(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 | -23.08%262.41M | -23.08%262.41M | -15.67%288.02M | -14.59%298.84M | -17.52%299M | -6.44%341.15M | -6.44%341.15M | -9.36%341.52M | 118.89%349.89M | 115.03%362.51M |
-Cash and cash equivalents | -43.59%167.3M | -43.59%167.3M | -52.09%163.63M | -62.40%131.54M | -64.28%129.48M | -18.65%296.6M | -18.65%296.6M | -9.36%341.52M | 118.89%349.89M | 115.03%362.51M |
-Short-term investments | 113.50%95.11M | 113.50%95.11M | --124.39M | --167.29M | --169.52M | --44.55M | --44.55M | ---- | ---- | ---- |
Receivables | 10.31%56.12M | 10.31%56.12M | 44.05%57.63M | 40.12%52.1M | 40.96%45.11M | 71.68%50.88M | 71.68%50.88M | 29.80%40.01M | 45.95%37.18M | 106.29%32M |
-Accounts receivable | 14.46%55.93M | 14.46%55.93M | 39.78%55.4M | 34.81%49.62M | 41.75%43.1M | 64.19%48.86M | 64.19%48.86M | 34.59%39.64M | 53.19%36.81M | 101.55%30.41M |
-Taxes receivable | -90.45%192K | -90.45%192K | 499.73%2.23M | 565.32%2.48M | 22,244.44%2.01M | 1,683.46%2.01M | 1,683.46%2.01M | -72.91%372K | -74.29%372K | -97.89%9K |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.59M |
Inventory | 26.42%60.88M | 26.42%60.88M | 35.46%66.88M | 44.96%65.73M | 82.99%69.5M | 49.68%48.15M | 49.68%48.15M | 79.45%49.37M | 70.12%45.35M | 44.87%37.98M |
Prepaid assets | 41.21%10.09M | 41.21%10.09M | -32.50%7.54M | -35.36%6.05M | 55.16%7.67M | 55.27%7.15M | 55.27%7.15M | 141.33%11.16M | 411.93%9.35M | 244.43%4.95M |
Restricted cash | -88.58%331K | -88.58%331K | --0 | --0 | --2.92M | --2.9M | --2.9M | ---- | ---- | ---- |
Other current assets | -41.25%2.23M | -41.25%2.23M | 25.35%2.25M | 40.94%2.11M | -15.16%1.42M | 436.16%3.8M | 436.16%3.8M | 1,789.47%1.8M | 312.98%1.5M | 113.23%1.68M |
Total current assets | -13.65%392.06M | -13.65%392.06M | -4.85%422.32M | -4.16%424.82M | -3.07%425.62M | 5.16%454.02M | 5.16%454.02M | 0.92%443.86M | 104.33%443.27M | 106.60%439.11M |
Non current assets | ||||||||||
Net PPE | 6.14%29.26M | 6.14%29.26M | 30.81%29.12M | 33.54%28.01M | 41.26%28.74M | 371.12%27.57M | 371.12%27.57M | 346.81%22.26M | 438.51%20.98M | 721.61%20.34M |
-Gross PPE | 14.50%35.18M | 14.50%35.18M | 37.24%34.17M | 38.66%32.23M | 43.84%32.43M | 298.44%30.72M | 298.44%30.72M | 284.72%24.9M | 347.39%23.24M | 530.28%22.55M |
-Accumulated depreciation | -87.40%-5.92M | -87.40%-5.92M | -91.47%-5.05M | -86.02%-4.22M | -67.71%-3.69M | -69.84%-3.16M | -69.84%-3.16M | -77.11%-2.64M | -74.38%-2.27M | -100.00%-2.2M |
Goodwill and other intangible assets | 171.27%39.27M | 171.27%39.27M | 178.55%40.75M | 205.83%42.83M | 202.70%43.81M | -2.74%14.48M | -2.74%14.48M | 1,647.79%14.63M | 1,630.90%14M | 1,829.60%14.47M |
-Goodwill | 59.53%16.18M | 59.53%16.18M | 62.23%16.46M | 88.71%19.14M | 88.71%19.14M | 0.00%10.14M | 0.00%10.14M | 2,031.09%10.14M | 2,031.09%10.14M | 2,031.09%10.14M |
-Other intangible assets | 432.99%23.08M | 432.99%23.08M | 441.63%24.29M | 513.71%23.68M | 469.87%24.66M | -8.61%4.33M | -8.61%4.33M | 1,142.38%4.49M | 1,058.86%3.86M | 1,479.56%4.33M |
Non current deferred assets | 49.02%30.49M | 49.02%30.49M | 72.15%24.08M | 125.74%26.39M | 118.97%23.4M | 123.03%20.46M | 123.03%20.46M | 89.59%13.99M | 58.43%11.69M | 44.86%10.69M |
Other non current assets | 14.47%3.39M | 14.47%3.39M | -30.51%3.17M | 4.48%3.01M | 137.82%3.01M | 77.60%2.96M | 77.60%2.96M | 251.50%4.56M | 128.75%2.88M | 12.56%1.26M |
Total non current assets | 56.44%102.4M | 56.44%102.4M | 75.18%97.12M | 102.30%100.23M | 111.59%98.95M | 107.32%65.46M | 107.32%65.46M | 282.48%55.44M | 271.39%49.55M | 298.80%46.77M |
Total assets | -4.82%494.46M | -4.82%494.46M | 4.03%519.43M | 6.54%525.05M | 7.96%524.58M | 12.12%519.48M | 12.12%519.48M | 9.90%499.3M | 114.01%492.82M | 116.65%485.88M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.87%6.09M | -5.87%6.09M | 1.99%6.92M | -34.73%5.25M | -27.69%7.26M | -6.38%6.47M | -6.38%6.47M | 33.93%6.79M | 87.98%8.04M | 131.76%10.03M |
-accounts payable | -36.90%3.03M | -36.90%3.03M | -16.47%4.71M | -54.33%3.08M | -11.57%5.28M | 58.37%4.81M | 58.37%4.81M | 43.62%5.64M | 103.04%6.75M | 77.66%5.97M |
-Total tax payable | 83.56%3.06M | 83.56%3.06M | 92.60%2.21M | 67.78%2.17M | -51.38%1.98M | -57.03%1.67M | -57.03%1.67M | 0.61%1.15M | 35.47%1.29M | 319.63%4.06M |
Current accrued expenses | -12.86%6.29M | -12.86%6.29M | -2.82%6.82M | -26.80%7.36M | 24.71%10.2M | 17.62%7.22M | 17.62%7.22M | 69.78%7.02M | 67.15%10.05M | 41.48%8.18M |
Current debt and capital lease obligation | -14.30%3.01M | -14.30%3.01M | 142.53%3.43M | 38.08%3.49M | 61.92%3.59M | --3.51M | --3.51M | --1.41M | --2.53M | -20.13%2.21M |
-Current debt | -2.59%565K | -2.59%565K | --548K | --551K | --582K | --580K | --580K | ---- | ---- | ---- |
-Current capital lease obligation | -16.62%2.44M | -16.62%2.44M | 103.75%2.88M | 16.29%2.94M | 35.64%3M | --2.93M | --2.93M | --1.41M | --2.53M | --2.21M |
Current deferred liabilities | 65.97%24.13M | 65.97%24.13M | 88.17%24.69M | 106.49%22.15M | 58.75%21.3M | 79.54%14.54M | 79.54%14.54M | 103.54%13.12M | 128.28%10.73M | 280.98%13.42M |
Other current liabilities | -12.77%2.96M | -12.77%2.96M | -11.24%3.14M | -3.21%3.11M | 60.53%4.01M | 16.18%3.39M | 16.18%3.39M | -54.38%3.53M | -57.70%3.21M | -66.62%2.5M |
Current liabilities | 14.65%56.23M | 14.65%56.23M | 41.45%58.69M | 26.54%53.59M | 32.04%56.52M | 47.80%49.04M | 47.80%49.04M | 38.25%41.49M | 50.36%42.35M | 54.17%42.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -23.70%11.13M | -23.70%11.13M | -17.11%11.88M | 3.24%12.72M | 7.81%13.67M | --14.58M | --14.58M | --14.33M | --12.32M | --12.68M |
-Long term debt | -27.43%1.65M | -27.43%1.65M | --1.74M | --1.88M | --2.13M | --2.27M | --2.27M | ---- | ---- | ---- |
-Long term capital lease obligation | -23.01%9.48M | -23.01%9.48M | -29.23%10.14M | -12.04%10.83M | -9.01%11.54M | --12.31M | --12.31M | --14.33M | --12.32M | --12.68M |
Non current deferred liabilities | 15.30%15.13M | 15.30%15.13M | 43.73%14.96M | 45.68%16.05M | 80.75%13.01M | 34.06%13.12M | 34.06%13.12M | 34.44%10.41M | 74.45%11.02M | 34.28%7.2M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | 10.04%18.91M | 10.04%18.91M | 11.00%18.38M | 15.70%18.52M | 13.72%17.91M | 14.94%17.18M | 14.94%17.18M | 23.85%16.56M | 28.40%16M | 36.05%15.75M |
Total non current liabilities | 0.62%45.17M | 0.62%45.17M | 9.50%45.21M | 20.20%47.28M | 25.16%44.6M | 81.45%44.89M | 81.45%44.89M | 95.59%41.29M | -81.54%39.34M | -83.13%35.63M |
Total liabilities | 7.95%101.39M | 7.95%101.39M | 25.51%103.91M | 23.49%100.88M | 28.91%101.12M | 62.17%93.93M | 62.17%93.93M | 61.93%82.79M | -66.14%81.69M | -67.18%78.44M |
Shareholders'equity | ||||||||||
Share capital | -2.96%131K | -2.96%131K | 0.74%136K | 0.74%136K | 1.49%136K | 7.14%135K | 7.14%135K | 8.00%135K | 462.50%135K | 458.33%134K |
-common stock | -2.96%131K | -2.96%131K | 0.74%136K | 0.74%136K | 1.49%136K | 7.14%135K | 7.14%135K | 8.00%135K | 462.50%135K | 458.33%134K |
Retained earnings | -71.33%-29.18M | -71.33%-29.18M | -68.69%-34.68M | -27.00%-28.23M | -10.22%-23.84M | 13.14%-17.03M | 13.14%-17.03M | -11.64%-20.56M | -12.05%-22.23M | 3.90%-21.63M |
Paid-in capital | -4.40%423.39M | -4.40%423.39M | 3.26%451.65M | 4.88%454.03M | 4.66%447.75M | 4.55%442.89M | 4.55%442.89M | 3.99%437.4M | 5,328.08%432.89M | 5,890.17%427.82M |
Gains losses not affecting retained earnings | -82.93%-1.28M | -82.93%-1.28M | -197.92%-1.58M | -871.49%-1.76M | -164.43%-587K | -177.70%-697K | -177.70%-697K | -192.98%-530K | -57.46%228K | 241.20%911K |
Total stockholders'equity | -7.58%393.06M | -7.58%393.06M | -0.22%415.52M | 3.20%424.18M | 3.98%423.46M | 5.00%425.3M | 5.00%425.3M | 3.37%416.45M | 3,737.41%411.03M | 2,801.94%407.24M |
Noncontrolling interests | --0 | --0 | --0 | --0 | --0 | -26.82%251K | -26.82%251K | -80.32%62K | -67.62%102K | -34.60%206K |
Total equity | -7.63%393.06M | -7.63%393.06M | -0.24%415.52M | 3.17%424.18M | 3.93%423.46M | 4.97%425.55M | 4.97%425.55M | 3.30%416.51M | 3,842.64%411.13M | 2,861.01%407.44M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data