(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 | -0.40%6.71M | -0.40%6.71M | 30.51%10.78M | -0.37%10.82M | 24.43%19.02M | -60.73%6.74M | -60.73%6.74M | -37.52%8.26M | -34.84%10.86M | 17.34%15.29M |
-Cash and cash equivalents | -0.40%6.71M | -0.40%6.71M | 30.51%10.78M | -0.37%10.82M | 24.43%19.02M | -60.73%6.74M | -60.73%6.74M | -37.52%8.26M | -34.84%10.86M | 17.34%15.29M |
Receivables | 20.02%11.07M | 20.02%11.07M | -35.06%5.75M | 9.24%8.66M | -2.08%10.04M | 14.75%9.23M | 14.75%9.23M | -20.20%8.85M | -9.10%7.93M | -2.82%10.25M |
-Accounts receivable | 34.80%9.95M | 34.80%9.95M | -81.52%1.14M | -9.18%5.26M | -2.53%9.96M | 63.05%7.38M | 63.05%7.38M | -9.71%6.15M | 15.48%5.8M | 30.59%10.22M |
-Taxes receivable | -36.40%1.12M | -36.40%1.12M | 202.18%4.44M | 87.67%3.24M | 121.62%82K | -46.03%1.76M | -46.03%1.76M | -63.80%1.47M | -51.01%1.73M | -98.64%37K |
-Other receivables | ---- | ---- | -85.71%176K | -61.03%159K | ---- | -67.34%81K | -67.34%81K | 450.00%1.23M | 125.41%408K | ---- |
Inventory | 10.75%20.3M | 10.75%20.3M | -4.32%18.83M | -10.13%18.45M | -8.97%18.48M | -11.91%18.33M | -11.91%18.33M | 8.50%19.68M | 31.42%20.54M | 41.31%20.3M |
Prepaid assets | -31.28%2.54M | -31.28%2.54M | 31.09%5.09M | 12.00%3.94M | -23.61%3.36M | -46.71%3.69M | -46.71%3.69M | -45.36%3.89M | -27.12%3.52M | 10.16%4.39M |
Restricted cash | ---- | ---- | --0 | --1.96M | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 41.12%54.23M | 41.12%54.23M | 34.07%54.52M | 4.11%44.61M | 1.34%50.9M | -27.40%38.43M | -27.40%38.43M | -19.17%40.67M | -9.05%42.85M | 13.55%50.23M |
Non current assets | ||||||||||
Net PPE | 39.36%273.92M | 39.36%273.92M | 41.42%265.62M | 50.16%269.13M | ---- | 24.60%196.56M | 24.60%196.56M | 27.49%187.82M | 27.30%179.23M | 21.17%167.97M |
-Gross PPE | 8.96%273.92M | 8.96%273.92M | 36.68%329.65M | 43.19%329.28M | ---- | 23.37%251.41M | 23.37%251.41M | 25.51%241.18M | 25.43%229.95M | -6.15%167.97M |
-Accumulated depreciation | ---- | ---- | -20.01%-64.03M | -18.59%-60.15M | ---- | -19.13%-54.84M | -19.13%-54.84M | -19.01%-53.36M | -19.23%-50.73M | ---- |
Non current deferred assets | -24.26%153K | -24.26%153K | 23.75%198K | 25.98%160K | ---- | 4.12%202K | 4.12%202K | 56.86%160K | -2.31%127K | -4.17%92K |
Total non current assets | 39.29%274.07M | 39.29%274.07M | 41.40%265.81M | 50.14%269.29M | 60.10%269.07M | 24.58%196.76M | 24.58%196.76M | 27.51%187.98M | 27.27%179.35M | 21.15%168.06M |
Total assets | 39.59%328.3M | 39.59%328.3M | 40.10%320.34M | 41.27%313.89M | 46.58%319.97M | 11.53%235.19M | 11.53%235.19M | 15.64%228.65M | 18.17%222.2M | 19.31%218.29M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 140.88%20.51M | 140.88%20.51M | 75.11%12.42M | 26.02%12.61M | 119.89%28.26M | 67.84%8.52M | 67.84%8.52M | -1.17%7.1M | 74.65%10M | 267.80%12.85M |
-accounts payable | 485.47%20.5M | 485.47%20.5M | 41.83%3.97M | -12.79%4.68M | 167.35%26.05M | 39.91%3.5M | 39.91%3.5M | -0.89%2.8M | 184.86%5.36M | 599.43%9.74M |
-Total tax payable | -99.24%10K | -99.24%10K | 52.17%2.84M | -24.53%2.51M | -28.89%2.21M | -15.24%1.32M | -15.24%1.32M | -2.71%1.87M | 122.24%3.33M | 260.98%3.11M |
-Dividends payable | ---- | ---- | 511.41%3.86M | 645.96%4.06M | ---- | --1.88M | --1.88M | --631K | -42.37%544K | ---- |
-Other payable | ---- | ---- | -2.33%1.76M | 76.85%1.36M | ---- | 79.09%1.81M | 79.09%1.81M | -26.17%1.8M | -45.23%769K | ---- |
Current accrued expenses | ---- | ---- | -10.58%3.58M | -14.83%2.46M | ---- | 111.96%5.79M | 111.96%5.79M | 66.28%4M | 38.82%2.89M | ---- |
Current debt and capital lease obligation | 48.87%18.57M | 48.87%18.57M | 566.52%14.77M | 12,970.08%16.6M | 1,763.10%18.48M | 1,121.84%12.48M | 1,121.84%12.48M | 489.36%2.22M | -54.96%127K | 202.44%992K |
-Current debt | 49.11%18.41M | 49.11%18.41M | 600.43%14.63M | --16.46M | 2,043.22%18.35M | 1,291.54%12.34M | 1,291.54%12.34M | 665.20%2.09M | ---- | --856K |
-Current capital lease obligation | 26.52%167K | 26.52%167K | 8.66%138K | 7.09%136K | 0.00%136K | -1.49%132K | -1.49%132K | 23.30%127K | 22.12%127K | 223.81%136K |
Other current liabilities | --128K | --128K | --22K | ---- | ---- | ---- | ---- | ---- | --122K | --4.04M |
Current liabilities | 23.71%40.13M | 23.71%40.13M | 107.34%35.77M | 115.34%36.93M | 152.55%47.22M | 83.41%32.44M | 83.41%32.44M | 18.29%17.25M | 39.41%17.15M | 69.15%18.7M |
Non current liabilities | ||||||||||
Long term provisions | 271.37%10.99M | 271.37%10.99M | 188.08%8.43M | 21.84%3.73M | ---- | -10.20%2.96M | -10.20%2.96M | -14.59%2.93M | -10.89%3.06M | -3.51%3.22M |
Long term debt and capital lease obligation | 3,484.53%6.49M | 3,484.53%6.49M | 3,241.75%6.48M | 2,645.31%7.03M | ---- | -45.32%181K | -45.32%181K | -25.38%194K | -14.38%256K | 89.35%320K |
-Long term debt | --6.45M | --6.45M | --6.39M | --6.9M | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -77.35%41K | -77.35%41K | -52.06%93K | -48.44%132K | ---- | -45.32%181K | -45.32%181K | -25.38%194K | -14.38%256K | 89.35%320K |
Non current deferred liabilities | 19.68%6.13M | 19.68%6.13M | 5.76%3.07M | -13.20%2.83M | ---- | -36.23%5.12M | -36.23%5.12M | -66.66%2.9M | -55.32%3.27M | 17.74%7.28M |
Employee benefits | -63.65%374K | -63.65%374K | -67.47%229K | -71.89%190K | ---- | 5.65%1.03M | 5.65%1.03M | -24.38%704K | -8.77%676K | 25.69%817K |
Total non current liabilities | 158.08%23.98M | 158.08%23.98M | 170.80%18.21M | 89.90%13.78M | 13.47%13.2M | -26.45%9.29M | -26.45%9.29M | -49.50%6.73M | -38.41%7.26M | 12.55%11.63M |
Total liabilities | 53.63%64.11M | 53.63%64.11M | 125.14%53.98M | 107.78%50.71M | 99.22%60.42M | 37.63%41.73M | 37.63%41.73M | -14.07%23.98M | 1.34%24.41M | 41.81%30.33M |
Shareholders'equity | ||||||||||
Share capital | 97.75%165.07M | 97.75%165.07M | 97.86%165.16M | 97.86%165.16M | ---- | 0.97%83.47M | 0.97%83.47M | 11.75%83.47M | 11.75%83.47M | 11.75%83.47M |
-common stock | 97.75%165.07M | 97.75%165.07M | 97.86%165.16M | 97.86%165.16M | ---- | 0.97%83.47M | 0.97%83.47M | 11.75%83.47M | 11.75%83.47M | 11.75%83.47M |
Retained earnings | -25.79%-63.17M | -25.79%-63.17M | -55.46%-60.01M | -36.15%-61.83M | ---- | 15.09%-50.22M | 15.09%-50.22M | 37.41%-38.6M | 32.26%-45.41M | 19.45%-55M |
Gains losses not affecting retained earnings | 0.01%137.82M | 0.01%137.82M | 0.36%137.59M | -0.20%137.43M | ---- | 0.02%137.8M | 0.02%137.8M | 1,633.01%137.1M | 1,698.77%137.7M | 1,640.17%138.55M |
Total stockholders'equity | 40.14%239.72M | 40.14%239.72M | 33.39%242.73M | 36.98%240.76M | 41.98%237.14M | 6.05%171.05M | 6.05%171.05M | 20.36%181.97M | 20.26%175.76M | 15.57%167.03M |
Noncontrolling interests | 9.23%24.48M | 9.23%24.48M | 4.05%23.63M | 1.76%22.42M | ---- | 16.35%22.41M | 16.35%22.41M | 21.76%22.71M | 23.79%22.03M | 22.86%20.94M |
Total equity | 36.56%264.19M | 36.56%264.19M | 30.14%266.36M | 33.06%263.18M | 38.08%259.55M | 7.15%193.46M | 7.15%193.46M | 20.51%204.67M | 20.64%197.79M | 16.33%187.96M |
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