(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 | 55.75%20.69M | 55.75%20.69M | -39.48%14.43M | -62.20%9.75M | -58.99%14.33M | -35.58%13.28M | -35.58%13.28M | -38.46%23.84M | -33.11%25.78M | 10,852.35%34.94M |
-Cash and cash equivalents | 55.75%20.69M | 55.75%20.69M | -39.48%14.43M | -62.20%9.75M | -58.99%14.33M | -35.58%13.28M | -35.58%13.28M | -38.46%23.84M | -33.11%25.78M | 10,852.35%34.94M |
Receivables | 49.53%122.28M | 49.53%122.28M | 54.49%115.07M | 57.05%108.86M | 54.51%88.03M | 67.10%81.78M | 67.10%81.78M | 66.44%74.48M | 65.13%69.32M | 57.34%56.98M |
-Accounts receivable | 35.88%87.57M | 35.88%87.57M | 38.47%85.23M | 43.83%81.87M | 48.03%67.16M | 67.42%64.44M | 67.42%64.44M | 76.04%61.55M | 70.82%56.92M | 63.80%45.37M |
-Notes receivable | 18.01%1.2M | 18.01%1.2M | -19.62%934K | -20.71%938K | -22.29%938K | -19.37%1.02M | -19.37%1.02M | 3.75%1.16M | 5.91%1.18M | 8.15%1.21M |
-Other receivables | 105.38%33.52M | 105.38%33.52M | 145.53%28.9M | 132.36%26.05M | 91.72%19.93M | 77.61%16.32M | 77.61%16.32M | 35.81%11.77M | 48.73%11.21M | 40.56%10.4M |
Other current assets | 67.03%11.81M | 67.03%11.81M | 62.17%15.93M | 17.00%11.72M | 41.62%7.7M | 45.73%7.07M | 45.73%7.07M | 154.67%9.83M | 194.19%10.02M | 92.57%5.44M |
Total current assets | 51.55%154.78M | 51.55%154.78M | 34.47%145.43M | 23.98%130.33M | 13.06%110.07M | 37.25%102.13M | 37.25%102.13M | 23.81%108.15M | 25.25%105.12M | 147.37%97.35M |
Non current assets | ||||||||||
Net PPE | 23.44%68.34M | 23.44%68.34M | 192.26%66.29M | 205.03%66.35M | 177.33%57.53M | 174.07%55.37M | 174.07%55.37M | 26.98%22.68M | 29.15%21.75M | 27.91%20.75M |
-Gross PPE | 28.34%92.59M | 28.34%92.59M | 96.58%88.91M | 105.91%86.91M | 93.47%76.16M | 94.94%72.15M | 94.94%72.15M | 36.66%45.23M | 37.54%42.21M | 37.06%39.37M |
-Accumulated depreciation | -44.50%-24.25M | -44.50%-24.25M | -0.32%-22.62M | -0.50%-20.56M | -0.03%-18.63M | 0.17%-16.78M | 0.17%-16.78M | -48.03%-22.55M | -47.76%-20.45M | -48.92%-18.62M |
Goodwill and other intangible assets | 75.81%142.69M | 75.81%142.69M | 60.44%113.91M | 113.86%116.87M | 94.46%79.66M | 99.13%81.16M | 99.13%81.16M | 336.29%71M | 302.18%54.65M | 199.97%40.97M |
-Goodwill | 81.16%96.39M | 81.16%96.39M | 37.03%75.73M | 94.65%77.11M | 82.11%53.08M | 86.89%53.21M | 86.89%53.21M | 309.85%55.26M | 237.91%39.61M | 148.64%29.15M |
-Other intangible assets | 65.63%46.29M | 65.63%46.29M | 142.64%38.18M | 164.47%39.76M | 124.90%26.58M | 127.49%27.95M | 127.49%27.95M | 464.14%15.73M | 706.17%15.04M | 511.12%11.82M |
Long-term notes receivables | -12.84%2.02M | -12.84%2.02M | 9.59%2.29M | 9.15%2.29M | 9.03%2.29M | 9.38%2.32M | 9.38%2.32M | -4.14%2.09M | -3.94%2.1M | -4.06%2.1M |
Non current deferred assets | 145.51%33.78M | 145.51%33.78M | --24.89M | --21.1M | --17.43M | --13.76M | --13.76M | ---- | ---- | ---- |
Other non current assets | 15.20%1.18M | 15.20%1.18M | 42.03%1.15M | 21.98%1.08M | 49.79%1.08M | 49.78%1.02M | 49.78%1.02M | 17.76%809K | 20.52%887K | 0.42%721K |
Total non current assets | 61.44%248.01M | 61.44%248.01M | 115.92%208.53M | 161.62%207.69M | 144.82%158M | 140.94%153.63M | 140.94%153.63M | 161.02%96.58M | 138.03%79.39M | 96.85%64.54M |
Total assets | 57.49%402.79M | 57.49%402.79M | 72.89%353.96M | 83.20%338.02M | 65.58%268.06M | 85.10%255.76M | 85.10%255.76M | 64.63%204.73M | 57.32%184.51M | 124.41%161.89M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 234.08%74.88M | 234.08%74.88M | 173.28%47.32M | 304.27%47.78M | 118.76%22.01M | 133.82%22.41M | 133.82%22.41M | 152.90%17.32M | 91.18%11.82M | -21.76%10.06M |
-Current debt | 483.00%59.28M | 483.00%59.28M | 231.57%32.64M | 454.26%33.63M | 102.17%9.24M | 128.49%10.17M | 128.49%10.17M | 342.98%9.84M | 189.87%6.07M | -49.56%4.57M |
-Current capital lease obligation | 27.40%15.6M | 27.40%15.6M | 96.51%14.69M | 146.07%14.15M | 132.58%12.77M | 138.43%12.25M | 138.43%12.25M | 61.58%7.47M | 40.67%5.75M | 44.61%5.49M |
Current deferred liabilities | 17.44%7.48M | 17.44%7.48M | -6.02%7.91M | 20.24%10.05M | 9.02%6.84M | 19.13%6.37M | 19.13%6.37M | 160.46%8.42M | 222.09%8.36M | 141.32%6.27M |
Current liabilities | 83.50%126.76M | 83.50%126.76M | 81.91%98.73M | 88.09%90.71M | 59.39%59.55M | 110.25%69.08M | 110.25%69.08M | 89.03%54.28M | 79.16%48.22M | 30.35%37.36M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 12.26%65.81M | 12.26%65.81M | 146.66%63.71M | 249.87%67.96M | 223.49%58.56M | 218.10%58.62M | 218.10%58.62M | 95.19%25.83M | 67.15%19.43M | 54.43%18.1M |
-Long term debt | -15.59%13.74M | -15.59%13.74M | -16.76%13.16M | 92.52%16.73M | 94.53%14.39M | 93.60%16.28M | 93.60%16.28M | 261.14%15.81M | 133.84%8.69M | 77.56%7.4M |
-Long term capital lease obligation | 22.97%52.07M | 22.97%52.07M | 404.44%50.55M | 377.30%51.23M | 312.62%44.17M | 322.56%42.34M | 322.56%42.34M | 13.17%10.02M | 35.79%10.73M | 41.68%10.71M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -21.85%7.31M | -12.24%8.21M | -22.15%8.35M |
Employee benefits | -4.00%4.65M | -4.00%4.65M | --4.88M | --4.88M | --4.88M | --4.85M | --4.85M | ---- | ---- | ---- |
Restricted common stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | 11,778.65%42.29M | 11,778.65%42.29M | 6,114.75%32.44M | 14,313.50%28.83M | --17.81M | --356K | --356K | -58.00%522K | -83.91%200K | ---- |
Total non current liabilities | 76.66%112.75M | 76.66%112.75M | 200.17%101.03M | 265.22%101.67M | 207.12%81.25M | 137.23%63.82M | 137.23%63.82M | 41.23%33.66M | 25.23%27.84M | 5.42%26.46M |
Total liabilities | 80.22%239.5M | 80.22%239.5M | 127.17%199.76M | 152.92%192.38M | 120.63%140.8M | 122.40%132.9M | 122.40%132.9M | 67.35%87.93M | 54.77%76.06M | 18.72%63.82M |
Shareholders'equity | ||||||||||
Share capital | 11.32%177K | 11.32%177K | 8.92%171K | 9.62%171K | 8.11%160K | 16.06%159K | 16.06%159K | 17.16%157K | 17.29%156K | 7,300.00%148K |
-common stock | 11.32%177K | 11.32%177K | 8.92%171K | 9.62%171K | 8.11%160K | 16.06%159K | 16.06%159K | 17.16%157K | 17.29%156K | 7,300.00%148K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -33.46%-26.42M | -33.46%-26.42M | 7.68%-18.71M | 15.94%-19.89M | 17.50%-19.26M | 20.18%-19.8M | 20.18%-19.8M | 16.26%-20.27M | 3.64%-23.66M | 3.21%-23.34M |
Paid-in capital | 32.22%215.42M | 32.22%215.42M | 25.33%196.73M | 24.54%189.35M | 19.60%167.44M | 34.82%162.92M | 34.82%162.92M | 38.26%156.97M | 37.94%152.04M | 132.70%140M |
Less: Treasury stock | 26.78%26.41M | 26.78%26.41M | 23.00%24.43M | 22.96%24.42M | 16.36%21.5M | 19.12%20.83M | 19.12%20.83M | 15.35%19.86M | 16.01%19.86M | 8.14%18.48M |
Gains losses not affecting retained earnings | 2.08%590K | 2.08%590K | --546K | --557K | --568K | --578K | --578K | ---- | ---- | ---- |
Other equity interest | 56.07%-76K | 56.07%-76K | 44.55%-112K | 45.65%-125K | 40.32%-151K | 37.55%-173K | 37.55%-173K | 53.99%-202K | 57.56%-230K | 56.08%-253K |
Total stockholders'equity | 32.90%163.28M | 32.90%163.28M | 32.02%154.2M | 34.30%145.64M | 29.76%127.26M | 56.68%122.86M | 56.68%122.86M | 62.65%116.8M | 59.16%108.44M | 433.49%98.07M |
Total equity | 32.90%163.28M | 32.90%163.28M | 32.02%154.2M | 34.30%145.64M | 29.76%127.26M | 56.68%122.86M | 56.68%122.86M | 62.65%116.8M | 59.16%108.44M | 433.49%98.07M |
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 | -- | -- | -- | -- |
No Data