(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 | -4.56%68.41M | -4.56%68.41M | -8.09%66.96M | -11.45%82.72M | -27.81%93.57M | -78.23%71.68M | -78.23%71.68M | -53.22%72.86M | -28.78%93.41M | -77.24%129.62M |
-Cash and cash equivalents | -4.56%68.41M | -4.56%68.41M | -8.09%66.96M | -11.45%82.72M | -27.81%93.57M | -78.23%71.68M | -78.23%71.68M | -53.22%72.86M | -28.78%93.41M | -77.24%129.62M |
Receivables | 2.25%293.54M | 2.25%293.54M | 15.48%235.18M | 16.44%244.21M | 22.88%277.16M | 22.02%287.07M | 22.02%287.07M | 8.14%203.66M | -2.62%209.72M | 23.14%225.55M |
-Accounts receivable | 2.25%293.54M | 2.25%293.54M | 15.48%235.18M | 16.44%244.21M | 22.88%277.16M | 22.02%287.07M | 22.02%287.07M | 8.14%203.66M | -2.62%209.72M | 23.14%225.55M |
Prepaid assets | -30.39%12.81M | -30.39%12.81M | 49.14%25.97M | 16.16%20.49M | -19.37%21.17M | 9.04%18.41M | 9.04%18.41M | -16.91%17.41M | -45.06%17.64M | 557.34%26.25M |
Other current assets | 15.66%44.8M | 15.66%44.8M | 43.15%46.13M | 26.86%44.04M | 22.07%39.85M | 12.76%38.73M | 12.76%38.73M | -8.09%32.22M | 29.23%34.72M | 29.96%32.64M |
Total current assets | 0.88%419.56M | 0.88%419.56M | 14.74%374.24M | 10.12%391.46M | 4.27%431.74M | -32.47%415.9M | -32.47%415.9M | -18.48%326.15M | -12.33%355.49M | -47.04%414.06M |
Non current assets | ||||||||||
Net PPE | 8.38%78.58M | 8.38%78.58M | 10.37%79.74M | 5.41%78.77M | -11.65%71.98M | -12.27%72.5M | -12.27%72.5M | -9.40%72.25M | -11.08%74.73M | 17.30%81.48M |
-Gross PPE | -13.16%130.44M | -13.16%130.44M | 10.93%162.16M | 8.41%160.56M | -1.83%151.45M | -3.02%150.21M | -3.02%150.21M | -6.33%146.18M | -6.02%148.11M | 10.00%154.28M |
-Accumulated depreciation | 33.26%-51.86M | 33.26%-51.86M | -11.48%-82.41M | -11.47%-81.79M | -9.16%-79.47M | -7.57%-77.71M | -7.57%-77.71M | 3.13%-73.93M | 0.24%-73.38M | -2.84%-72.8M |
Goodwill and other intangible assets | -0.45%2.52B | -0.45%2.52B | 0.68%2.51B | -0.30%2.52B | -0.58%2.53B | 37.90%2.53B | 37.90%2.53B | 35.27%2.49B | 36.44%2.53B | 276.46%2.55B |
-Goodwill | 1.44%2.27B | 1.44%2.27B | 2.66%2.25B | 1.67%2.25B | 1.36%2.25B | 40.84%2.24B | 40.84%2.24B | 37.72%2.19B | 39.04%2.22B | 256.09%2.22B |
-Other intangible assets | -14.88%248.79M | -14.88%248.79M | -13.68%259.98M | -14.11%271.64M | -13.69%283.97M | 18.89%292.27M | 18.89%292.27M | 19.77%301.17M | 20.60%316.26M | 512.75%329.03M |
Investments and advances | 5.43%23.48M | 5.43%23.48M | 39.84%30.33M | 153.11%27M | 268.78%32.01M | 245.91%22.27M | 245.91%22.27M | 299.52%21.69M | 55.25%10.67M | 65.49%8.68M |
Non current deferred assets | 304.34%212.83M | 304.34%212.83M | 16.90%61.66M | 9.94%68.68M | 10.07%52.48M | -26.26%52.64M | -26.26%52.64M | -31.86%52.75M | 14.20%62.47M | 13.17%47.68M |
Other non current assets | -6.87%67.28M | -6.87%67.28M | 4.31%77.57M | 14.77%73.55M | 13.78%68.04M | 48.52%72.25M | 48.52%72.25M | 56.49%74.37M | 36.05%64.09M | 15.50%59.8M |
Total non current assets | 5.50%2.9B | 5.50%2.9B | 1.67%2.76B | 1.03%2.77B | 0.44%2.76B | 34.54%2.75B | 34.54%2.75B | 32.20%2.72B | 33.95%2.74B | 224.74%2.74B |
Total assets | 4.89%3.32B | 4.89%3.32B | 3.07%3.13B | 2.08%3.16B | 0.94%3.19B | 19.02%3.17B | 19.02%3.17B | 23.93%3.04B | 26.30%3.1B | 94.13%3.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 30.08%38.31M | 30.08%38.31M | 83.11%51.07M | 92.35%63.54M | 71.46%52.4M | -4.07%29.45M | -4.07%29.45M | -0.34%27.89M | 12.69%33.03M | -8.27%30.56M |
-accounts payable | 19.23%18.09M | 19.23%18.09M | 56.52%26.39M | 128.26%37.42M | 51.02%28.78M | -7.93%15.18M | -7.93%15.18M | 34.86%16.86M | 10.10%16.4M | 19.51%19.06M |
-Total tax payable | 41.62%20.21M | 41.62%20.21M | 123.74%24.68M | 56.96%26.11M | 105.33%23.62M | 0.40%14.27M | 0.40%14.27M | -28.75%11.03M | 15.37%16.64M | -33.78%11.51M |
Current accrued expenses | 10.67%46.07M | 10.67%46.07M | -10.70%27.56M | -6.28%32.76M | 5.73%36.7M | 18.48%41.63M | 18.48%41.63M | 1.43%30.86M | 1.13%34.96M | 2.97%34.71M |
Current debt and capital lease obligation | 10.03%21.65M | 10.03%21.65M | 0.51%20.18M | -7.23%20.03M | -7.13%20.4M | -12.50%19.67M | -12.50%19.67M | 11.53%20.08M | 15.52%21.6M | 38.18%21.96M |
-Current debt | 100.00%10M | 100.00%10M | 75.00%8.75M | 50.00%7.5M | 25.00%6.25M | 0.00%5M | 0.00%5M | --5M | --5M | --5M |
-Current capital lease obligation | -20.63%11.65M | -20.63%11.65M | -24.19%11.43M | -24.48%12.53M | -16.60%14.15M | -16.07%14.67M | -16.07%14.67M | -16.25%15.08M | -11.23%16.6M | 6.73%16.96M |
Current deferred liabilities | 12.49%273.06M | 12.49%273.06M | 14.19%230.74M | 14.77%248.4M | 5.82%251.57M | -0.81%242.74M | -0.81%242.74M | -3.96%202.06M | -5.01%216.44M | 19.91%237.73M |
Other current liabilities | 40.61%287.85M | 40.61%287.85M | 32.33%273.02M | 29.39%263.78M | 29.05%267.79M | 18.89%204.71M | 18.89%204.71M | 13.35%206.32M | 15.07%203.86M | 15.80%207.51M |
Current liabilities | 21.01%760.36M | 21.01%760.36M | 19.60%680.69M | 19.92%709.2M | 17.45%719.75M | 5.81%628.36M | 5.81%628.36M | 3.59%569.14M | 3.84%591.41M | 16.40%612.79M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -14.10%1.55B | -14.10%1.55B | -10.71%1.61B | -10.49%1.66B | -11.07%1.7B | 22.99%1.8B | 22.99%1.8B | 35.19%1.81B | 42.17%1.86B | 172.17%1.91B |
-Long term debt | -14.49%1.52B | -14.49%1.52B | -11.02%1.58B | -10.74%1.63B | -10.83%1.67B | 24.09%1.78B | 24.09%1.78B | 36.36%1.78B | 43.76%1.83B | 178.25%1.87B |
-Long term capital lease obligation | 10.68%30.63M | 10.68%30.63M | 8.96%31.36M | 4.03%32.27M | -23.65%26.65M | -21.56%27.67M | -21.56%27.67M | -11.68%28.78M | -13.75%31.02M | 25.29%34.91M |
Non current deferred liabilities | -21.20%113.76M | -21.20%113.76M | 6.28%138.26M | -1.11%136.7M | -10.83%143.21M | -14.01%144.37M | -14.01%144.37M | -21.29%130.08M | 77.24%138.23M | 650.03%160.6M |
Other non current liabilities | -26.88%5.38M | -26.88%5.38M | -44.26%4.31M | -42.37%5.19M | -44.19%7.31M | -48.45%7.36M | -48.45%7.36M | -55.43%7.73M | -57.77%9.01M | -21.34%13.1M |
Total non current liabilities | -14.65%1.68B | -14.65%1.68B | -9.74%1.76B | -9.96%1.81B | -11.20%1.85B | 18.54%1.96B | 18.54%1.96B | 27.95%1.95B | 42.36%2.01B | 179.72%2.09B |
Total liabilities | -6.01%2.44B | -6.01%2.44B | -3.12%2.44B | -3.17%2.52B | -4.70%2.57B | 15.18%2.59B | 15.18%2.59B | 21.50%2.52B | 31.29%2.6B | 112.17%2.7B |
Shareholders'equity | ||||||||||
Share capital | 2.53%2.96M | 2.53%2.96M | 2.36%2.95M | 2.26%2.95M | 2.24%2.92M | 2.30%2.89M | 2.30%2.89M | 2.27%2.88M | 2.49%2.88M | 4.17%2.85M |
-common stock | 2.53%2.96M | 2.53%2.96M | 2.36%2.95M | 2.26%2.95M | 2.24%2.92M | 2.30%2.89M | 2.30%2.89M | 2.27%2.88M | 2.49%2.88M | 4.17%2.85M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 56.34%-161.93M | 56.34%-161.93M | 15.72%-325.18M | 10.26%-357.12M | 15.55%-360.9M | 15.64%-370.87M | 15.64%-370.87M | 16.73%-385.83M | -2.82%-397.96M | -23.52%-427.37M |
Paid-in capital | 9.39%1.13B | 9.39%1.13B | 10.32%1.11B | 10.59%1.09B | 10.79%1.06B | 9.88%1.03B | 9.88%1.03B | 9.08%1.01B | 7.71%981.2M | 30.69%957.5M |
Gains losses not affecting retained earnings | 5.30%-84.99M | 5.30%-84.99M | 6.67%-95.13M | 1.46%-87.83M | -18.65%-89.37M | 2.22%-89.74M | 2.22%-89.74M | -24.49%-101.93M | -62.39%-89.13M | -112.82%-75.32M |
Total stockholders'equity | 54.22%883.28M | 54.22%883.28M | 32.92%691.46M | 29.39%643.07M | 34.05%613.49M | 39.96%572.75M | 39.96%572.75M | 37.26%520.2M | 5.34%496.99M | 29.28%457.65M |
Noncontrolling interests | 0.00%704K | 0.00%704K | --704K | --704K | --704K | --704K | --704K | ---- | ---- | ---- |
Total equity | 54.15%883.98M | 54.15%883.98M | 33.06%692.16M | 29.53%643.77M | 34.20%614.19M | 40.13%573.45M | 40.13%573.45M | 37.26%520.2M | 5.34%496.99M | 29.28%457.65M |
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