(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 | -99.84%23.92K | -99.84%23.92K | -98.74%406.82K | -85.02%3.52M | -74.57%5.47M | -66.06%15.03M | -66.06%15.03M | -51.90%32.2M | 27.60%23.48M | -12.50%21.5M |
-Cash and cash equivalents | -99.84%23.92K | -99.84%23.92K | -98.74%406.82K | -85.02%3.52M | -74.57%5.47M | -66.06%15.03M | -66.06%15.03M | -51.90%32.2M | 27.60%23.48M | -12.50%21.5M |
Receivables | 24.68%142.09M | 24.68%142.09M | 64.17%157.75M | 135.95%159.32M | 124.09%149.94M | 89.26%113.96M | 89.26%113.96M | 99.08%96.09M | 48.17%67.52M | 114.15%66.91M |
-Accounts receivable | 24.68%142.09M | 24.68%142.09M | 64.17%157.75M | 135.95%159.32M | 126.41%149.94M | 89.26%113.96M | 89.26%113.96M | 99.08%96.09M | 50.50%67.52M | 146.60%66.22M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -84.40%684.95K |
Restricted cash | -11.15%3.29M | -11.15%3.29M | -10.80%3.66M | --3.4M | ---- | --3.71M | --3.71M | --4.1M | ---- | ---- |
Other current assets | -21.26%10.39M | -21.26%10.39M | -54.07%9.01M | 249.04%9.04M | 286.38%11.76M | 592.98%13.2M | 592.98%13.2M | 828.47%19.62M | 29.03%2.59M | 88.76%3.04M |
Total current assets | 6.78%155.8M | 6.78%155.8M | 12.38%170.83M | 87.27%175.28M | 82.79%167.16M | 37.12%145.9M | 37.12%145.9M | 29.57%152.01M | 41.85%93.6M | 59.25%91.45M |
Non current assets | ||||||||||
Net PPE | -34.29%10.72M | -34.29%10.72M | 110.00%36.37M | 248.61%38M | 84.00%15.43M | --16.32M | --16.32M | --17.32M | --10.9M | --8.39M |
-Gross PPE | -34.29%10.72M | -34.29%10.72M | 210.55%53.78M | 406.38%55.2M | 84.00%15.43M | --16.32M | --16.32M | --17.32M | --10.9M | --8.39M |
-Accumulated depreciation | ---- | ---- | ---17.41M | ---17.2M | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -67.06%228.05M | -67.06%228.05M | -62.70%270.34M | 247.31%661.06M | 307.05%673.82M | 417.27%692.26M | 417.27%692.26M | 350.93%724.72M | 16.62%190.34M | 58.67%165.54M |
-Goodwill | -53.79%120.49M | -53.79%120.49M | -56.51%120.49M | 474.80%261.32M | 481.15%260.97M | 552.09%260.75M | 552.09%260.75M | 571.12%277.08M | 10.16%45.46M | 109.37%44.91M |
-Other intangible assets | -75.08%107.55M | -75.08%107.55M | -66.53%149.84M | 175.92%399.73M | 242.24%412.85M | 359.82%431.52M | 359.82%431.52M | 274.81%447.64M | 18.80%144.87M | 45.55%120.63M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -84.40%684.95K |
Other non current assets | -5.66%27.74M | -5.66%27.74M | -83.71%3.8M | -21.63%4.26M | 399.00%27.8M | 515.75%29.4M | 515.75%29.4M | 378.84%23.35M | 8.40%5.44M | 24.44%5.57M |
Total non current assets | -63.89%266.51M | -63.89%266.51M | -59.43%310.5M | 240.30%703.32M | 299.48%717.04M | 432.43%737.98M | 432.43%737.98M | 362.21%765.38M | 22.85%206.68M | 64.97%179.49M |
Total assets | -52.22%422.3M | -52.22%422.3M | -47.53%481.33M | 192.60%878.6M | 226.34%884.21M | 260.75%883.88M | 260.75%883.88M | 224.26%917.4M | 28.20%300.27M | 62.99%270.94M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 77.84%97.35M | 77.84%97.35M | 88.96%84.03M | 31.72%69.18M | 36.20%59.71M | 319.86%54.74M | 319.86%54.74M | 11.10%44.47M | 15.42%52.52M | 109.90%43.84M |
-accounts payable | 80.16%91.81M | 80.16%91.81M | 92.95%80.8M | 31.97%65.16M | 24.13%54.41M | 306.14%50.96M | 306.14%50.96M | 6.20%41.88M | 8.51%49.37M | 109.90%43.84M |
-Due to related parties current | 46.55%5.54M | 46.55%5.54M | 24.45%3.22M | 27.88%4.02M | --5.29M | 671.28%3.78M | 671.28%3.78M | 338.68%2.59M | --3.15M | --0 |
Current accrued expenses | 9.05%127.06M | 9.05%127.06M | 9.82%124.16M | 611.19%140.03M | 673.09%140.07M | 238.52%116.51M | 238.52%116.51M | 394.44%113.05M | -20.42%19.69M | 140.63%18.12M |
Current debt and capital lease obligation | 83.99%34.59M | 83.99%34.59M | ---- | ---- | ---- | --18.8M | --18.8M | --6.58M | ---- | ---- |
-Current debt | 83.99%34.59M | 83.99%34.59M | ---- | ---- | ---- | --18.8M | --18.8M | --6.58M | ---- | ---- |
Current liabilities | 36.27%258.99M | 36.27%258.99M | 26.87%208.18M | 189.73%209.21M | 222.46%199.78M | 300.48%190.05M | 300.48%190.05M | 160.94%164.1M | 2.80%72.21M | 118.05%61.96M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 9.66%525.19M | 9.66%525.19M | 15.36%546.53M | 440.51%528.03M | 576.39%516.75M | 773.02%478.93M | 773.02%478.93M | 757.96%473.77M | 77.58%97.69M | 104.32%76.4M |
-Long term debt | 11.01%511.62M | 11.01%511.62M | 16.86%531.35M | 502.48%511.9M | 650.23%499.64M | 740.06%460.86M | 740.06%460.86M | 723.43%454.71M | 54.45%84.97M | 78.11%66.6M |
-Long term capital lease obligation | -24.94%13.57M | -24.94%13.57M | -20.38%15.18M | 26.75%16.13M | 74.56%17.1M | --18.08M | --18.08M | --19.06M | --12.72M | --9.8M |
Derivative product liabilities | -67.60%3.69M | -67.60%3.69M | -64.04%4.1M | -61.40%4.4M | -41.67%6.65M | 0.00%11.4M | 0.00%11.4M | 0.00%11.4M | 0.00%11.4M | --11.4M |
Other non current liabilities | 11.51%137.99M | 11.51%137.99M | -8.11%131.24M | 78.91%118.15M | 159.72%121.62M | 211.74%123.75M | 211.74%123.75M | 387.77%142.83M | 164.47%66.04M | 129.26%46.83M |
Total non current liabilities | 8.60%666.87M | 8.60%666.87M | 8.58%681.87M | 271.48%650.58M | 379.12%645.02M | 479.56%614.08M | 479.56%614.08M | 554.83%628M | 91.65%175.13M | 132.84%134.63M |
Total liabilities | 15.14%925.86M | 15.14%925.86M | 12.37%890.06M | 247.62%859.79M | 329.74%844.8M | 424.17%804.13M | 424.17%804.13M | 398.83%792.1M | 53.03%247.34M | 127.97%196.58M |
Shareholders'equity | ||||||||||
Share capital | 49.91%4.16K | 49.91%4.16K | 46.66%4K | 83.62%3.9K | 45.08%3.04K | 36.36%2.78K | 36.36%2.78K | 35.25%2.73K | 17.09%2.12K | 17.91%2.09K |
-common stock | 49.29%3.47K | 49.29%3.47K | 46.53%3.4K | 93.35%3.35K | 47.69%2.53K | 39.64%2.33K | 39.64%2.33K | 40.92%2.32K | 19.81%1.73K | 21.69%1.71K |
-Preferred stock | 53.11%689 | 53.11%689 | 47.42%600 | 40.86%555 | 33.42%511 | 21.62%450 | 21.62%450 | 10.00%407 | 6.49%394 | 3.51%383 |
Retained earnings | -256.93%-884.3M | -256.93%-884.3M | -309.24%-783.42M | -104.27%-350.06M | -103.42%-306.33M | -81.55%-247.75M | -81.55%-247.75M | -67.84%-191.43M | -76.10%-171.37M | -74.62%-150.59M |
Paid-in capital | 15.19%409.15M | 15.19%409.15M | 17.37%403.01M | 58.24%396.99M | 51.93%373.72M | 47.62%355.19M | 47.62%355.19M | 43.85%343.37M | 47.19%250.87M | 47.41%245.98M |
Less: Treasury stock | 0.00%28.17M | 0.00%28.17M | 3.71%28.17M | 3.71%28.17M | 29.28%28.17M | 113.34%28.17M | 113.34%28.17M | 4,192.27%27.16M | 4,192.27%27.16M | 3,343.26%21.79M |
Gains losses not affecting retained earnings | -292.85%-91.66K | -292.85%-91.66K | -353.99%-93.87K | -527.27%-70.97K | -231,611.11%-41.71K | 8,223.64%47.53K | 8,223.64%47.53K | --36.96K | ---11.31K | ---18 |
Total stockholders'equity | -734.67%-503.41M | -734.67%-503.41M | -427.39%-408.66M | -64.27%18.7M | -46.76%39.19M | -12.79%79.32M | -12.79%79.32M | 0.65%124.82M | -27.81%52.33M | -7.99%73.6M |
Noncontrolling interests | -136.10%-155.5K | -136.10%-155.5K | -113.56%-64.44K | -81.28%112.42K | -71.27%217.36K | -33.92%430.72K | -33.92%430.72K | 335.59%475.16K | 500.51%600.51K | --756.57K |
Total equity | -731.44%-503.56M | -731.44%-503.56M | -426.20%-408.72M | -64.47%18.81M | -47.01%39.4M | -12.94%79.75M | -12.94%79.75M | 0.94%125.3M | -27.08%52.93M | -7.05%74.36M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data