(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 | -66.44%75.09M | -66.44%75.09M | -59.23%109.66M | -38.35%192.37M | -34.58%184.14M | -29.98%223.78M | -29.98%223.78M | -23.57%268.95M | -16.56%312.05M | 18.28%281.49M |
-Cash and cash equivalents | -66.44%75.09M | -66.44%75.09M | -59.23%109.66M | -38.35%192.37M | -34.58%184.14M | -29.98%223.78M | -29.98%223.78M | -23.57%268.95M | -16.56%312.05M | 18.28%281.49M |
Receivables | 623.56%319.26M | 623.56%319.26M | 686.59%341.64M | 769.19%387.38M | 8.42%45.17M | 5.21%44.12M | 5.21%44.12M | -0.55%43.43M | 1.87%44.57M | 1.04%41.66M |
-Accounts receivable | 207.04%135.48M | 207.04%135.48M | 100.70%87.17M | 100.16%89.21M | 8.42%45.17M | 5.21%44.12M | 5.21%44.12M | -0.55%43.43M | 1.87%44.57M | 1.04%41.66M |
-Related party accounts receivable | --183.78M | --183.78M | --254.47M | --298.18M | ---- | --0 | --0 | ---- | ---- | ---- |
Restricted cash | -25.78%38.69M | -25.78%38.69M | 3.09%56.41M | 36.49%51.59M | 66.02%50.28M | 478.25%52.13M | 478.25%52.13M | 1,678.90%54.72M | --37.8M | --30.29M |
Other current assets | 75.66%80.59M | 75.66%80.59M | 58.47%73.54M | 90.12%81.85M | 17.83%49.2M | 17.59%45.88M | 17.59%45.88M | 23.78%46.41M | 16.86%43.05M | 12.69%41.76M |
Total current assets | 40.37%513.63M | 40.37%513.63M | 40.57%581.25M | 63.03%713.19M | -16.80%328.8M | -10.66%365.91M | -10.66%365.91M | -5.19%413.5M | -3.76%437.47M | 24.95%395.19M |
Non current assets | ||||||||||
Net PPE | 203.40%1.9B | 203.40%1.9B | 236.04%1.98B | 261.29%2.02B | 16.89%651.47M | 11.88%626.03M | 11.88%626.03M | 5.63%589.81M | 3.49%559.96M | 6.59%557.33M |
-Gross PPE | 84.19%3.31B | 84.19%3.31B | 461.39%3.31B | 484.28%3.27B | 231.69%1.85B | 4.38%1.8B | 4.38%1.8B | 5.63%589.81M | 3.49%559.96M | 6.59%557.33M |
-Accumulated depreciation | -20.43%-1.41B | -20.43%-1.41B | ---1.33B | ---1.25B | ---1.2B | -0.76%-1.17B | -0.76%-1.17B | ---- | ---- | ---- |
Goodwill and other intangible assets | --472.82M | --472.82M | --54.36M | --56.07M | ---- | --0 | --0 | ---- | ---- | ---- |
Non current accounts receivable | --302.34M | --302.34M | --321.92M | --348.27M | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | --183.78M | --183.78M | --254.47M | --298.18M | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current assets | 28.51%23.44M | 28.51%23.44M | 27.35%22.14M | 29.21%22.17M | 5.21%18.15M | 18.33%18.24M | 18.33%18.24M | 21.98%17.39M | 13.45%17.16M | 24.69%17.25M |
Total non current assets | 318.77%2.7B | 318.77%2.7B | 292.04%2.38B | 324.45%2.45B | 16.54%669.62M | 12.05%644.27M | 12.05%644.27M | 6.04%607.2M | 3.76%577.12M | 7.06%574.58M |
Total assets | 217.92%3.21B | 217.92%3.21B | 190.16%2.96B | 211.73%3.16B | 2.95%998.41M | 2.60%1.01B | 2.60%1.01B | 1.18%1.02B | 0.38%1.01B | 13.69%969.77M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 442.11%162.07M | 442.11%162.07M | 465.15%103.98M | 929.12%152.55M | 33.99%18.5M | 84.38%29.9M | 84.38%29.9M | 58.07%18.4M | 1.52%14.82M | 13.27%13.81M |
-accounts payable | 77.73%48.36M | 77.73%48.36M | 59.62%29.37M | 104.26%30.28M | 33.99%18.5M | 128.20%27.21M | 128.20%27.21M | 58.07%18.4M | 1.52%14.82M | 13.27%13.81M |
-Total tax payable | 1,456.38%41.82M | 1,456.38%41.82M | ---- | ---- | ---- | -37.38%2.69M | -37.38%2.69M | ---- | ---- | ---- |
-Due to related parties current | --71.89M | --71.89M | --74.61M | --122.27M | ---- | --0 | --0 | ---- | ---- | ---- |
Current accrued expenses | 40.42%50.59M | 40.42%50.59M | 78.38%120.03M | 124.78%117.61M | 58.90%76.77M | 20.59%36.02M | 20.59%36.02M | 17.01%67.29M | 8.97%52.32M | -2.70%48.31M |
Current debt and capital lease obligation | 354.16%132.56M | 354.16%132.56M | 266.53%131.65M | 389.89%145.67M | 9.86%32.15M | -0.20%29.19M | -0.20%29.19M | 28.30%35.92M | 7.01%29.73M | -91.78%29.27M |
-Current capital lease obligation | 354.16%132.56M | 354.16%132.56M | 266.53%131.65M | 389.89%145.67M | 9.86%32.15M | -0.20%29.19M | -0.20%29.19M | 28.30%35.92M | 7.01%29.73M | 8.18%29.27M |
Current deferred liabilities | 33.35%6.55M | 33.35%6.55M | ---- | ---- | ---- | 0.35%4.91M | 0.35%4.91M | ---- | ---- | ---- |
Other current liabilities | 6.42%21.57M | 6.42%21.57M | ---- | ---- | ---- | 2,481.78%20.27M | 2,481.78%20.27M | ---- | ---- | -95.67%218K |
Current liabilities | 210.37%373.32M | 210.37%373.32M | 192.47%355.66M | 329.22%415.82M | 39.10%127.42M | 48.48%120.28M | 48.48%120.28M | 22.84%121.61M | 3.36%96.88M | -78.33%91.61M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 27.88%1.7B | 27.88%1.7B | 29.76%1.7B | 32.61%1.71B | 9.27%1.34B | 7.62%1.33B | 7.62%1.33B | 5.62%1.31B | 4.64%1.29B | 70.28%1.22B |
-Long term debt | 0.14%945.59M | 0.14%945.59M | 0.14%945.25M | 0.14%944.92M | 6.87%944.59M | 5.93%944.26M | 5.93%944.26M | 4.93%943.94M | 3.78%943.63M | 117.33%883.87M |
-Long term capital lease obligation | 96.53%750.02M | 96.53%750.02M | 106.76%750.93M | 120.83%767.12M | 15.53%392.52M | 12.04%381.63M | 12.04%381.63M | 7.48%363.19M | 7.04%347.39M | 8.93%339.76M |
Non current deferred liabilities | 889.59%471.5M | 889.59%471.5M | --388.27M | --424.51M | ---- | --47.65M | --47.65M | ---- | ---- | ---- |
Other non current liabilities | 76.16%61.64M | 76.16%61.64M | -5.13%79.44M | 6.43%71.17M | 30.54%82.43M | -21.56%34.99M | -21.56%34.99M | 188.83%83.73M | 245.66%66.87M | 228.51%63.14M |
Total non current liabilities | 58.23%2.23B | 58.23%2.23B | 55.58%2.16B | 62.58%2.21B | 10.32%1.42B | 10.33%1.41B | 10.33%1.41B | 9.82%1.39B | 8.36%1.36B | 74.40%1.29B |
Total liabilities | 70.20%2.6B | 70.20%2.6B | 66.59%2.52B | 80.34%2.62B | 12.23%1.55B | 12.61%1.53B | 12.61%1.53B | 10.76%1.51B | 8.01%1.45B | 18.77%1.38B |
Shareholders'equity | ||||||||||
Share capital | 2.08%49K | 2.08%49K | 2.08%49K | 2.08%49K | 0.00%48K | 0.00%48K | 0.00%48K | 0.00%48K | 0.00%48K | 0.00%48K |
-common stock | 2.08%49K | 2.08%49K | 2.08%49K | 2.08%49K | 0.00%48K | 0.00%48K | 0.00%48K | 0.00%48K | 0.00%48K | 0.00%48K |
Retained earnings | 101.59%17.14M | 101.59%17.14M | 86.75%-136.65M | 96.45%-34.8M | -17.23%-1.11B | -18.10%-1.07B | -18.10%-1.07B | -16.05%-1.03B | -13.44%-980.73M | -15.16%-950.04M |
Paid-in capital | 5.51%606.76M | 5.51%606.76M | 5.36%598.49M | 5.06%589.57M | 5.04%582.52M | 4.99%575.06M | 4.99%575.06M | 5.09%568.07M | 5.27%561.16M | 5.85%554.55M |
Gains losses not affecting retained earnings | 24.91%-14.39M | 24.91%-14.39M | 30.45%-19.76M | 24.36%-15.63M | -31.90%-17.37M | -74.10%-19.16M | -74.10%-19.16M | -232.01%-28.41M | -335.89%-20.66M | -102.09%-13.17M |
Total stockholders'equity | 217.53%609.56M | 217.53%609.56M | 189.91%442.13M | 222.50%539.2M | -34.25%-548.55M | -39.01%-518.63M | -39.01%-518.63M | -37.84%-491.77M | -30.95%-440.18M | -32.85%-408.61M |
Total equity | 217.53%609.56M | 217.53%609.56M | 189.91%442.13M | 222.50%539.2M | -34.25%-548.55M | -39.01%-518.63M | -39.01%-518.63M | -37.84%-491.77M | -30.95%-440.18M | -32.85%-408.61M |
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 |
No Data