M | 76.28%489.7M | 6.13%292.5M | -17.88%273.3M | -13.35%275.8M | -13.35%275.8M |
Total liabilities | -4.93%620.5M | 42.94%630.8M | 57.34%619.3M | 55.05%631.2M | 55.05%631.2M | 78.09%652.7M | 24.17%441.3M | 0.15%393.6M | 1.62%407.1M | 1.62%407.1M |
Shareholders'equity | ||||||||||
Share capital | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
-common stock | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
Retained earnings | 149.03%626.8M | 209.82%539.4M | 293.69%449.2M | 449.10%334.4M | 449.10%334.4M | 371.35%251.7M | 163.79%174.1M | 91.76%114.1M | 1.00%60.9M | 1.00%60.9M |
Paid-in capital | 0.77%1.17B | 0.80%1.16B | 49.08%1.16B | 49.13%1.16B | 49.13%1.16B | 49.12%1.16B | 49.01%1.16B | 49.45%779.4M | 49.38%778.1M | 49.38%778.1M |
Less: Treasury stock | 12.50%900K | 0.00%900K | 12.50%900K | 12.50%900K | 12.50%900K | 0.00%800K | 12.50%900K | 0.00%800K | 14.29%800K | 14.29%800K |
Gains losses not affecting retained earnings | 3.87%-52.1M | -3.31%-49.9M | -12.56%-49.3M | -18.88%-51M | -18.88%-51M | -21.52%-54.2M | -11.29%-48.3M | 2.01%-43.8M | 3.38%-42.9M | 3.38%-42.9M |
Total stockholders'equity | 28.50%1.74B | 29.13%1.65B | 83.86%1.56B | 81.42%1.44B | 81.42%1.44B | 72.67%1.35B | 60.59%1.28B | 58.51%849M | 48.34%795.4M | 48.34%795.4M |
Total equity | 28.50%1.74B | 29.13%1.65B | 83.86%1.56B | 81.42%1.44B | 81.42%1.44B | 72.67%1.35B | 60.59%1.28B | 58.51%849M | 48.34%795.4M | 48.34%795.4M |
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 |
No Data