(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 | -5.79%88.72M | -5.79%88.72M | 50.15%155.68M | 46.77%111.98M | 18.54%111.27M | 41.01%94.16M | 41.01%94.16M | -65.18%103.68M | -60.39%76.29M | --93.86M |
-Cash and cash equivalents | -5.79%88.72M | -5.79%88.72M | 50.15%155.68M | 46.77%111.98M | 18.54%111.27M | 41.01%94.16M | 41.01%94.16M | -65.18%103.68M | -60.39%76.29M | --93.86M |
Receivables | -6.02%26.34M | -6.02%26.34M | -4.34%29.73M | 2.97%30.81M | 2.88%29.64M | 12.89%28.03M | 12.89%28.03M | -17.40%31.08M | -27.62%29.93M | --28.81M |
-Accounts receivable | -6.02%26.34M | -6.02%26.34M | -4.34%29.73M | 2.97%30.81M | 2.88%29.64M | 12.89%28.03M | 12.89%28.03M | -17.40%31.08M | -27.62%29.93M | --28.81M |
Prepaid assets | -30.55%9.67M | -30.55%9.67M | ---- | ---- | ---- | 214.67%13.92M | 214.67%13.92M | ---- | ---- | ---- |
Other current assets | 26.33%523K | 26.33%523K | 45.86%7.18M | 165.64%13.04M | 170.65%14.61M | 83.19%414K | 83.19%414K | -84.58%4.92M | -80.85%4.91M | --5.4M |
Total current assets | -8.26%125.25M | -8.26%125.25M | 37.88%192.59M | 40.23%155.83M | 21.43%155.52M | 41.84%136.53M | 41.84%136.53M | -61.97%139.68M | -58.62%111.13M | --128.07M |
Non current assets | ||||||||||
Net PPE | 39.99%87.96M | 39.99%87.96M | 50.05%82.32M | 49.81%75.46M | 48.27%68.88M | 34.52%62.83M | 34.52%62.83M | -46.15%54.86M | -50.20%50.37M | --46.46M |
-Gross PPE | 39.96%130.49M | 39.96%130.49M | 50.05%82.32M | 49.81%75.46M | 48.27%68.88M | 52.32%93.23M | 52.32%93.23M | -46.15%54.86M | -50.20%50.37M | --46.46M |
-Accumulated depreciation | -39.90%-42.53M | -39.90%-42.53M | ---- | ---- | ---- | -109.68%-30.4M | -109.68%-30.4M | ---- | ---- | ---- |
Goodwill and other intangible assets | -0.49%393.81M | -0.49%393.81M | 0.06%392.05M | -1.21%394.95M | -0.30%395.85M | 4.93%395.74M | 4.93%395.74M | -62.61%391.81M | -62.38%399.78M | --397.03M |
-Goodwill | 0.65%348.82M | 0.65%348.82M | 1.16%346.06M | 0.00%347.86M | 1.08%347.75M | 2.17%346.59M | 2.17%346.59M | -60.94%342.1M | -60.42%347.86M | --344.03M |
-Other intangible assets | -8.48%44.99M | -8.48%44.99M | -7.46%45.99M | -9.30%47.09M | -9.26%48.1M | 29.63%49.16M | 29.63%49.16M | -71.09%49.7M | -71.77%51.92M | --53M |
Non current deferred assets | -3.09%34.87M | -3.09%34.87M | -13.18%33.93M | -16.32%34.8M | -13.76%36.64M | -14.01%35.98M | -14.01%35.98M | -12.19%39.08M | -5.23%41.59M | --42.48M |
Other non current assets | 90.48%5.36M | 90.48%5.36M | 186.38%5.63M | 424.50%6.04M | 389.81%6.39M | 222.57%2.82M | 222.57%2.82M | -69.54%1.97M | -98.87%1.15M | --1.31M |
Total non current assets | 4.95%522.01M | 4.95%522.01M | 5.38%513.93M | 3.72%511.25M | 4.20%507.76M | 6.61%497.37M | 6.61%497.37M | -59.67%487.71M | -62.61%492.89M | --487.27M |
Total assets | 2.11%647.26M | 2.11%647.26M | 12.61%706.52M | 10.44%667.08M | 7.79%663.27M | 12.63%633.9M | 12.63%633.9M | -60.21%627.39M | -61.94%604.02M | --615.35M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 35.21%12.16M | 35.21%12.16M | -79.29%13.98M | -21.16%38.74M | -27.00%57.3M | -43.34%8.99M | -43.34%8.99M | 0.79%67.49M | -22.51%49.14M | --78.49M |
-accounts payable | 56.77%9.86M | 56.77%9.86M | -88.63%7.01M | -10.07%35.53M | -4.08%54.31M | 28.20%6.29M | 28.20%6.29M | -5.04%61.7M | -36.03%39.51M | --56.62M |
-Total tax payable | -12.72%2.22M | -12.72%2.22M | 42.66%6.97M | -38.93%3.18M | -72.73%2.79M | -51.25%2.55M | -51.25%2.55M | 145.50%4.88M | 213.57%5.2M | --10.22M |
-Due to related parties current | -51.28%76K | -51.28%76K | ---- | -99.19%36K | -98.22%207K | -97.28%156K | -97.28%156K | --908K | --4.43M | --11.65M |
Current accrued expenses | -30.95%22.24M | -30.95%22.24M | --39.91M | ---- | ---- | 4.22%32.2M | 4.22%32.2M | ---- | ---- | ---- |
Current debt and capital lease obligation | 279.99%10.61M | 279.99%10.61M | 16.76%2.87M | 19.45%2.89M | -0.11%2.82M | 15.37%2.79M | 15.37%2.79M | -65.02%2.46M | -66.83%2.42M | --2.82M |
-Current debt | --8.58M | --8.58M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -27.03%2.04M | -27.03%2.04M | 16.76%2.87M | 19.45%2.89M | -0.11%2.82M | 15.37%2.79M | 15.37%2.79M | -65.02%2.46M | -66.83%2.42M | --2.82M |
Current deferred liabilities | -10.33%22.04M | -10.33%22.04M | -14.12%22.37M | -23.76%23.33M | -12.03%25.34M | 0.86%24.58M | 0.86%24.58M | -74.89%26.05M | -70.45%30.61M | --28.8M |
Current liabilities | 0.09%71.38M | 0.09%71.38M | -11.39%85.06M | -20.93%64.97M | -22.39%85.45M | -8.52%71.32M | -8.52%71.32M | -46.00%95.99M | -55.23%82.17M | --110.11M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.56%738.62M | -8.56%738.62M | 0.10%808.18M | 0.06%807.86M | 0.09%807.72M | 0.20%807.74M | 0.20%807.74M | 2,023.58%807.39M | 1,938.63%807.4M | --807.02M |
-Long term debt | -8.62%725.41M | -8.62%725.41M | 0.25%795.33M | 0.24%794.83M | 0.23%794.34M | 0.23%793.87M | 0.23%793.87M | --793.39M | --792.92M | --792.5M |
-Long term capital lease obligation | -4.79%13.21M | -4.79%13.21M | -8.22%12.85M | -10.06%13.03M | -7.88%13.38M | -1.64%13.88M | -1.64%13.88M | -63.18%14M | -63.43%14.48M | --14.52M |
Non current deferred liabilities | 10.53%3.37M | 10.53%3.37M | -49.28%3.22M | -48.46%3.25M | -51.07%3.05M | -50.94%3.05M | -50.94%3.05M | -85.96%6.35M | -84.15%6.31M | --6.24M |
Other non current liabilities | -17.28%268K | -17.28%268K | -17.00%293K | -73.03%298K | -71.11%321K | -10.00%324K | -10.00%324K | -98.75%353K | -96.09%1.11M | --1.11M |
Total non current liabilities | -8.05%751.99M | -8.05%751.99M | -0.04%820.74M | -0.18%819.56M | -0.08%818.53M | 0.04%817.84M | 0.04%817.84M | 405.80%821.06M | 384.15%821.07M | --819.16M |
Total liabilities | -7.40%823.38M | -7.40%823.38M | -1.23%905.81M | -2.07%884.53M | -2.72%903.98M | -0.71%889.16M | -0.71%889.16M | 169.66%917.05M | 155.78%903.24M | --929.27M |
Shareholders'equity | ||||||||||
Share capital | 1.00%203K | 1.00%203K | 1.00%202K | 1.00%202K | 0.50%201K | 0.50%201K | 0.50%201K | -99.98%200K | -99.98%200K | --200K |
-common stock | 1.00%203K | 1.00%203K | 1.00%202K | 1.00%202K | 0.50%201K | 0.50%201K | 0.50%201K | -99.98%200K | -99.98%200K | --200K |
Retained earnings | 30.87%-173.11M | 30.87%-173.11M | 28.06%-189.89M | 23.72%-213.89M | 22.22%-234.95M | 21.47%-250.41M | 21.47%-250.41M | ---263.95M | ---280.42M | ---302.07M |
Paid-in capital | 90.52%41.25M | 90.52%41.25M | 121.46%36.36M | 170.14%32.18M | 288.25%26.86M | 652.26%21.65M | 652.26%21.65M | --16.42M | --11.91M | --6.92M |
Less: Treasury stock | 311.82%31.28M | 311.82%31.28M | 199.21%22.73M | 149.30%18.94M | --16.79M | --7.6M | --7.6M | --7.6M | --7.6M | --0 |
Gains losses not affecting retained earnings | 31.04%-13.18M | 31.04%-13.18M | 33.08%-23.24M | 27.09%-17M | 15.52%-16.03M | -13.35%-19.11M | -13.35%-19.11M | 50.05%-34.73M | 61.94%-23.32M | ---18.97M |
Total stockholders'equity | 31.00%-176.12M | 31.00%-176.12M | 31.20%-199.29M | 27.33%-217.45M | 23.32%-240.71M | 23.27%-255.26M | 23.27%-255.26M | -123.42%-289.66M | -124.25%-299.22M | ---313.92M |
Total equity | 31.00%-176.12M | 31.00%-176.12M | 31.20%-199.29M | 27.33%-217.45M | 23.32%-240.71M | 23.27%-255.26M | 23.27%-255.26M | -123.42%-289.66M | -124.25%-299.22M | ---313.92M |
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