(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 | -22.20%130.03M | -22.20%130.03M | -26.69%132.48M | -32.51%139.91M | -40.22%143.31M | -42.08%167.14M | -42.08%167.14M | 176.46%180.73M | 118.52%207.29M | --239.72M |
-Cash and cash equivalents | -22.20%130.03M | -22.20%130.03M | -26.69%132.48M | -32.51%139.91M | -40.22%143.31M | -42.08%167.14M | -42.08%167.14M | 176.46%180.73M | 118.52%207.29M | --239.72M |
Receivables | 3.63%18.26M | 3.63%18.26M | -51.92%17.29M | -58.23%13.08M | -55.51%14.38M | -55.88%17.62M | -55.88%17.62M | 6.14%35.95M | 20.51%31.32M | --32.32M |
-Accounts receivable | -11.06%8.19M | -11.06%8.19M | -41.67%5.32M | -10.45%4.57M | 40.79%5.9M | -16.14%9.21M | -16.14%9.21M | -25.24%9.12M | -12.36%5.1M | --4.19M |
-Taxes receivable | 6.93%6.87M | 6.93%6.87M | -65.28%7.3M | -66.04%7.04M | -68.22%7.04M | -71.59%6.42M | -71.59%6.42M | 0.70%21.04M | 7.35%20.72M | --22.16M |
-Other receivables | 60.71%3.21M | 60.71%3.21M | -19.57%4.66M | -73.11%1.48M | -75.96%1.44M | -68.65%2M | -68.65%2M | 642.82%5.79M | 536.38%5.49M | --5.97M |
Inventory | -50.54%57.76M | -50.54%57.76M | -36.80%79.93M | -24.08%92.85M | -7.58%109.49M | 9.28%116.8M | 9.28%116.8M | 27.32%126.47M | 67.76%122.3M | --118.47M |
Prepaid assets | -15.42%5.71M | -15.42%5.71M | -27.81%5.41M | -25.70%6.75M | -44.01%6.28M | -24.80%6.75M | -24.80%6.75M | 28.26%7.49M | 71.06%9.08M | --11.22M |
Restricted cash | 1.42%641K | 1.42%641K | 1.43%639K | 0.95%636K | 0.63%634K | --632K | --632K | --630K | --630K | --630K |
Other current assets | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- |
Total current assets | -31.25%212.41M | -31.25%212.41M | -32.89%235.75M | -31.68%253.22M | -31.88%274.1M | -30.48%308.93M | -30.48%308.93M | 68.08%351.27M | 85.40%370.61M | --402.35M |
Non current assets | ||||||||||
Net PPE | -36.00%93.17M | -36.00%93.17M | 163.71%137.69M | 204.41%145.69M | 243.19%147.35M | 283.54%145.57M | 283.54%145.57M | 51.05%52.21M | 56.40%47.86M | --42.94M |
-Gross PPE | -9.75%164.03M | -9.75%164.03M | 122.78%184.99M | 151.88%189.29M | 177.23%186.11M | 208.65%181.74M | 208.65%181.74M | 58.15%83.04M | 62.38%75.15M | --67.13M |
-Accumulated depreciation | -95.92%-70.86M | -95.92%-70.86M | -53.44%-47.3M | -59.75%-43.6M | -60.18%-38.76M | -72.82%-36.17M | -72.82%-36.17M | -71.82%-30.83M | -74.06%-27.29M | ---24.2M |
Goodwill and other intangible assets | -38.35%82K | -38.35%82K | -63.14%94K | -71.69%107K | -76.05%120K | -78.62%133K | -78.62%133K | -57.85%255K | -47.21%378K | --501K |
Investments and advances | -11.11%2M | -11.11%2M | -11.11%2M | -11.11%2M | 0.00%2.25M | 0.00%2.25M | 0.00%2.25M | 12.50%2.25M | 12.50%2.25M | --2.25M |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.84M | --3.84M | ---- |
Non current deferred assets | 47.35%1.48M | 47.35%1.48M | 881.37%1M | 881.37%1M | 881.37%1M | 881.37%1M | 881.37%1M | -71.19%102K | -71.19%102K | --102K |
Non current prepaid assets | -19.31%3.56M | -19.31%3.56M | -1.91%3.5M | 10.50%3.77M | 41.94%4.46M | 46.02%4.42M | 46.02%4.42M | 17.87%3.57M | 13.56%3.41M | --3.15M |
Other non current assets | -85.96%8K | -85.96%8K | -71.43%20K | -59.76%33K | -52.13%45K | -46.73%57K | -46.73%57K | -41.18%70K | -37.40%82K | --94K |
Total non current assets | -34.63%100.3M | -34.63%100.3M | 131.64%144.3M | 163.47%152.6M | 216.62%155.23M | 248.22%153.43M | 248.22%153.43M | 53.17%62.3M | 57.37%57.92M | --49.03M |
Total assets | -32.37%312.71M | -32.37%312.71M | -8.10%380.05M | -5.30%405.82M | -4.89%429.33M | -5.34%462.36M | -5.34%462.36M | 65.65%413.57M | 81.04%428.53M | --451.38M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -49.64%7.85M | -49.64%7.85M | -59.95%14.84M | -64.09%12.6M | -70.53%10M | -67.98%15.58M | -67.98%15.58M | -23.61%37.05M | 4.33%35.09M | --33.94M |
-accounts payable | -52.22%5.85M | -52.22%5.85M | -29.21%12.58M | -31.64%10.32M | -57.24%7.3M | -60.15%12.25M | -60.15%12.25M | -47.00%17.77M | -25.27%15.1M | --17.06M |
-Total tax payable | -40.17%2M | -40.17%2M | -88.28%2.26M | -88.60%2.28M | -83.96%2.71M | -81.39%3.34M | -81.39%3.34M | 28.74%19.28M | 48.86%19.99M | --16.88M |
Current accrued expenses | 3.81%13.45M | 3.81%13.45M | -33.80%9.21M | -31.92%8.88M | -12.93%11.4M | -27.39%12.95M | -27.39%12.95M | 7.98%13.91M | 35.86%13.04M | --13.1M |
Current provisions | -25.67%3.37M | -25.67%3.37M | -22.08%2.49M | -16.44%2.94M | -28.51%2.77M | -16.84%4.53M | -16.84%4.53M | 5.95%3.19M | 5.23%3.52M | --3.88M |
Current debt and capital lease obligation | 48.28%15.22M | 48.28%15.22M | --14.58M | --13.76M | --11.85M | --10.26M | --10.26M | ---- | ---- | ---- |
-Current capital lease obligation | 48.28%15.22M | 48.28%15.22M | --14.58M | --13.76M | --11.85M | --10.26M | --10.26M | ---- | ---- | ---- |
Current deferred liabilities | 12.18%4.55M | 12.18%4.55M | 15.77%3.93M | 16.50%3.74M | 2.40%3.67M | -3.10%4.06M | -3.10%4.06M | 37.29%3.4M | 0.16%3.21M | --3.59M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---1K | ---1K | ---- | ---- | ---- |
Current liabilities | -2.81%48.61M | -2.81%48.61M | -19.32%51.24M | -22.77%45.16M | -26.26%43.21M | -38.38%50.01M | -38.38%50.01M | -13.03%63.52M | 7.46%58.47M | --58.6M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -17.63%78.73M | -17.63%78.73M | --92.42M | --96.82M | --98.31M | --95.58M | --95.58M | ---- | ---- | ---- |
-Long term capital lease obligation | -17.63%78.73M | -17.63%78.73M | --92.42M | --96.82M | --98.31M | --95.58M | --95.58M | ---- | ---- | ---- |
Other non current liabilities | --38K | --38K | -99.95%9K | ---- | ---- | ---- | ---- | 99.66%17.68M | 98.70%15.74M | --12.47M |
Total non current liabilities | -17.59%78.77M | -17.59%78.77M | 422.91%92.43M | 514.99%96.82M | 688.71%98.31M | 830.79%95.58M | 830.79%95.58M | -92.18%17.68M | -92.95%15.74M | --12.47M |
Total liabilities | -12.51%127.38M | -12.51%127.38M | 76.95%143.67M | 91.31%141.97M | 99.15%141.52M | 59.25%145.6M | 59.25%145.6M | -72.85%81.19M | -73.27%74.21M | --71.06M |
Shareholders'equity | ||||||||||
Share capital | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 200.00%15K | 200.00%15K | --15K |
-common stock | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 200.00%15K | 200.00%15K | --15K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -63.86%-391.2M | -63.86%-391.2M | -56.36%-334.42M | -60.55%-302.84M | -71.98%-273.91M | -73.77%-238.74M | -73.77%-238.74M | -68.48%-213.88M | -66.72%-188.63M | ---159.27M |
Paid-in capital | 3.71%579.85M | 3.71%579.85M | 4.07%575.83M | 4.48%570.82M | 4.73%565.08M | 4.76%559.11M | 4.76%559.11M | 621.83%553.33M | 673.99%546.35M | --539.58M |
Gains losses not affecting retained earnings | 7.64%-3.34M | 7.64%-3.34M | 28.86%-5.05M | -21.60%-4.14M | -42,162.50%-3.38M | -642.19%-3.61M | -642.19%-3.61M | -865.59%-7.1M | -309.53%-3.41M | ---8K |
Total stockholders'equity | -41.49%185.33M | -41.49%185.33M | -28.88%236.38M | -25.53%263.85M | -24.32%287.81M | -20.21%316.77M | -20.21%316.77M | 773.41%332.38M | 965.78%354.32M | --380.32M |
Total equity | -41.49%185.33M | -41.49%185.33M | -28.88%236.38M | -25.53%263.85M | -24.32%287.81M | -20.21%316.77M | -20.21%316.77M | 773.41%332.38M | 965.78%354.32M | --380.32M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data