(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -26.10%16.29M | -12.85%15.43M | -12.85%15.43M | -27.92%13.73M | -51.96%16.15M | -20.75%22.04M | 28.23%17.7M | 28.23%17.7M | 25.78%19.05M | 60.40%33.62M |
-Cash and cash equivalents | -26.10%16.29M | -12.85%15.43M | -12.85%15.43M | -27.92%13.73M | -51.96%16.15M | -20.75%22.04M | 28.23%17.7M | 28.23%17.7M | 25.78%19.05M | 60.40%33.62M |
Receivables | 9.64%124.48M | 7.83%115.1M | 7.83%115.1M | 1.60%109.49M | 1.21%111.5M | 13.61%113.54M | 14.94%106.74M | 14.94%106.74M | 15.32%107.77M | 0.15%110.17M |
-Accounts receivable | 11.93%110.7M | 10.41%106.91M | 10.41%106.91M | 5.14%100.2M | 6.40%99.18M | 14.25%98.9M | 16.39%96.83M | 16.39%96.83M | 11.63%95.3M | -8.13%93.22M |
-Taxes receivable | -5.87%13.78M | -17.36%8.19M | -17.36%8.19M | -25.45%9.3M | -27.33%12.32M | 9.47%14.64M | 2.44%9.91M | 2.44%9.91M | 54.16%12.47M | 98.63%16.95M |
Inventory | 39.64%67.34M | 33.01%60.45M | 33.01%60.45M | 24.38%54.8M | 34.93%52.55M | 23.28%48.22M | 19.11%45.44M | 19.11%45.44M | 2.68%44.06M | -6.22%38.95M |
Prepaid assets | -3.04%13.2M | 11.42%15.67M | 11.42%15.67M | 4.46%11.51M | 16.52%14.25M | 3.85%13.61M | -4.99%14.06M | -4.99%14.06M | -10.52%11.02M | -3.06%12.23M |
Other current assets | 38.56%6.62M | -0.94%5.06M | -0.94%5.06M | 6.25%5.68M | -16.42%5.17M | -18.23%4.78M | -17.95%5.11M | -17.95%5.11M | -11.77%5.35M | -1.67%6.19M |
Total current assets | 12.73%227.93M | 11.98%211.7M | 11.98%211.7M | 4.26%195.22M | -0.76%199.62M | 8.81%202.19M | 13.99%189.06M | 13.99%189.06M | 10.22%187.25M | 5.10%201.15M |
Non current assets | ||||||||||
Net PPE | -6.52%159M | -8.66%157.41M | -8.66%157.41M | -8.01%163.84M | -6.56%167.14M | -7.45%170.09M | -5.14%172.34M | -5.14%172.34M | -4.42%178.12M | -5.86%178.88M |
-Gross PPE | -0.55%474.03M | -1.39%472.14M | -1.39%472.14M | -1.36%476.94M | -0.71%476.94M | 159.34%476.64M | 0.66%478.8M | 0.66%478.8M | 159.46%483.5M | 152.81%480.37M |
-Accumulated depreciation | -2.77%-315.03M | -2.70%-314.74M | -2.70%-314.74M | -2.53%-313.1M | -2.76%-309.8M | ---306.54M | -4.25%-306.46M | -4.25%-306.46M | ---305.38M | ---301.49M |
Goodwill and other intangible assets | -0.66%106.71M | -0.61%106.93M | -0.61%106.93M | -0.55%107.1M | -0.45%107.28M | -0.41%107.42M | -0.41%107.58M | -0.41%107.58M | -0.37%107.69M | -0.39%107.76M |
-Goodwill | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M | 0.00%99.45M |
-Other intangible assets | -8.91%7.27M | -8.06%7.48M | -8.06%7.48M | -7.22%7.65M | -5.77%7.84M | -5.27%7.98M | -5.17%8.14M | -5.17%8.14M | -4.68%8.25M | -4.87%8.32M |
Investments and advances | ---- | 7.07%4.45M | 7.07%4.45M | ---- | ---- | ---- | 1.51%4.16M | 1.51%4.16M | ---- | ---- |
Non current deferred assets | -0.99%67.03M | -2.69%68.57M | -2.69%68.57M | -3.11%70.65M | -1.66%68.92M | -0.39%67.7M | -3.18%70.46M | -3.18%70.46M | -2.70%72.92M | -2.40%70.08M |
Other non current assets | -12.16%32.95M | -21.37%29.3M | -21.37%29.3M | -17.18%33.39M | -14.73%34.58M | -3.84%37.51M | 3.05%37.26M | 3.05%37.26M | -21.79%40.31M | -23.55%40.55M |
Total non current assets | -4.45%365.69M | -6.42%366.65M | -6.42%366.65M | -6.03%374.98M | -4.87%377.92M | -3.99%382.73M | -2.71%391.8M | -2.71%391.8M | -5.20%399.03M | -6.09%397.28M |
Total assets | 1.49%593.62M | -0.43%578.35M | -0.43%578.35M | -2.74%570.19M | -3.49%577.54M | 0.08%584.92M | 2.16%580.85M | 2.16%580.85M | -0.77%586.28M | -2.61%598.43M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.90%47.19M | 27.38%53.7M | 27.38%53.7M | -7.52%42.06M | 2.20%46M | 20.21%44.98M | 11.15%42.16M | 11.15%42.16M | 27.45%45.48M | 37.92%45.01M |
-accounts payable | 11.51%38.37M | 54.23%45.85M | 54.23%45.85M | -1.92%34.34M | 18.84%36.11M | 34.92%34.41M | 29.09%29.73M | 29.09%29.73M | 53.53%35.02M | 28.24%30.38M |
-Total tax payable | -16.60%8.82M | -36.81%7.86M | -36.81%7.86M | -26.25%7.72M | -32.37%9.89M | -11.25%10.58M | -16.57%12.43M | -16.57%12.43M | -18.73%10.47M | 63.58%14.62M |
Current accrued expenses | -11.26%23.48M | 12.47%23.43M | 12.47%23.43M | -2.43%21.23M | 11.49%22.83M | 14.75%26.47M | -21.46%20.83M | -21.46%20.83M | -35.01%21.75M | -40.93%20.48M |
Current debt and capital lease obligation | -12.60%11.07M | -5.21%11.7M | -5.21%11.7M | -5.90%11.47M | 7.06%13.01M | 2.52%12.67M | 7.91%12.34M | 7.91%12.34M | -85.96%12.19M | 1.01%12.15M |
-Current capital lease obligation | -12.60%11.07M | -5.21%11.7M | -5.21%11.7M | -5.90%11.47M | 7.06%13.01M | 2.52%12.67M | 7.91%12.34M | 7.91%12.34M | 3.25%12.19M | 1.01%12.15M |
Current deferred liabilities | -21.70%5.95M | -23.48%5.94M | -23.48%5.94M | -16.12%5.76M | 1.83%6.53M | 29.64%7.6M | 42.29%7.77M | 42.29%7.77M | -14.39%6.87M | -39.03%6.41M |
Other current liabilities | -1.44%7.93M | 8.81%8.36M | 8.81%8.36M | 2.70%6.84M | 10.82%7.55M | 17.76%8.04M | -8.52%7.68M | -8.52%7.68M | -18.27%6.66M | -27.90%6.81M |
Current liabilities | -4.15%95.62M | 13.61%103.14M | 13.61%103.14M | -6.02%87.36M | 5.56%95.91M | 16.64%99.76M | 1.15%90.78M | 1.15%90.78M | -46.00%92.95M | -8.49%90.85M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.26%224.23M | -11.45%210.69M | -11.45%210.69M | -7.28%224.65M | -12.23%231.21M | -11.29%236.69M | -24.60%237.92M | -24.60%237.92M | -1.59%242.29M | -23.44%263.43M |
-Long term debt | -4.94%180.44M | -8.61%172.39M | -8.61%172.39M | -3.07%182.68M | -10.24%186.98M | -8.82%189.81M | -27.29%188.64M | -27.29%188.64M | -0.58%188.46M | -27.32%208.31M |
-Long term capital lease obligation | -6.59%43.79M | -22.28%38.31M | -22.28%38.31M | -22.02%41.98M | -19.76%44.23M | -20.04%46.88M | -12.16%49.29M | -12.16%49.29M | -4.97%53.83M | -4.05%55.12M |
Non current deferred liabilities | -9.96%52.04M | -13.79%54.69M | -13.79%54.69M | -13.54%54.04M | -7.65%54.97M | -1.18%57.8M | 6.21%63.44M | 6.21%63.44M | -12.29%62.51M | -19.06%59.52M |
Other non current liabilities | -11.18%21.57M | -24.64%20.88M | -24.64%20.88M | -24.23%20.84M | -28.38%21.69M | -11.96%24.28M | -0.98%27.71M | -0.98%27.71M | -6.70%27.51M | -3.59%30.28M |
Total non current liabilities | -6.57%297.84M | -13.01%286.27M | -13.01%286.27M | -9.86%299.54M | -12.84%307.86M | -9.66%318.77M | -18.40%329.07M | -18.40%329.07M | -4.22%332.31M | -21.33%353.23M |
Total liabilities | -5.99%393.47M | -7.25%389.4M | -7.25%389.4M | -9.02%386.9M | -9.08%403.77M | -4.53%418.53M | -14.84%419.85M | -14.84%419.85M | -18.08%425.27M | -19.01%444.08M |
Shareholders'equity | ||||||||||
Share capital | 0.51%1.19M | 0.51%1.19M | 0.51%1.19M | 0.00%1.19M | 0.00%1.19M | 0.00%1.19M | 3.48%1.19M | 3.48%1.19M | 3.48%1.19M | 3.48%1.19M |
-common stock | 0.51%1.19M | 0.51%1.19M | 0.51%1.19M | 0.00%1.19M | 0.00%1.19M | 0.00%1.19M | 3.48%1.19M | 3.48%1.19M | 3.48%1.19M | 3.48%1.19M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 33.12%87.86M | 25.75%85.95M | 25.75%85.95M | 20.48%79.66M | 10.48%72.6M | 13.56%66M | 35.46%68.35M | 35.46%68.35M | 76.97%66.12M | 88.58%65.71M |
Paid-in capital | 3.87%111.24M | 1.12%102.25M | 1.12%102.25M | 0.28%106.33M | 6.64%104.78M | 3.61%107.09M | 145.53%101.12M | 145.53%101.12M | 72.50%106.03M | 61.34%98.26M |
Less: Treasury stock | -76.29%1.36M | -66.58%1.36M | -66.58%1.36M | -41.52%4.14M | -6.21%4.68M | -55.59%5.74M | -71.05%4.08M | -71.05%4.08M | -70.84%7.08M | -81.12%4.99M |
Gains losses not affecting retained earnings | 47.61%-3.54M | 62.73%-3.78M | 62.73%-3.78M | 53.57%-4.5M | 53.16%-4.75M | 14.09%-6.75M | -40.74%-10.13M | -40.74%-10.13M | -20.42%-9.69M | -21.30%-10.14M |
Total stockholders'equity | 20.77%195.39M | 17.78%184.26M | 17.78%184.26M | 14.04%178.54M | 12.74%169.14M | 14.03%161.79M | 118.77%156.45M | 118.77%156.45M | 131.49%156.56M | 141.57%150.03M |
Noncontrolling interests | 3.56%4.77M | 3.16%4.7M | 3.16%4.7M | 6.83%4.76M | 7.20%4.63M | 10.55%4.6M | 12.12%4.55M | 12.12%4.55M | 9.22%4.45M | 6.80%4.32M |
Total equity | 20.29%200.15M | 17.36%188.95M | 17.36%188.95M | 13.84%183.29M | 12.58%173.77M | 13.93%166.39M | 113.04%161M | 113.04%161M | 124.54%161.01M | 133.33%154.34M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
No Data