(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 | 29.64%96.02M | 29.64%96.02M | -3.77%93.96M | 0.89%111.43M | -46.32%93.78M | -68.53%74.07M | -68.53%74.07M | -61.26%97.64M | -68.34%110.45M | -39.38%174.69M |
-Cash and cash equivalents | -13.91%21.95M | -13.91%21.95M | -19.65%30.96M | -19.36%32.28M | -81.64%15.9M | -64.84%25.49M | -64.84%25.49M | -66.72%38.53M | -29.95%40.02M | 2.72%86.61M |
-Short-term investments | 52.49%74.08M | 52.49%74.08M | 6.58%63M | 12.40%79.15M | -11.59%77.88M | -70.18%48.58M | -70.18%48.58M | -56.62%59.11M | -75.86%70.42M | -56.79%88.09M |
Receivables | 104.51%12.33M | 104.51%12.33M | 41.72%9.21M | 37.85%9.15M | 25.87%6.57M | 33.91%6.03M | 33.91%6.03M | -36.91%6.5M | 18.41%6.64M | 44.64%5.22M |
-Accounts receivable | 108.21%12.14M | 108.21%12.14M | 16.08%7.43M | 13.32%7.35M | 23.90%6.39M | 30.49%5.83M | 30.49%5.83M | 42.98%6.4M | 16.39%6.49M | 43.16%5.15M |
-Notes receivable | ---- | ---- | --1.61M | --1.61M | ---- | ---- | ---- | ---- | ---- | ---- |
-Accrued interest receivable | -5.40%185.48K | -5.40%185.48K | 76.04%171.38K | 26.41%191.55K | 178.68%185.5K | 508.24%196.07K | 508.24%196.07K | 518.04%97.35K | 360.50%151.52K | 620.55%66.56K |
Prepaid assets | 18.82%5.57M | 18.82%5.57M | -1.37%4.5M | 97.08%8.01M | 78.25%5.45M | 63.79%4.69M | 63.79%4.69M | 70.83%4.56M | 43.75%4.06M | 30.80%3.06M |
Restricted cash | -40.13%17.47M | -40.13%17.47M | -4.88%21.11M | 26.03%27.3M | 107.53%32.62M | -80.28%29.17M | -80.28%29.17M | -84.93%22.19M | -85.29%21.66M | -89.45%15.72M |
Total current assets | 15.29%131.39M | 15.29%131.39M | -0.43%130.32M | 10.83%158.28M | -30.33%138.42M | -70.83%113.96M | -70.83%113.96M | -68.25%130.89M | -71.70%142.81M | -55.15%198.69M |
Non current assets | ||||||||||
Net PPE | 14.06%205.67M | 14.06%205.67M | 25.76%211.77M | -27.03%193.71M | 31.35%185.18M | 30.94%180.31M | 30.94%180.31M | 49.88%168.39M | 140.35%265.47M | 30.56%140.98M |
-Gross PPE | 18.23%241.78M | 18.23%241.78M | 28.62%244.54M | -21.59%223.42M | 33.84%212.07M | 33.28%204.5M | 33.28%204.5M | 50.12%190.13M | 131.32%284.93M | 32.60%158.44M |
-Accumulated depreciation | -49.26%-36.11M | -49.26%-36.11M | -50.75%-32.77M | -52.67%-29.71M | -54.00%-26.89M | -53.81%-24.19M | -53.81%-24.19M | -51.95%-21.74M | -52.95%-19.46M | -51.74%-17.46M |
Goodwill and other intangible assets | 0.04%247.91M | 0.04%247.91M | 3.87%247.09M | 3.21%247.32M | 25.80%246.02M | 25.99%247.81M | 25.99%247.81M | 38.28%237.89M | 37.56%239.63M | 13.82%195.57M |
-Goodwill | 1.63%182.38M | 1.63%182.38M | 5.84%181.47M | 5.40%180.99M | 18.00%179.46M | 18.59%179.46M | 18.59%179.46M | 32.54%171.45M | 32.52%171.71M | 19.70%152.09M |
-Other intangible assets | -4.11%65.53M | -4.11%65.53M | -1.23%65.62M | -2.34%66.33M | 53.07%66.55M | 50.69%68.34M | 50.69%68.34M | 55.69%66.44M | 52.21%67.92M | -2.87%43.48M |
Investments and advances | 25.63%181.35M | 25.63%181.35M | 27.23%173.23M | 26.99%172.22M | 1.23%135.29M | 78.27%144.36M | 78.27%144.36M | 67.71%136.16M | 405.82%135.61M | 413.62%133.65M |
Non current deferred assets | 41.20%1.77M | 41.20%1.77M | 27.70%1.55M | 44.80%1.55M | 62.08%1.33M | 54.43%1.26M | 54.43%1.26M | 76.67%1.21M | 76.99%1.07M | 23.21%819.29K |
Other non current assets | 2.55%119.37K | 2.55%119.37K | 1.82%121.43K | 39.01%121.43K | -87.17%116.4K | -25.55%116.4K | -25.55%116.4K | -95.79%119.26K | -84.53%87.35K | 63.75%906.99K |
Total non current assets | 10.97%636.82M | 10.97%636.82M | 16.55%633.76M | -4.20%614.92M | 20.34%567.93M | 37.83%573.84M | 37.83%573.84M | 47.33%543.77M | 105.32%641.87M | 53.70%471.93M |
Total assets | 11.69%768.21M | 11.69%768.21M | 13.25%764.08M | 14.74%773.2M | 5.33%706.36M | -14.78%687.8M | -14.78%687.8M | -13.66%674.66M | -17.54%673.85M | -10.60%670.62M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 25.51%19.06M | 25.51%19.06M | 35.33%14.87M | 46.69%14.41M | 22.41%11.74M | -52.03%15.18M | -52.03%15.18M | -21.06%10.99M | -31.75%9.82M | -21.27%9.59M |
-accounts payable | 68.18%18.44M | 68.18%18.44M | 44.38%14.04M | 61.07%13.31M | 26.75%10.68M | -56.61%10.96M | -56.61%10.96M | 10.31%9.72M | -11.03%8.27M | 19.36%8.42M |
-Other payable | -85.35%618K | -85.35%618K | -34.26%831.74K | -29.52%1.1M | -8.95%1.06M | -33.84%4.22M | -33.84%4.22M | -75.22%1.27M | -69.46%1.56M | -77.23%1.17M |
Current debt and capital lease obligation | -12.58%5.9M | -12.58%5.9M | -8.72%5.93M | -7.69%5.97M | 11.27%6.79M | 11.16%6.75M | 11.16%6.75M | 23.70%6.5M | 21.99%6.47M | 16.85%6.1M |
-Current debt | -47.27%814.67K | -47.27%814.67K | -47.27%806.49K | -47.27%798.3K | 3.93%1.56M | 3.67%1.55M | 3.67%1.55M | 25.37%1.53M | 25.39%1.51M | 25.40%1.5M |
-Current capital lease obligation | -2.28%5.09M | -2.28%5.09M | 3.14%5.13M | 4.42%5.17M | 13.66%5.23M | 13.60%5.2M | 13.60%5.2M | 23.19%4.97M | 20.99%4.95M | 14.32%4.6M |
Current deferred liabilities | 27.22%12.33M | 27.22%12.33M | 11.68%11.03M | 29.71%11.36M | 39.22%10.6M | 36.10%9.69M | 36.10%9.69M | 46.42%9.88M | 36.73%8.76M | 28.52%7.62M |
Other current liabilities | -33.97%14.1M | -33.97%14.1M | -42.59%14.39M | -11.41%20.93M | 35.44%21.29M | 132.49%21.36M | 132.49%21.36M | 193.05%25.07M | 182.97%23.63M | 58.72%15.72M |
Current liabilities | -3.01%51.39M | -3.01%51.39M | -11.84%46.23M | 8.21%52.67M | 29.20%50.42M | -1.94%52.98M | -1.94%52.98M | 52.09%52.44M | 41.29%48.68M | 17.43%39.02M |
Non current liabilities | ||||||||||
Long term provisions | 6.31%3.79M | 6.31%3.79M | 11.51%3.74M | 11.66%3.68M | 12.79%3.62M | 12.86%3.57M | 12.86%3.57M | 55.17%3.35M | 54.66%3.29M | 53.30%3.21M |
Long term debt and capital lease obligation | -3.80%82.96M | -3.80%82.96M | -1.34%84.03M | -0.66%84.78M | 1.69%85.3M | 2.00%86.24M | 2.00%86.24M | 18.04%85.17M | 18.22%85.34M | 14.55%83.88M |
-Long term debt | -1.60%26.52M | -1.60%26.52M | -2.25%26.73M | -2.88%26.93M | -5.54%26.56M | -5.46%26.95M | -5.46%26.95M | 30.50%27.35M | 30.43%27.73M | 30.36%28.12M |
-Long term capital lease obligation | -4.80%56.44M | -4.80%56.44M | -0.90%57.3M | 0.41%57.84M | 5.34%58.74M | 5.80%59.28M | 5.80%59.28M | 12.94%57.82M | 13.12%57.6M | 7.95%55.76M |
Non current deferred liabilities | -18.93%12.11M | -18.93%12.11M | -24.28%13.64M | -26.66%14.31M | -49.26%12.53M | -15.84%14.94M | -15.84%14.94M | 28.18%18.01M | -11.43%19.51M | 20.06%24.7M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | 346.92%1.5M | 346.92%1.5M | 346.70%1.52M | 346.60%1.55M | -79.72%314.21K | -76.01%335.83K | -76.01%335.83K | -79.54%341.09K | -79.26%346.21K | 1,234.70%1.55M |
Total non current liabilities | -4.48%100.37M | -4.48%100.37M | -3.69%102.94M | -3.85%104.31M | -10.21%101.77M | -6.54%105.08M | -6.54%105.08M | 10.84%106.88M | 4.94%108.48M | 10.83%113.34M |
Total liabilities | -3.99%151.75M | -3.99%151.75M | -6.37%149.16M | -0.11%156.98M | -0.12%152.19M | -5.05%158.06M | -5.05%158.06M | 21.70%159.31M | 14.02%157.16M | 12.45%152.37M |
Shareholders'equity | ||||||||||
Share capital | 5.40%31.31K | 5.40%31.31K | 5.41%31.31K | 5.41%31.31K | 3.78%30.82K | 0.03%29.71K | 0.03%29.71K | 0.41%29.7K | 0.41%29.7K | 9.06%29.7K |
-common stock | 5.40%31.31K | 5.40%31.31K | 5.41%31.31K | 5.41%31.31K | 3.78%30.82K | 0.03%29.71K | 0.03%29.71K | 0.41%29.7K | 0.41%29.7K | 9.06%29.7K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -30.89%15.67M | -30.89%15.67M | 21.55%19.25M | 21.15%20.89M | -43.43%16.26M | 82.26%22.67M | 82.26%22.67M | -34.37%15.84M | -65.79%17.25M | -31.19%28.74M |
Paid-in capital | 7.97%522.51M | 7.97%522.51M | 7.77%521.69M | 7.76%521.7M | 5.66%511.57M | 0.01%483.92M | 0.01%483.92M | 0.98%484.09M | 0.95%484.14M | 14.31%484.16M |
Total stockholders'equity | 6.23%538.21M | 6.23%538.21M | 8.20%540.97M | 8.22%542.62M | 2.91%527.86M | 2.07%506.62M | 2.07%506.62M | -0.71%499.96M | -5.40%501.42M | 10.23%512.93M |
Noncontrolling interests | 238.40%78.24M | 238.40%78.24M | 380.65%73.94M | 381.87%73.59M | 394.36%26.3M | -83.97%23.12M | -83.97%23.12M | -89.53%15.38M | -89.77%15.27M | -96.44%5.32M |
Total equity | 16.37%616.45M | 16.37%616.45M | 19.32%614.91M | 19.26%616.21M | 6.93%554.17M | -17.30%529.74M | -17.30%529.74M | -20.77%515.35M | -23.94%516.69M | -15.68%518.25M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data