(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -15.42%28.89M | -26.40%34.35M | -26.40%34.35M | -60.75%17.86M | -68.24%17.13M | -39.88%34.16M | 3.20%46.67M | 3.20%46.67M | 45.35%45.51M | 42.02%53.93M |
-Cash and cash equivalents | -15.42%28.89M | -26.40%34.35M | -26.40%34.35M | -60.75%17.86M | -68.24%17.13M | -39.88%34.16M | 3.20%46.67M | 3.20%46.67M | 45.35%45.51M | 42.02%53.93M |
Receivables | 74.67%163.15M | 72.36%170.5M | 72.36%170.5M | 44.95%145.92M | 22.30%119.61M | -5.09%93.41M | -12.15%98.92M | -12.15%98.92M | -15.75%100.67M | -11.44%97.8M |
-Accounts receivable | 70.72%141.03M | 78.58%153.78M | 78.58%153.78M | 48.60%125.91M | 31.12%105.34M | 0.71%82.61M | -11.45%86.11M | -11.45%86.11M | -18.51%84.73M | -9.91%80.34M |
-Other receivables | 104.84%22.12M | 30.57%16.72M | 30.57%16.72M | 25.53%20.01M | -18.28%14.27M | -34.11%10.8M | -16.56%12.81M | -16.56%12.81M | 2.76%15.94M | -17.83%17.46M |
Inventory | 4.91%69.72M | 38.00%78.51M | 38.00%78.51M | 45.28%84.65M | 37.26%69.46M | 61.64%66.46M | 43.77%56.89M | 43.77%56.89M | 32.74%58.27M | 4.92%50.6M |
Restricted cash | -68.86%1.98M | -41.70%3.97M | -41.70%3.97M | -57.26%2.94M | -16.64%5.86M | -7.37%6.34M | -26.00%6.81M | -26.00%6.81M | -24.24%6.88M | -23.66%7.03M |
Other current assets | -18.02%10.69M | 47.12%8.37M | 47.12%8.37M | -2.45%8.69M | 86.72%12.53M | 71.50%13.04M | 6.71%5.69M | 6.71%5.69M | 55.02%8.91M | 23.06%6.71M |
Total current assets | 28.59%274.43M | 37.55%295.7M | 37.55%295.7M | 18.08%260.07M | 3.94%224.58M | 1.23%213.41M | 1.44%214.98M | 1.44%214.98M | 5.11%220.24M | 2.26%216.07M |
Non current assets | ||||||||||
Net PPE | -13.26%19.11M | -1.77%22.08M | -1.77%22.08M | -3.31%21.45M | 13.41%24.85M | -1.73%22.03M | -12.28%22.48M | -12.28%22.48M | -14.11%22.19M | -17.80%21.91M |
-Gross PPE | -11.52%35.39M | 8.20%43.15M | 8.20%43.15M | 0.50%39.18M | 11.20%42.91M | 4.20%40M | -2.92%39.88M | -2.92%39.88M | -2.83%38.98M | -4.62%38.59M |
-Accumulated depreciation | 9.38%-16.29M | -21.09%-21.06M | -21.09%-21.06M | -5.53%-17.72M | -8.30%-18.06M | -12.51%-17.97M | -12.62%-17.39M | -12.62%-17.39M | -17.56%-16.79M | -20.85%-16.68M |
Goodwill and other intangible assets | 359.41%50.37M | 359.09%51.69M | 359.09%51.69M | 351.34%52.14M | 335.60%52.13M | -11.81%10.97M | 53.11%11.26M | 53.11%11.26M | -19.33%11.55M | -19.22%11.97M |
-Goodwill | 224.69%19.95M | 224.69%19.95M | 224.69%19.95M | 335.77%26.78M | 410.61%28.98M | 8.28%6.15M | 54.51%6.15M | 54.51%6.15M | 54.51%6.15M | 42.70%5.68M |
-Other intangible assets | 531.16%30.42M | 520.57%31.74M | 520.57%31.74M | 369.03%25.37M | 267.96%23.16M | -28.69%4.82M | 51.47%5.12M | 51.47%5.12M | -47.72%5.41M | -41.94%6.29M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -36.76%1.16M | -34.92%1.37M |
Other non current assets | 71.78%17.01M | 73.59%15.54M | 73.59%15.54M | 40.52%12.4M | 37.79%10.26M | 77.21%9.9M | 51.21%8.95M | 51.21%8.95M | 66.75%8.83M | 47.83%7.45M |
Total non current assets | 101.63%86.49M | 109.21%89.31M | 109.21%89.31M | 96.69%86M | 104.34%87.24M | 1.96%42.9M | 5.92%42.69M | 5.92%42.69M | -7.51%43.72M | -12.17%42.7M |
Total assets | 40.82%360.92M | 49.42%385.01M | 49.42%385.01M | 31.10%346.07M | 20.50%311.82M | 1.36%256.31M | 2.16%257.67M | 2.16%257.67M | 2.78%263.96M | -0.44%258.77M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 69.20%107.9M | 91.45%127.44M | 91.45%127.44M | 71.17%116.32M | 36.57%79.68M | 25.16%63.77M | 23.30%66.56M | 23.30%66.56M | 66.35%67.95M | 30.54%58.34M |
-accounts payable | 69.20%107.9M | 88.65%121.23M | 88.65%121.23M | 71.17%116.32M | 36.57%79.68M | 25.16%63.77M | 30.47%64.26M | 30.47%64.26M | 66.35%67.95M | 35.29%58.34M |
-Total tax payable | ---- | 169.47%6.21M | 169.47%6.21M | ---- | ---- | ---- | -51.31%2.31M | -51.31%2.31M | ---- | ---- |
Current accrued expenses | 75.94%29.62M | 91.63%12.45M | 91.63%12.45M | 10.23%24.03M | 3.77%19.17M | -11.13%16.83M | 3.46%6.5M | 3.46%6.5M | 32.07%21.8M | 55.71%18.47M |
Current debt and capital lease obligation | 1,052.66%45.27M | 842.47%38.61M | 842.47%38.61M | 202.02%12.44M | 26.75%5.7M | -36.65%3.93M | -77.59%4.1M | -77.59%4.1M | -85.13%4.12M | -86.55%4.49M |
-Current debt | --40.41M | --33.78M | --33.78M | --8.25M | --1.25M | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 23.73%4.86M | 17.99%4.83M | 17.99%4.83M | 1.68%4.19M | -1.07%4.45M | -11.45%3.93M | -8.83%4.1M | -8.83%4.1M | -5.27%4.12M | 5.27%4.49M |
Current deferred liabilities | 174.19%19.48M | 257.53%21.78M | 257.53%21.78M | 411.41%23.45M | 388.32%20.45M | 77.71%7.1M | 38.43%6.09M | 38.43%6.09M | 19.53%4.59M | -19.99%4.19M |
Current liabilities | 120.72%202.26M | 131.19%209.17M | 131.19%209.17M | 78.99%176.23M | 46.19%124.99M | 14.41%91.64M | 2.08%90.48M | 2.08%90.48M | 10.77%98.46M | -10.20%85.49M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.81%10.5M | -5.67%11.42M | -5.67%11.42M | 174.89%34.9M | 143.26%36.83M | -31.73%11.03M | -73.52%12.1M | -73.52%12.1M | -71.47%12.69M | -66.22%15.14M |
-Long term debt | ---- | ---- | ---- | --23.12M | --23.42M | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -4.81%10.5M | -5.67%11.42M | -5.67%11.42M | -7.22%11.78M | -11.43%13.41M | -31.73%11.03M | -24.16%12.1M | -24.16%12.1M | -22.30%12.69M | -11.60%15.14M |
Non current deferred liabilities | 130.34%6.64M | 158.34%7.86M | 158.34%7.86M | 163.13%7.77M | 194.20%7.86M | 15.47%2.88M | 23.19%3.04M | 23.19%3.04M | 3.40%2.95M | -9.73%2.67M |
Employee benefits | -31.33%11.06M | -33.32%11.02M | -33.32%11.02M | -24.89%14.03M | -21.43%15.07M | -14.95%16.11M | -17.58%16.53M | -17.58%16.53M | 3.94%18.69M | 11.41%19.18M |
Other non current liabilities | -30.26%2.58M | -22.25%2.81M | -22.25%2.81M | -16.58%2.86M | -21.23%2.99M | 0.19%3.7M | 103.10%3.61M | 103.10%3.61M | 94.22%3.43M | 111.59%3.8M |
Total non current liabilities | -8.72%30.78M | -6.16%33.11M | -6.16%33.11M | 57.73%59.55M | 53.84%62.75M | -18.32%33.72M | -49.61%35.28M | -49.61%35.28M | -43.72%37.76M | -38.93%40.79M |
Total liabilities | 85.90%233.04M | 92.65%242.28M | 92.65%242.28M | 73.10%235.79M | 48.66%187.74M | 3.28%125.36M | -20.73%125.76M | -20.73%125.76M | -12.66%136.21M | -22.04%126.28M |
Shareholders'equity | ||||||||||
Share capital | 14.81%31K | 11.11%30K | 11.11%30K | 0.00%27K | 0.00%27K | 0.00%27K | 22.73%27K | 22.73%27K | 22.73%27K | 28.57%27K |
-common stock | 14.81%31K | 11.11%30K | 11.11%30K | 0.00%27K | 0.00%27K | 0.00%27K | 22.73%27K | 22.73%27K | 22.73%27K | 28.57%27K |
Retained earnings | -56.96%-141.97M | -43.49%-124.83M | -43.49%-124.83M | -30.17%-110.27M | -22.40%-96.48M | -19.73%-90.45M | -66.30%-87M | -66.30%-87M | -121.33%-84.72M | -106.55%-78.82M |
Paid-in capital | 22.16%276.28M | 21.74%271.88M | 21.74%271.88M | 7.22%234.38M | 6.76%229.97M | 6.96%226.16M | 50.91%223.34M | 50.91%223.34M | 51.52%218.6M | 51.32%215.4M |
Gains losses not affecting retained earnings | -34.82%-6.46M | 2.38%-4.35M | 2.38%-4.35M | -124.99%-13.86M | -128.77%-9.43M | -8.39%-4.79M | -109.84%-4.46M | -109.84%-4.46M | -19.06%-6.16M | 34.40%-4.12M |
Total stockholders'equity | -2.34%127.89M | 8.21%142.73M | 8.21%142.73M | -13.67%110.28M | -6.34%124.09M | -0.42%130.95M | 40.96%131.91M | 40.96%131.91M | 26.68%127.75M | 35.30%132.48M |
Total equity | -2.34%127.89M | 8.21%142.73M | 8.21%142.73M | -13.67%110.28M | -6.34%124.09M | -0.42%130.95M | 40.96%131.91M | 40.96%131.91M | 26.68%127.75M | 35.30%132.48M |
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