(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 | -17.55%51.7M | -17.55%51.7M | -33.42%41.03M | -0.62%46.26M | -7.70%54.89M | -10.25%62.7M | -10.25%62.7M | -17.95%61.62M | -38.95%46.55M | -33.20%59.46M |
-Cash and cash equivalents | 82.12%35.41M | 82.12%35.41M | -28.85%19.24M | -10.84%21.4M | -67.87%19.11M | -72.17%19.44M | -72.17%19.44M | -64.00%27.04M | -68.52%24M | -33.20%59.46M |
-Short-term investments | -62.35%16.29M | -62.35%16.29M | -36.98%21.79M | 10.25%24.86M | --35.78M | --43.26M | --43.26M | --34.58M | --22.55M | ---- |
Receivables | -45.02%18.66M | -45.02%18.66M | -24.29%24.56M | -14.07%26.86M | 25.02%30.34M | 46.17%33.94M | 46.17%33.94M | 60.32%32.44M | 48.19%31.26M | 127.49%24.27M |
-Accounts receivable | -45.02%18.66M | -45.02%18.66M | -24.29%24.56M | -14.07%26.86M | 25.02%30.34M | 46.17%33.94M | 46.17%33.94M | 60.32%32.44M | 48.19%31.26M | 127.49%24.27M |
Inventory | 24.50%43.46M | 24.50%43.46M | 28.47%43.35M | 17.53%39.18M | 36.85%41.33M | 23.14%34.9M | 23.14%34.9M | 13.64%33.75M | 28.88%33.34M | 158.87%30.2M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 48.19%8.04M | 65.78%6.89M | -7.51%4.76M |
Restricted cash | 0.00%31K | 0.00%31K | 0.00%31K | 10.71%31K | 210.00%31K | 210.00%31K | 210.00%31K | -41.51%31K | -47.17%28K | -81.13%10K |
Other current assets | -1.66%6.77M | -1.66%6.77M | --7.85M | --7.99M | --6.2M | 47.74%6.88M | 47.74%6.88M | ---- | ---- | ---- |
Total current assets | -12.89%120.6M | -12.89%120.6M | -14.02%116.82M | 1.91%120.31M | 11.87%132.79M | 9.81%138.45M | 9.81%138.45M | 4.11%135.87M | -7.34%118.06M | 1.85%118.7M |
Non current assets | ||||||||||
Net PPE | -16.80%32.62M | -16.80%32.62M | -10.84%33.77M | 15.00%42.31M | 13.88%41.93M | 6.52%39.2M | 6.52%39.2M | 7.93%37.88M | 7.07%36.79M | 65.99%36.82M |
-Gross PPE | -12.93%42.12M | -12.93%42.12M | -7.38%43.13M | 18.26%52.79M | 17.29%51.56M | 11.09%48.37M | 11.09%48.37M | 12.83%46.57M | 13.09%44.64M | 65.25%43.96M |
-Accumulated depreciation | -3.61%-9.5M | -3.61%-9.5M | -7.71%-9.36M | -33.58%-10.48M | -34.89%-9.62M | -36.05%-9.17M | -36.05%-9.17M | -40.65%-8.69M | -53.59%-7.85M | -61.55%-7.13M |
Goodwill and other intangible assets | -4.26%245.89M | -4.26%245.89M | -17.39%246.81M | -15.72%253.92M | -31.72%255.37M | -31.86%256.83M | -31.86%256.83M | -21.16%298.75M | -12.52%301.27M | 322.32%374.03M |
-Goodwill | 0.00%224.74M | 0.00%224.74M | 0.00%224.74M | 0.00%224.74M | 0.00%224.74M | 0.00%224.74M | 0.00%224.74M | 0.36%224.74M | 14.86%224.74M | 284.51%224.74M |
-Other intangible assets | -34.09%21.15M | -34.09%21.15M | -70.19%22.06M | -61.87%29.18M | -79.48%30.63M | -78.91%32.09M | -78.91%32.09M | -52.25%74.01M | -48.54%76.52M | 395.70%149.29M |
Investments and advances | -12.25%5.62M | -12.25%5.62M | 11.98%6.23M | 42.11%6.91M | 62.12%7.09M | 46.41%6.4M | 46.41%6.4M | 27.15%5.56M | -17.22%4.86M | -25.54%4.37M |
Non current prepaid assets | -2.85%273K | -2.85%273K | 23.44%316K | -2.17%316K | 7.17%284K | -13.54%281K | -13.54%281K | -33.68%256K | -28.54%323K | -25.56%265K |
Other non current assets | -14.91%7.71M | -14.91%7.71M | -22.96%7.21M | 3.68%9.42M | -8.33%9.01M | -7.60%9.06M | -7.60%9.06M | -7.23%9.36M | 6.96%9.08M | 51.05%9.82M |
Total non current assets | -6.31%292.11M | -6.31%292.11M | -16.34%294.33M | -11.20%312.87M | -26.25%313.68M | -27.19%311.78M | -27.19%311.78M | -17.97%351.81M | -10.48%352.32M | 244.43%425.31M |
Total assets | -8.33%412.71M | -8.33%412.71M | -15.69%411.15M | -7.91%433.18M | -17.93%446.47M | -18.77%450.23M | -18.77%450.23M | -12.82%487.68M | -9.71%470.38M | 126.65%544.01M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -36.84%12.94M | -36.84%12.94M | 28.36%18.34M | 43.31%16.58M | 81.01%21.26M | 16.68%20.49M | 16.68%20.49M | -0.47%14.29M | 16.92%11.57M | 170.29%11.74M |
-accounts payable | -54.84%6.94M | -54.84%6.94M | -8.83%11.98M | -7.38%10.69M | 32.57%15.53M | 2.82%15.37M | 2.82%15.37M | -8.09%13.14M | 17.16%11.54M | 173.88%11.71M |
-Total tax payable | 17.13%6M | 17.13%6M | 452.91%6.36M | 17,763.64%5.9M | 17,272.73%5.73M | 95.80%5.13M | 95.80%5.13M | 1,756.45%1.15M | -32.65%33K | -52.17%33K |
Current accrued expenses | 120.88%6.91M | 120.88%6.91M | 151.97%3.7M | 87.97%3.67M | 178.79%3.83M | 88.89%3.13M | 88.89%3.13M | 2.44%1.47M | 99.80%1.95M | 324.77%1.37M |
Current provisions | -5.46%7.86M | -5.46%7.86M | ---- | ---- | --8.9M | -11.56%8.31M | -11.56%8.31M | ---- | ---- | ---- |
Current debt and capital lease obligation | 107.08%10.01M | 107.08%10.01M | 67.03%8.34M | 24.17%5.28M | 23.24%4.32M | 28.20%4.83M | 28.20%4.83M | -25.78%4.99M | -50.95%4.25M | 19.84%3.5M |
-Current debt | 276.68%6.83M | 276.68%6.83M | 143.54%5.03M | 41.97%1.94M | 124.42%1.25M | 110.44%1.81M | 110.44%1.81M | -47.43%2.07M | -78.35%1.36M | -58.86%557K |
-Current capital lease obligation | 5.14%3.17M | 5.14%3.17M | 12.96%3.3M | 15.77%3.34M | 4.11%3.07M | 3.82%3.02M | 3.82%3.02M | 4.69%2.93M | 21.93%2.89M | 87.76%2.95M |
Current deferred liabilities | 20.62%661K | 20.62%661K | 53.85%660K | -10.67%385K | -52.85%422K | -32.68%548K | -32.68%548K | -39.58%429K | -54.34%431K | 35.20%895K |
Other current liabilities | ---- | ---- | -25.25%8.27M | -18.50%8.52M | -74.63%3.3M | -57.49%2.19M | -57.49%2.19M | 288.75%11.06M | 250.40%10.46M | 415.52%12.99M |
Current liabilities | -5.39%42.18M | -5.39%42.18M | 15.36%42.62M | 18.89%39.59M | 35.04%47.32M | 4.41%44.58M | 4.41%44.58M | 3.23%36.95M | 6.47%33.3M | 113.91%35.04M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -15.94%32.69M | -15.94%32.69M | -7.68%35.86M | 81.85%39.29M | 73.02%38.9M | 68.24%38.88M | 68.24%38.88M | 80.70%38.85M | 3.58%21.61M | 113.49%22.48M |
-Long term debt | -23.04%18.31M | -23.04%18.31M | -13.51%20.94M | 280.93%23.57M | 275.29%23.69M | 274.52%23.79M | 274.52%23.79M | 295.41%24.21M | 23.29%6.19M | 589.19%6.31M |
-Long term capital lease obligation | -4.73%14.37M | -4.73%14.37M | 1.96%14.93M | 1.95%15.72M | -5.94%15.21M | -9.96%15.09M | -9.96%15.09M | -4.79%14.64M | -2.67%15.42M | 68.17%16.17M |
Non current deferred liabilities | -24.80%188K | -24.80%188K | -26.48%286K | -77.11%263K | -94.62%263K | -95.44%250K | -95.44%250K | -94.65%389K | -89.53%1.15M | 7,537.50%4.89M |
Other non current liabilities | ---- | ---- | -88.82%363K | -5.17%1.91M | -38.98%1.88M | -52.89%2.33M | -52.89%2.33M | -41.74%3.25M | -63.92%2.01M | -27.86%3.08M |
Total non current liabilities | -20.71%32.87M | -20.71%32.87M | -14.05%36.51M | 67.40%41.46M | 34.78%41.04M | 23.61%41.46M | 23.61%41.46M | 23.71%42.48M | -33.80%24.77M | 104.84%30.45M |
Total liabilities | -12.77%75.05M | -12.77%75.05M | -0.37%79.14M | 39.58%81.05M | 34.92%88.36M | 12.86%86.04M | 12.86%86.04M | 13.26%79.43M | -15.46%58.07M | 109.59%65.49M |
Shareholders'equity | ||||||||||
Share capital | 4.65%45K | 4.65%45K | 2.33%44K | 0.00%43K | 2.38%43K | 2.38%43K | 2.38%43K | 4.88%43K | 4.88%43K | 23.53%42K |
-common stock | 4.65%45K | 4.65%45K | 2.33%44K | 0.00%43K | 2.38%43K | 2.38%43K | 2.38%43K | 4.88%43K | 4.88%43K | 23.53%42K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -26.90%-313.34M | -26.90%-313.34M | -54.14%-299.96M | -46.68%-270.83M | -132.53%-260.63M | -130.52%-246.92M | -130.52%-246.92M | -114.91%-194.6M | -103.74%-184.64M | -13.79%-112.09M |
Paid-in capital | 6.47%651.31M | 6.47%651.31M | 4.72%632.59M | 4.28%623.41M | 4.78%619.23M | 4.50%611.74M | 4.50%611.74M | 4.16%604.06M | 10.12%597.81M | 92.35%591M |
Gains losses not affecting retained earnings | 49.19%-345K | 49.19%-345K | 47.49%-660K | 44.56%-499K | -21.92%-534K | -140.78%-679K | -140.78%-679K | -671.17%-1.26M | -30,100.00%-900K | ---438K |
Total stockholders'equity | -7.28%337.66M | -7.28%337.66M | -18.67%332.02M | -14.60%352.13M | -25.16%358.11M | -23.82%364.19M | -23.82%364.19M | -16.56%408.25M | -8.84%412.31M | 129.20%478.52M |
Total equity | -7.28%337.66M | -7.28%337.66M | -18.67%332.02M | -14.60%352.13M | -25.16%358.11M | -23.82%364.19M | -23.82%364.19M | -16.56%408.25M | -8.84%412.31M | 129.20%478.52M |
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