(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 | 241.82%83.93M | 241.82%83.93M | 219.64%80.46M | 147.56%44.24M | 462.78%31.14M | 67.36%24.55M | 67.36%24.55M | 237.41%25.17M | 205.24%17.87M | -78.95%5.53M |
-Cash and cash equivalents | 241.82%83.93M | 241.82%83.93M | 219.64%80.46M | 147.56%44.24M | 462.78%31.14M | 67.36%24.55M | 67.36%24.55M | 237.41%25.17M | 205.24%17.87M | -78.95%5.53M |
Receivables | 28.35%213.45M | 28.35%213.45M | 37.82%238.54M | 41.88%238.71M | 174.57%172.69M | 106.40%166.3M | 106.40%166.3M | 191.35%173.08M | 212.88%168.25M | 10.55%62.89M |
-Accounts receivable | 28.35%213.45M | 28.35%213.45M | 37.82%238.54M | 41.88%238.71M | 214.32%172.69M | 106.40%166.3M | 106.40%166.3M | 240.86%173.08M | 263.95%168.25M | 12.80%54.94M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2.85%7.95M |
Inventory | 19.52%315.98M | 19.52%315.98M | 20.13%313.34M | 30.13%326.24M | 249.28%269.98M | 99.20%264.37M | 99.20%264.37M | 286.70%260.84M | 297.75%250.7M | 27.22%77.3M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --26.77M | --30.8M | ---- |
Restricted cash | 8,338.17%15.7M | 8,338.17%15.7M | 11,338.12%20.7M | 10,522.16%20.61M | -6.00%188K | --186K | --186K | -8.12%181K | -80.66%194K | -80.02%200K |
Other current assets | 24.15%28.27M | 24.15%28.27M | --36.54M | --33M | --25.73M | 181.22%22.77M | 181.22%22.77M | ---- | ---- | ---- |
Total current assets | 37.46%657.33M | 37.46%657.33M | 41.88%689.58M | 41.68%662.79M | 242.45%499.73M | 102.57%478.19M | 102.57%478.19M | 261.33%486.04M | 278.30%467.81M | 0.68%145.93M |
Non current assets | ||||||||||
Net PPE | 55.27%214.73M | 55.27%214.73M | 58.64%218.06M | 50.44%207.79M | 275.66%138M | 158.64%138.29M | 158.64%138.29M | 350.74%137.46M | 346.68%138.12M | 22.23%36.74M |
-Gross PPE | 41.53%272.8M | 41.53%272.8M | 55.96%306.65M | 60.75%291.65M | 434.95%196.52M | 124.99%192.75M | 124.99%192.75M | 544.76%196.63M | 486.74%181.43M | 22.23%36.74M |
-Accumulated depreciation | -6.62%-58.07M | -6.62%-58.07M | -49.73%-88.59M | -93.62%-83.86M | ---58.51M | -69.12%-54.46M | -69.12%-54.46M | ---59.17M | ---43.31M | ---- |
Goodwill and other intangible assets | 13.49%653.76M | 13.49%653.76M | 12.77%663.08M | 13.01%676.2M | 1,009.92%567.43M | 186.85%576.04M | 186.85%576.04M | 1,029.74%588.02M | 1,023.35%598.37M | -4.44%51.12M |
-Goodwill | 14.91%399.93M | 14.91%399.93M | 13.28%397.76M | 12.16%398.66M | 880.60%348.21M | 233.98%348.05M | 233.98%348.05M | 896.08%351.15M | 896.36%355.44M | 0.24%35.51M |
-Other intangible assets | 11.33%253.83M | 11.33%253.83M | 12.01%265.32M | 14.25%277.54M | 1,304.04%219.21M | 136.00%227.99M | 136.00%227.99M | 1,310.27%236.87M | 1,280.89%242.93M | -13.60%15.61M |
Non current deferred assets | -49.74%95K | -49.74%95K | -72.64%55K | -97.38%7K | -99.04%179K | -28.95%189K | -28.95%189K | -98.94%201K | -98.63%267K | -4.63%18.56M |
Defined pension benefit | 7.73%18.49M | 7.73%18.49M | 4.67%18M | 0.52%17.63M | -2.91%17.5M | --17.17M | --17.17M | -5.71%17.2M | 3.80%17.54M | 9.75%18.03M |
Other non current assets | 3.35%5.93M | 3.35%5.93M | 89.47%7.19M | 38.19%5.66M | 1,486.21%5.52M | 667.87%5.74M | 667.87%5.74M | 1,094.03%3.8M | 1,144.68%4.1M | 5.14%348K |
Total non current assets | 21.10%893M | 21.10%893M | 21.39%906.39M | 19.63%907.29M | 483.89%728.63M | 188.85%737.42M | 188.85%737.42M | 522.33%746.67M | 527.45%758.39M | 4.20%124.79M |
Total assets | 27.54%1.55B | 27.54%1.55B | 29.47%1.6B | 28.04%1.57B | 353.75%1.23B | 147.40%1.22B | 147.40%1.22B | 384.37%1.23B | 401.45%1.23B | 2.27%270.71M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 26.98%109.33M | 26.98%109.33M | 12.26%116.63M | -3.39%97.88M | 186.42%90.87M | 48.91%86.1M | 48.91%86.1M | 306.08%103.9M | 325.93%101.32M | 59.90%31.73M |
-accounts payable | 22.60%98.67M | 22.60%98.67M | 10.58%107.14M | -4.52%88.98M | 186.42%90.87M | 67.83%80.49M | 67.83%80.49M | 278.68%96.89M | 291.77%93.19M | 59.90%31.73M |
-Total tax payable | 89.73%10.66M | 89.73%10.66M | 35.43%9.49M | 9.59%8.9M | ---- | 11.21%5.62M | 11.21%5.62M | --7.01M | --8.13M | ---- |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Current accrued expenses | 28.50%8.77M | 28.50%8.77M | -6.12%8.3M | 111.83%9.18M | 60.58%55.43M | 63.66%6.83M | 63.66%6.83M | -77.37%8.84M | -88.60%4.34M | -51.07%34.52M |
Current debt and capital lease obligation | 75.18%46.1M | 75.18%46.1M | 74.52%45.58M | 67.60%45.22M | 452.79%26.84M | -81.07%26.32M | -81.07%26.32M | 500.62%26.12M | 510.87%26.98M | 5.50%4.86M |
-Current debt | 99.06%32.55M | 99.06%32.55M | 100.58%32.34M | 96.34%32.39M | --16.09M | -87.83%16.35M | -87.83%16.35M | --16.12M | --16.5M | ---- |
-Current capital lease obligation | 35.98%13.55M | 35.98%13.55M | 32.49%13.24M | 22.40%12.84M | 121.30%10.74M | 114.70%9.96M | 114.70%9.96M | 129.85%9.99M | 137.42%10.49M | 5.50%4.86M |
Current deferred liabilities | 125.19%8.32M | 125.19%8.32M | 1,471.16%17.6M | 1,641.14%19.85M | ---- | 662.06%3.7M | 662.06%3.7M | --1.12M | --1.14M | ---- |
Other current liabilities | -7.00%15.69M | -7.00%15.69M | -49.41%14.82M | -43.25%21.86M | ---- | 129.12%16.87M | 129.12%16.87M | --29.3M | --38.52M | ---- |
Current liabilities | 42.80%242.02M | 42.80%242.02M | 28.58%249.91M | 12.76%227.2M | 143.52%173.14M | -21.15%169.48M | -21.15%169.48M | 181.62%194.36M | 204.23%201.48M | -25.15%71.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 38.40%602.95M | 38.40%602.95M | 42.52%620.88M | 44.08%616.58M | 1,373.42%434.28M | 298.71%435.65M | 298.71%435.65M | 2,010.20%435.63M | 2,641.21%427.93M | 156.18%29.47M |
-Long term debt | 35.38%535.88M | 35.38%535.88M | 38.51%550.53M | 43.56%558.85M | 2,438.96%395.22M | 325.01%395.83M | 325.01%395.83M | 3,546.43%397.46M | 7,685.58%389.28M | --15.57M |
-Long term capital lease obligation | 68.39%67.07M | 68.39%67.07M | 84.32%70.35M | 49.37%57.74M | 180.85%39.06M | 146.89%39.83M | 146.89%39.83M | 291.72%38.17M | 264.26%38.65M | 20.89%13.91M |
Non current deferred liabilities | -13.11%29.37M | -13.11%29.37M | -16.94%35.31M | -11.98%36.33M | 164.75%34.44M | 4,082.67%33.8M | 4,082.67%33.8M | 187.86%42.51M | 174.18%41.27M | -9.29%13.01M |
Employee benefits | ---- | ---- | ---- | ---- | -5.64%9.77M | ---- | ---- | -8.25%9.96M | -7.25%10.16M | -7.22%10.35M |
Other non current liabilities | 5.22%14.4M | 5.22%14.4M | 292.22%13.77M | 297.33%13.98M | 6.80%4.32M | 2,284.49%13.69M | 2,284.49%13.69M | -27.81%3.51M | -39.13%3.52M | -28.47%4.05M |
Total non current liabilities | 33.86%646.72M | 33.86%646.72M | 36.28%669.95M | 38.10%666.89M | 748.76%482.81M | 336.64%483.14M | 336.64%483.14M | 861.57%491.6M | 918.70%482.89M | 33.33%56.88M |
Total liabilities | 36.18%888.73M | 36.18%888.73M | 34.10%919.86M | 30.64%894.09M | 412.53%655.95M | 100.44%652.62M | 100.44%652.62M | 470.97%685.97M | 502.28%684.37M | -7.03%127.98M |
Shareholders'equity | ||||||||||
Share capital | 20.40%46.76M | 20.40%46.76M | 141.17%46.85M | 19.94%23.35M | 125.50%21.13M | 276.37%38.83M | 276.37%38.83M | 108.73%19.42M | 109.24%19.47M | 0.81%9.37M |
-common stock | 20.40%46.76M | 20.40%46.76M | 141.17%46.85M | 19.94%23.35M | 125.50%21.13M | 276.37%38.83M | 276.37%38.83M | 108.73%19.42M | 109.24%19.47M | 0.81%9.37M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Retained earnings | -34.86%-34.71M | -34.86%-34.71M | 22.96%-18.38M | 58.39%-16.81M | -116.53%-19.83M | 22.35%-25.74M | 22.35%-25.74M | -121.34%-23.85M | -137.35%-40.39M | 14.06%120M |
Paid-in capital | 17.26%671.15M | 17.26%671.15M | 16.74%670.29M | 20.11%688.98M | 2,536.87%591.29M | 190.46%572.38M | 190.46%572.38M | 2,564.88%574.18M | 2,658.19%573.65M | 10.69%22.42M |
Less: Treasury stock | 31.20%16.43M | 31.20%16.43M | 1.78%12.7M | 25.17%12.7M | 25.60%12.64M | 24.85%12.53M | 24.85%12.53M | 37.88%12.48M | 12.36%10.14M | 11.50%10.07M |
Gains losses not affecting retained earnings | 48.07%-5.17M | 48.07%-5.17M | 5.47%-9.95M | -809.99%-6.83M | -849.45%-7.53M | -734.54%-9.96M | -734.54%-9.96M | -1,492.20%-10.53M | -144.60%-751K | -24.44%1.01M |
Total stockholders'equity | 17.51%661.6M | 17.51%661.6M | 23.66%676.11M | 24.76%675.99M | 301.04%572.41M | 239.63%563M | 239.63%563M | 306.94%546.75M | 313.93%541.83M | 12.34%142.73M |
Total equity | 17.51%661.6M | 17.51%661.6M | 23.66%676.11M | 24.76%675.99M | 301.04%572.41M | 239.63%563M | 239.63%563M | 306.94%546.75M | 313.93%541.83M | 12.34%142.73M |
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