(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 | -69.03%48.68M | -69.03%48.68M | -66.01%65.57M | -55.03%94.4M | -47.47%110.27M | -13.94%157.17M | -13.94%157.17M | -24.95%192.92M | --209.91M | --209.91M |
-Cash and cash equivalents | -36.82%15.83M | -36.82%15.83M | -59.83%12.04M | -70.32%13.88M | -80.38%20.4M | -68.26%25.05M | -68.26%25.05M | -88.34%29.98M | --46.77M | --103.98M |
-Short-term investments | -75.13%32.85M | -75.13%32.85M | -67.15%53.52M | -50.65%80.51M | -15.16%89.87M | 27.42%132.12M | 27.42%132.12M | --162.94M | --163.14M | --105.93M |
Receivables | 28.83%37.62M | 28.83%37.62M | -1.73%37.55M | -8.03%36.46M | -22.49%28.99M | 11.07%29.21M | 11.07%29.21M | 170.17%38.21M | --39.64M | --37.4M |
-Accounts receivable | 16.20%33.22M | 16.20%33.22M | -1.73%37.55M | -0.81%36.46M | -16.75%28.99M | 29.21%28.59M | 29.21%28.59M | 229.56%38.21M | --36.75M | --34.82M |
-Taxes receivable | -58.56%75K | -58.56%75K | ---- | ---- | ---- | -88.53%181K | -88.53%181K | ---- | --913K | --913K |
-Other receivables | 899.31%4.33M | 899.31%4.33M | ---- | ---- | ---- | -83.27%433K | -83.27%433K | ---- | --1.97M | --1.67M |
Inventory | -58.94%25.5M | -58.94%25.5M | -28.55%30.42M | -10.67%42.67M | -0.28%54.55M | 67.85%62.11M | 67.85%62.11M | 89.88%42.58M | --47.77M | --54.7M |
Prepaid assets | -35.09%5.24M | -35.09%5.24M | ---- | ---- | ---- | -9.80%8.07M | -9.80%8.07M | ---- | --7.76M | --9.1M |
Restricted cash | --0 | --0 | --20.44M | ---- | ---- | --17.91M | --17.91M | ---- | ---- | ---- |
Other current assets | 775.00%280K | 775.00%280K | 17.79%13.88M | 8,643.50%28.94M | 851.92%30.49M | -92.31%32K | -92.31%32K | 284.03%11.79M | --331K | --3.2M |
Total current assets | -60.46%118.92M | -60.46%118.92M | -41.01%168.41M | -33.10%206.69M | -22.80%247.13M | 6.13%300.73M | 6.13%300.73M | -5.37%285.49M | --308.97M | --320.12M |
Non current assets | ||||||||||
Net PPE | -15.92%141.22M | -15.92%141.22M | -16.28%166.68M | -15.38%168.47M | -15.89%169.23M | -2.23%167.95M | -2.23%167.95M | 104.03%199.09M | --199.1M | --201.22M |
-Gross PPE | -8.06%182.52M | -8.06%182.52M | -25.51%166.68M | -23.61%168.47M | -22.83%169.23M | 7.55%198.52M | 7.55%198.52M | 102.01%223.78M | --220.54M | --219.29M |
-Accumulated depreciation | -35.10%-41.29M | -35.10%-41.29M | ---- | ---- | ---- | -138.89%-30.57M | -138.89%-30.57M | -87.04%-24.68M | ---21.44M | ---18.07M |
Goodwill and other intangible assets | -80.91%5.23M | -80.91%5.23M | -82.00%7.59M | -81.78%7.77M | -37.03%27.19M | -22.66%27.38M | -22.66%27.38M | 62.31%42.15M | --42.67M | --43.18M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | 8.71%19.23M | 8.71%19.23M | ---- | ---- | ---- |
-Other intangible assets | -35.89%5.23M | -35.89%5.23M | ---- | ---- | ---- | -53.98%8.15M | -53.98%8.15M | ---- | ---- | ---- |
Other non current assets | 93.26%9.4M | 93.26%9.4M | 116.46%9.84M | 106.28%9.37M | 18.79%5.36M | -89.04%4.86M | -89.04%4.86M | 200.20%4.55M | --4.54M | --4.51M |
Total non current assets | -22.15%155.85M | -22.15%155.85M | -25.10%184.11M | -24.64%185.61M | -18.93%201.79M | -20.41%200.19M | -20.41%200.19M | 96.53%245.79M | --246.31M | --248.91M |
Total assets | -45.15%274.76M | -45.15%274.76M | -33.65%352.52M | -29.35%392.3M | -21.11%448.91M | -6.35%500.92M | -6.35%500.92M | 24.50%531.28M | --555.28M | --569.03M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -53.34%17.13M | -53.34%17.13M | -46.57%14.13M | -5.59%20.61M | -36.50%19.79M | 80.98%36.72M | 80.98%36.72M | 13.08%26.45M | --21.83M | --31.17M |
-accounts payable | -53.34%17.13M | -53.34%17.13M | -46.57%14.13M | -5.59%20.61M | -36.50%19.79M | 80.98%36.72M | 80.98%36.72M | 13.08%26.45M | --21.83M | --31.17M |
Current accrued expenses | -45.62%4.98M | -45.62%4.98M | -92.10%2.37M | -78.06%3.04M | -44.32%5.06M | -16.85%9.15M | -16.85%9.15M | 109.07%29.92M | --13.87M | --9.1M |
Current debt and capital lease obligation | 919.50%60.4M | 919.50%60.4M | 527.92%40.97M | -75.38%7.28M | -65.25%6.44M | -32.16%5.92M | -32.16%5.92M | 70.23%6.53M | --29.57M | --18.53M |
-Current debt | 2,362.13%55.2M | 2,362.13%55.2M | 1,021.37%35.58M | -91.53%2.25M | -86.01%2.24M | -67.51%2.24M | -67.51%2.24M | 69.50%3.17M | --26.53M | --16.04M |
-Current capital lease obligation | 41.06%5.19M | 41.06%5.19M | 60.83%5.39M | 65.68%5.04M | 68.39%4.19M | 101.09%3.68M | 101.09%3.68M | 70.93%3.35M | --3.04M | --2.49M |
Current deferred liabilities | -16.31%8.34M | -16.31%8.34M | --6.71M | 679.81%8.31M | 419.47%8.01M | 275.75%9.97M | 275.75%9.97M | ---- | --1.07M | --1.54M |
Other current liabilities | -83.58%3.03M | -83.58%3.03M | --3.48M | 70.55%7.75M | 258.94%15.69M | -8.95%18.46M | -8.95%18.46M | ---- | --4.54M | --4.37M |
Current liabilities | 10.17%101.92M | 10.17%101.92M | 18.64%74.62M | -31.31%54.14M | -16.81%59.22M | 29.07%92.52M | 29.07%92.52M | 25.52%62.89M | --78.82M | --71.18M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -52.98%85.44M | -52.98%85.44M | -16.51%155.33M | 14.96%187.44M | 19.33%183.83M | 17.85%181.71M | 17.85%181.71M | 331.16%186.04M | --163.06M | --154.05M |
-Long term debt | -94.95%5.25M | -94.95%5.25M | -30.90%73.6M | 26.03%105.19M | 36.66%103.45M | 34.99%103.99M | 34.99%103.99M | 1,043.15%106.51M | --83.46M | --75.7M |
-Long term capital lease obligation | 3.17%80.19M | 3.17%80.19M | 2.77%81.73M | 3.34%82.26M | 2.58%80.38M | 0.74%77.72M | 0.74%77.72M | 135.08%79.53M | --79.6M | --78.36M |
Non current deferred liabilities | --0 | --0 | -47.81%155K | -49.01%155K | 2.79%295K | -3.74%283K | -3.74%283K | --297K | --304K | --287K |
Derivative product liabilities | -96.32%1.19M | -96.32%1.19M | -95.69%1.72M | -68.69%13.72M | -78.51%10.68M | -40.96%32.38M | -40.96%32.38M | -8.68%39.76M | --43.8M | --49.7M |
Other non current liabilities | 33.33%172K | 33.33%172K | 26.23%231K | -23.90%242K | -18.30%259K | -59.18%129K | -59.18%129K | --183K | --318K | --317K |
Total non current liabilities | -59.53%86.8M | -59.53%86.8M | -30.43%157.43M | -2.85%201.56M | -4.55%195.06M | 1.29%214.5M | 1.29%214.5M | 161.03%226.28M | --207.48M | --204.35M |
Total liabilities | -38.53%188.72M | -38.53%188.72M | -19.76%232.05M | -10.69%255.7M | -7.72%254.28M | 8.31%307.02M | 8.31%307.02M | 111.39%289.18M | --286.3M | --275.53M |
Shareholders'equity | ||||||||||
Share capital | 0.00%21K | 0.00%21K | 0.00%21K | 0.00%21K | 0.00%21K | 16.67%21K | 16.67%21K | 16.67%21K | --21K | --21K |
-common stock | 0.00%21K | 0.00%21K | 0.00%21K | 0.00%21K | 0.00%21K | 16.67%21K | 16.67%21K | 16.67%21K | --21K | --21K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -28.23%-523.79M | -28.23%-523.79M | -36.94%-485.94M | -44.25%-468.37M | -38.49%-411.53M | -45.59%-408.47M | -45.59%-408.47M | -48.88%-354.87M | ---324.7M | ---297.15M |
Paid-in capital | 0.33%611.48M | 0.33%611.48M | 0.61%609.55M | 1.30%608.52M | 3.04%612.39M | 14.32%609.45M | 14.32%609.45M | 14.61%605.88M | --600.74M | --594.35M |
Gains losses not affecting retained earnings | 76.48%-1.67M | 76.48%-1.67M | 64.61%-3.16M | 49.55%-3.57M | -67.40%-6.24M | -543.25%-7.1M | -543.25%-7.1M | -2,467.53%-8.94M | ---7.08M | ---3.73M |
Total stockholders'equity | -55.63%86.04M | -55.63%86.04M | -50.24%120.47M | -49.21%136.6M | -33.68%194.64M | -22.89%193.9M | -22.89%193.9M | -16.50%242.1M | --268.98M | --293.49M |
Total equity | -55.63%86.04M | -55.63%86.04M | -50.24%120.47M | -49.21%136.6M | -33.68%194.64M | -22.89%193.9M | -22.89%193.9M | -16.50%242.1M | --268.98M | --293.49M |
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