(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 | -5.77%59.17M | -5.77%59.17M | -21.93%77.39M | -35.34%90.77M | -51.44%101.99M | -78.08%62.79M | -78.08%62.79M | -48.96%99.13M | -66.28%140.39M | -32.87%210.05M |
-Cash and cash equivalents | -5.77%59.17M | -5.77%59.17M | -21.93%77.39M | -35.34%90.77M | -51.44%101.99M | -78.08%62.79M | -78.08%62.79M | -48.96%99.13M | -66.28%140.39M | -32.87%210.05M |
Receivables | -22.32%18.88M | -22.32%18.88M | -21.32%18.24M | -18.00%19.3M | -6.32%22.96M | -1.02%24.31M | -1.02%24.31M | 36.78%23.18M | 79.81%23.53M | 112.91%24.51M |
-Accounts receivable | -15.35%15.23M | -15.35%15.23M | -28.72%12.42M | -28.68%13M | -14.55%16.09M | 4.90%17.99M | 4.90%17.99M | 35.80%17.43M | 80.99%18.22M | 86.13%18.83M |
-Other receivables | -42.15%3.66M | -42.15%3.66M | 1.08%5.82M | 18.67%6.3M | 20.94%6.87M | -14.71%6.32M | -14.71%6.32M | 89.16%5.76M | 75.88%5.31M | 306.80%5.68M |
Inventory | -22.82%25.27M | -22.82%25.27M | -24.19%26.69M | -8.75%29.87M | 12.45%31.75M | 33.25%32.74M | 33.25%32.74M | 45.78%35.2M | 85.40%32.73M | 67.58%28.23M |
Restricted cash | ---- | ---- | ---- | ---- | --17.61M | ---- | ---- | ---- | ---- | ---- |
Other current assets | -9.78%4.71M | -9.78%4.71M | -6.42%4.75M | 0.87%5.44M | 3.13%4.19M | 10.30%5.23M | 10.30%5.23M | 42.98%5.08M | 16.98%5.39M | -11.08%4.06M |
Total current assets | -13.62%108.04M | -13.62%108.04M | -21.85%127.07M | -28.05%145.38M | -33.11%178.49M | -63.25%125.07M | -63.25%125.07M | -31.93%162.59M | -55.27%202.04M | -22.84%266.84M |
Non current assets | ||||||||||
Net PPE | -1.83%464.31M | -1.83%464.31M | 2.86%468.98M | 10.58%473.29M | 23.57%474.28M | 41.01%472.98M | 41.01%472.98M | 89.14%455.96M | 142.46%428.02M | 157.76%383.81M |
-Gross PPE | 3.10%533.88M | 3.10%533.88M | 7.58%532.26M | 14.47%530.49M | 26.30%525.51M | 42.03%517.84M | 42.03%517.84M | 85.10%494.75M | 131.45%463.42M | 144.02%416.07M |
-Accumulated depreciation | -55.05%-69.56M | -55.05%-69.56M | -63.10%-63.28M | -61.60%-57.2M | -58.81%-51.23M | -53.74%-44.87M | -53.74%-44.87M | -48.01%-38.8M | -49.40%-35.4M | -49.32%-32.26M |
Goodwill and other intangible assets | -3.89%77.79M | -3.89%77.79M | -3.47%78.66M | -45.35%79.33M | -45.22%80.12M | -45.05%80.94M | -45.05%80.94M | -46.82%81.49M | 7,880.10%145.16M | 8,190.31%146.24M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --62.66M | --62.66M |
-Other intangible assets | -3.89%77.79M | -3.89%77.79M | -3.47%78.66M | -3.83%79.33M | -4.14%80.12M | -4.39%80.94M | -4.39%80.94M | -5.97%81.49M | 4,435.18%82.5M | 4,637.98%83.58M |
Long-term notes receivables | 0.00%31.45M | 0.00%31.45M | 0.00%31.45M | 134.53%31.45M | 134.53%31.45M | 134.53%31.45M | 134.53%31.45M | 134.53%31.45M | 0.00%13.41M | 0.00%13.41M |
Other non current assets | 801.58%16.54M | 801.58%16.54M | 683.44%14.81M | 608.66%14.81M | 561.90%14.3M | -12.70%1.84M | -12.70%1.84M | -48.13%1.89M | -2.47%2.09M | -9.74%2.16M |
Total non current assets | 0.49%590.09M | 0.49%590.09M | 4.05%593.89M | 1.73%598.88M | 9.99%600.14M | 17.85%587.2M | 17.85%587.2M | 38.75%570.79M | 203.60%588.67M | 227.76%545.62M |
Total assets | -1.99%698.13M | -1.99%698.13M | -1.69%720.97M | -5.88%744.25M | -4.16%778.63M | -15.06%712.27M | -15.06%712.27M | 12.78%733.38M | 22.48%790.72M | 58.59%812.47M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -62.65%5.84M | -62.65%5.84M | -5.12%4.91M | -63.19%4.72M | -60.40%7.09M | -26.51%15.65M | -26.51%15.65M | -74.60%5.18M | -32.44%12.82M | 65.79%17.9M |
-accounts payable | -64.67%5.29M | -64.67%5.29M | -9.60%3.91M | -69.71%3.56M | -63.59%6.22M | -27.96%14.98M | -27.96%14.98M | -78.78%4.32M | -38.07%11.75M | 58.16%17.08M |
-Total tax payable | -17.49%552K | -17.49%552K | 17.61%1M | 8.52%1.16M | 5.70%871K | 33.80%669K | 33.80%669K | --852K | --1.07M | --824K |
Current accrued expenses | -18.00%2.48M | -18.00%2.48M | -80.77%3.55M | -70.50%2.27M | -54.05%5.29M | -77.91%3.03M | -77.91%3.03M | 201.21%18.44M | 71.14%7.69M | 243.86%11.52M |
Current debt and capital lease obligation | -11.38%4.71M | -11.38%4.71M | -6.55%4.52M | -7.08%5.18M | 182.87%10.06M | 43.72%5.31M | 43.72%5.31M | 47.46%4.84M | 70.09%5.58M | 4.47%3.56M |
-Current debt | -30.63%1.37M | -30.63%1.37M | -21.12%1.18M | -17.62%1.85M | 2,982.11%6.72M | 452.38%1.97M | 452.38%1.97M | 349.40%1.5M | 573.27%2.24M | -36.81%218K |
-Current capital lease obligation | 0.00%3.34M | 0.00%3.34M | 0.00%3.34M | 0.00%3.34M | 0.00%3.34M | 0.00%3.34M | 0.00%3.34M | 13.23%3.34M | 13.23%3.34M | 9.12%3.34M |
Current deferred liabilities | --1M | --1M | -78.10%438K | -61.79%875K | --1.31M | --0 | --0 | 758.37%2M | 178.59%2.29M | --0 |
Current liabilities | -37.82%15.72M | -37.82%15.72M | -53.22%14.77M | -52.30%14.6M | -28.66%24.73M | -41.84%25.29M | -41.84%25.29M | -2.73%31.57M | 5.65%30.61M | 43.35%34.67M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 30.74%403.36M | 30.74%403.36M | 29.98%400.65M | 39.92%398M | 39.26%395.52M | 8.77%308.51M | 8.77%308.51M | 492.81%308.23M | 467.11%284.44M | 413.88%284.01M |
-Long term debt | 33.18%381.44M | 33.18%381.44M | 32.42%378.69M | 43.49%375.99M | 42.85%373.48M | 9.76%286.4M | 9.76%286.4M | 868.20%285.97M | 785.96%262.03M | 734.91%261.46M |
-Long term capital lease obligation | -0.85%21.93M | -0.85%21.93M | -1.35%21.97M | -1.83%22M | -2.30%22.04M | -2.55%22.11M | -2.55%22.11M | -0.86%22.27M | 8.90%22.41M | -5.84%22.55M |
Non current deferred liabilities | --0 | --0 | --0 | -90.89%44K | -85.20%107K | -80.28%200K | -80.28%200K | -94.80%246K | --483K | --723K |
Derivative product liabilities | ---- | ---- | -88.28%113K | -90.47%245K | -71.02%1.33M | ---- | ---- | -96.88%964K | -95.66%2.57M | -96.94%4.58M |
Other non current liabilities | 55.54%1.03M | 55.54%1.03M | 79.88%1.15M | 43.82%1.08M | 152.09%1.33M | 3.29%659K | 3.29%659K | -40.21%641K | 20.48%753K | -43.92%526K |
Total non current liabilities | 30.71%404.39M | 30.71%404.39M | 29.62%401.92M | 38.55%399.37M | 37.41%398.28M | 4.92%309.37M | 4.92%309.37M | 249.55%310.09M | 161.85%288.25M | 40.81%289.85M |
Total liabilities | 25.53%420.11M | 25.53%420.11M | 21.96%416.69M | 29.83%413.97M | 30.35%423.02M | -1.09%334.66M | -1.09%334.66M | 181.98%341.65M | 129.30%318.86M | 41.08%324.52M |
Shareholders'equity | ||||||||||
Share capital | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 11.11%10K | 11.11%10K |
-common stock | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 11.11%10K | 11.11%10K |
Retained earnings | -52.06%-454.12M | -52.06%-454.12M | -53.25%-414.69M | -113.14%-374.53M | -130.79%-335.29M | -151.20%-298.65M | -151.20%-298.65M | -154.22%-270.6M | -53.78%-175.72M | 5.37%-145.28M |
Paid-in capital | 8.26%732.13M | 8.26%732.13M | 8.55%718.96M | 8.84%704.8M | 9.11%690.89M | 9.22%676.25M | 9.22%676.25M | 4.22%662.31M | 4.31%647.57M | 45.30%633.21M |
Total stockholders'equity | -26.37%278.02M | -26.37%278.02M | -22.32%304.28M | -30.00%330.28M | -27.12%355.62M | -24.52%377.61M | -24.52%377.61M | -25.96%391.72M | -6.85%471.86M | 72.86%487.95M |
Total equity | -26.37%278.02M | -26.37%278.02M | -22.32%304.28M | -30.00%330.28M | -27.12%355.62M | -24.52%377.61M | -24.52%377.61M | -25.96%391.72M | -6.85%471.86M | 72.86%487.95M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data