(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 | -21.79%42M | -21.79%42M | 116.93%110.2M | -40.00%41.7M | -54.12%16.7M | 113.10%53.7M | 113.10%53.7M | 82.73%50.8M | 14.12%69.5M | -36.25%36.4M |
-Cash and cash equivalents | -21.79%42M | -21.79%42M | 116.93%110.2M | -40.00%41.7M | -54.12%16.7M | 113.10%53.7M | 113.10%53.7M | 82.73%50.8M | 14.12%69.5M | -36.25%36.4M |
Receivables | -2.38%184.3M | -2.38%184.3M | -4.05%173.1M | 5.02%196.6M | 8.18%186.4M | 12.78%188.8M | 12.78%188.8M | 13.10%180.4M | 30.09%187.2M | 27.72%172.3M |
-Accounts receivable | 3.67%172.3M | 3.67%172.3M | -4.28%163.4M | 5.32%186.2M | 7.46%174.4M | 8.84%166.2M | 8.84%166.2M | 15.89%170.7M | 32.04%176.8M | 35.36%162.3M |
-Taxes receivable | -54.72%4.8M | -54.72%4.8M | 85.71%2.6M | 5.00%4.2M | 325.00%1.7M | 73.77%10.6M | 73.77%10.6M | -51.72%1.4M | 1,233.33%4M | -91.67%400K |
-Other receivables | -40.00%7.2M | -40.00%7.2M | -14.46%7.1M | -3.13%6.2M | 7.29%10.3M | 39.53%12M | 39.53%12M | -10.75%8.3M | -34.02%6.4M | -5.88%9.6M |
Inventory | -1.30%319.8M | -1.30%319.8M | 1.99%333.3M | 18.32%340.4M | 22.60%345.5M | 16.67%324M | 16.67%324M | 14.11%326.8M | 1.70%287.7M | -3.86%281.8M |
Other current assets | -9.09%18M | -9.09%18M | -14.75%10.4M | 4.69%13.4M | 13.53%19.3M | 17.16%19.8M | 17.16%19.8M | 23.23%12.2M | 17.43%12.8M | 11.11%17M |
Total current assets | -3.79%564.1M | -3.79%564.1M | 9.96%627M | 6.26%592.1M | 11.90%567.9M | 20.34%586.3M | 20.34%586.3M | 17.91%570.2M | 11.75%557.2M | 1.42%507.5M |
Non current assets | ||||||||||
Net PPE | -2.64%990.2M | -2.64%990.2M | -2.88%993.7M | -3.90%1B | -5.21%1B | -5.99%1.02B | -5.99%1.02B | -7.79%1.02B | -11.99%1.04B | -14.12%1.06B |
-Gross PPE | 1.59%2.98B | 1.59%2.98B | 0.11%2.97B | -0.16%2.96B | -0.84%2.94B | -0.95%2.93B | -0.95%2.93B | --2.97B | 150.45%2.96B | 140.11%2.96B |
-Accumulated depreciation | -3.83%-1.99B | -3.83%-1.99B | -1.69%-1.98B | -1.87%-1.96B | -1.60%-1.93B | -1.95%-1.92B | -1.95%-1.92B | ---1.95B | ---1.92B | ---1.9B |
Other non current assets | 17.48%117.6M | 17.48%117.6M | 5.35%116.2M | -1.83%112.7M | 1.90%117.9M | -17.34%100.1M | -17.34%100.1M | -11.69%110.3M | 412.50%114.8M | 443.19%115.7M |
Total non current assets | -0.83%1.11B | -0.83%1.11B | -2.08%1.11B | -3.70%1.11B | -4.51%1.12B | -7.13%1.12B | -7.13%1.12B | -8.18%1.13B | -7.72%1.16B | -9.81%1.18B |
Total assets | -1.86%1.67B | -1.86%1.67B | 1.96%1.74B | -0.45%1.71B | 0.44%1.69B | 0.79%1.7B | 0.79%1.7B | -0.84%1.7B | -2.18%1.71B | -6.70%1.68B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -23.05%163.9M | -23.05%163.9M | -21.07%164.8M | -23.32%169.7M | -4.17%179.1M | 36.36%213M | 36.36%213M | 13.29%208.8M | 34.69%221.3M | 13.07%186.9M |
-accounts payable | -23.05%163.9M | -23.05%163.9M | -12.80%164.8M | -18.10%169.7M | 3.53%179.1M | 36.36%213M | 36.36%213M | 10.27%189M | 38.23%207.2M | 13.89%173M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 53.49%19.8M | -2.08%14.1M | 3.73%13.9M |
Current accrued expenses | 51.36%66.9M | 51.36%66.9M | 39.50%39.2M | 87.04%46.2M | 90.73%39.1M | -12.99%44.2M | -12.99%44.2M | 22.17%28.1M | -24.92%24.7M | -8.07%20.5M |
Current debt and capital lease obligation | 25.58%16.2M | 25.58%16.2M | 4.73%15.5M | -7.50%14.8M | -10.80%15.7M | -27.12%12.9M | -27.12%12.9M | -16.38%14.8M | -9.60%16M | 1.73%17.6M |
-Current debt | -11.11%800K | -11.11%800K | -10.00%900K | -10.00%900K | -43.75%900K | -43.75%900K | -43.75%900K | -37.50%1M | -41.18%1M | -5.88%1.6M |
-Current capital lease obligation | 28.33%15.4M | 28.33%15.4M | 5.80%14.6M | -7.33%13.9M | -7.50%14.8M | -25.47%12M | -25.47%12M | -14.29%13.8M | -6.25%15M | 2.56%16M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---100K | ---- | ---- |
Current liabilities | -8.33%286M | -8.33%286M | -11.59%260.9M | -12.25%263.5M | 3.67%265.5M | 22.79%312M | 22.79%312M | 14.87%295.1M | 17.35%300.3M | 8.84%256.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -18.16%462.3M | -18.16%462.3M | -0.02%564.8M | -4.25%564.8M | -8.55%564.9M | -11.40%564.9M | -11.40%564.9M | -16.50%564.9M | -17.63%589.9M | -19.50%617.7M |
-Long term debt | -18.16%462.3M | -18.16%462.3M | -0.02%564.8M | -4.25%564.8M | -8.55%564.9M | -11.40%564.9M | -11.40%564.9M | -16.50%564.9M | -17.63%589.9M | -13.77%617.7M |
Non current deferred liabilities | 1.37%199.1M | 1.37%199.1M | 1.38%205.9M | -0.34%205M | 1.89%210.4M | -7.84%196.4M | -7.84%196.4M | -3.88%203.1M | -3.11%205.7M | 11.26%206.5M |
Employee benefits | -4.30%55.7M | -4.30%55.7M | -20.20%56.9M | -20.67%57.2M | -20.60%57.8M | -20.92%58.2M | -20.92%58.2M | -12.73%71.3M | -8.15%72.1M | -8.54%72.8M |
Other non current liabilities | ---- | ---- | ---- | ---100K | ---- | ---- | ---- | -200.00%-100K | ---- | ---- |
Total non current liabilities | -12.50%717.1M | -12.50%717.1M | -1.38%827.6M | -4.70%826.9M | -7.12%833.1M | -11.34%819.5M | -11.34%819.5M | -13.45%839.2M | -13.83%867.7M | -13.12%897M |
Total liabilities | -11.35%1B | -11.35%1B | -4.04%1.09B | -6.64%1.09B | -4.73%1.1B | -3.98%1.13B | -3.98%1.13B | -7.52%1.13B | -7.51%1.17B | -9.05%1.15B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 18.67%684.5M | 18.67%684.5M | 14.45%666.9M | 12.15%630.3M | 9.74%600.6M | 8.69%576.8M | 8.69%576.8M | 11.80%582.7M | 8.24%562M | -4.13%547.3M |
Paid-in capital | -47.72%14.9M | -47.72%14.9M | -41.25%15.1M | -23.04%17.7M | 2.49%24.7M | 20.76%28.5M | 20.76%28.5M | 18.43%25.7M | 19.17%23M | 36.93%24.1M |
Gains losses not affecting retained earnings | 7.81%-30.7M | 7.81%-30.7M | 14.32%-33.5M | 17.12%-33.4M | 19.32%-33.4M | 21.83%-33.3M | 21.83%-33.3M | 23.78%-39.1M | 20.20%-40.3M | 20.99%-41.4M |
Total stockholders'equity | 16.91%668.7M | 16.91%668.7M | 13.91%648.5M | 12.83%614.6M | 11.68%591.9M | 11.78%572M | 11.78%572M | 15.81%569.3M | 11.62%544.7M | -1.14%530M |
Total equity | 16.91%668.7M | 16.91%668.7M | 13.91%648.5M | 12.83%614.6M | 11.68%591.9M | 11.78%572M | 11.78%572M | 15.81%569.3M | 11.62%544.7M | -1.14%530M |
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