(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 | -47.98%5.57M | -47.98%5.57M | -2.29%7.82M | -3.46%10.73M | 1.13%12.13M | -47.37%10.71M | -47.37%10.71M | --8M | --11.12M | --11.99M |
-Cash and cash equivalents | -47.98%5.57M | -47.98%5.57M | -2.29%7.82M | -3.46%10.73M | 1.13%12.13M | -47.37%10.71M | -47.37%10.71M | --8M | --11.12M | --11.99M |
Receivables | -24.87%21.52M | -24.87%21.52M | -19.08%22.04M | -7.22%24.5M | -6.68%26.28M | 12.91%28.64M | 12.91%28.64M | --27.24M | --26.4M | --28.16M |
-Accounts receivable | -24.87%21.52M | -24.87%21.52M | -19.08%22.04M | -7.22%24.5M | -6.68%26.28M | 12.91%28.64M | 12.91%28.64M | --27.24M | --26.4M | --28.16M |
Inventory | -18.91%10.02M | -18.91%10.02M | 5.99%16.78M | 21.82%17.18M | 33.73%16.77M | -6.19%12.35M | -6.19%12.35M | --15.83M | --14.1M | --12.54M |
Other current assets | -43.56%2.03M | -43.56%2.03M | -24.20%2.4M | -31.14%2.62M | -30.17%3.4M | 95.42%3.59M | 95.42%3.59M | --3.17M | --3.8M | --4.87M |
Total current assets | -29.23%39.13M | -29.23%39.13M | -9.58%49.04M | -0.72%55.02M | 1.76%58.58M | -8.95%55.29M | -8.95%55.29M | --54.24M | --55.42M | --57.56M |
Non current assets | ||||||||||
Net PPE | -5.06%57.22M | -5.06%57.22M | -5.85%58.63M | 5.35%60.42M | 5.46%60.61M | 35.35%60.27M | 35.35%60.27M | --62.28M | --57.35M | --57.47M |
-Gross PPE | 4.64%69.69M | 4.64%69.69M | 3.20%69.43M | 15.05%69.66M | 15.19%68.2M | 49.13%66.6M | 49.13%66.6M | --67.28M | --60.55M | --59.21M |
-Accumulated depreciation | -96.95%-12.47M | -96.95%-12.47M | -116.07%-10.8M | -189.05%-9.24M | -337.85%-7.59M | -4,696.21%-6.33M | -4,696.21%-6.33M | ---5M | ---3.2M | ---1.73M |
Goodwill and other intangible assets | -7.22%233.27M | -7.22%233.27M | -37.04%237.81M | -83.27%242.34M | -83.03%246.88M | -82.77%251.41M | -82.77%251.41M | --377.73M | --1.45B | --1.45B |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --121.78M | --1.19B | --1.19B |
-Other intangible assets | -7.22%233.27M | -7.22%233.27M | -7.09%237.81M | -6.96%242.34M | -6.84%246.88M | -6.75%251.41M | -6.75%251.41M | --255.95M | --260.48M | --265.02M |
Other non current assets | -18.86%142K | -18.86%142K | -89.96%142K | -89.82%144K | -24.60%190K | -91.40%175K | -91.40%175K | --1.42M | --1.42M | --252K |
Total non current assets | -6.81%290.63M | -6.81%290.63M | -32.81%296.58M | -79.91%302.9M | -79.66%307.68M | -79.29%311.86M | -79.29%311.86M | --441.42M | --1.51B | --1.51B |
Total assets | -10.18%329.76M | -10.18%329.76M | -30.27%345.63M | -77.10%357.93M | -76.67%366.26M | -76.56%367.15M | -76.56%367.15M | --495.66M | --1.56B | --1.57B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 12.98%9.02M | 12.98%9.02M | -20.19%9.4M | -10.09%10.31M | -47.47%7.28M | -15.17%7.98M | -15.17%7.98M | --11.78M | --11.47M | --13.86M |
-accounts payable | 12.98%9.02M | 12.98%9.02M | -20.19%9.4M | -10.09%10.31M | -47.47%7.28M | -15.17%7.98M | -15.17%7.98M | --11.78M | --11.47M | --13.86M |
Current accrued expenses | -4.84%7.78M | -4.84%7.78M | -5.77%7.69M | 12.42%8.16M | 27.84%8.7M | 37.25%8.18M | 37.25%8.18M | --8.16M | --7.25M | --6.81M |
Current debt and capital lease obligation | 258.87%161.91M | 258.87%161.91M | 364.72%159.46M | 49.66%51.4M | 77.51%50.67M | 51.93%45.12M | 51.93%45.12M | --34.31M | --34.35M | --28.55M |
-Current debt | 273.86%159.8M | 273.86%159.8M | 392.32%157.32M | 57.69%49.17M | 90.29%48.38M | 43.93%42.74M | 43.93%42.74M | --31.96M | --31.18M | --25.42M |
-Current capital lease obligation | -10.99%2.11M | -10.99%2.11M | -9.16%2.14M | -29.47%2.23M | -26.52%2.29M | --2.37M | --2.37M | --2.36M | --3.17M | --3.12M |
Other current liabilities | -85.67%692K | -85.67%692K | -2.41%2.67M | -22.14%3.48M | -40.52%4.62M | 0.46%4.83M | 0.46%4.83M | --2.74M | --4.47M | --7.76M |
Current liabilities | 171.40%179.4M | 171.40%179.4M | 214.48%179.23M | 27.48%73.34M | 25.09%71.27M | 32.56%66.1M | 32.56%66.1M | --56.99M | --57.53M | --56.97M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -92.66%9.2M | -92.66%9.2M | -92.38%9.71M | -4.18%119.84M | -3.72%122.54M | 4.08%125.41M | 4.08%125.41M | --127.4M | --125.06M | --127.28M |
-Long term debt | ---- | ---- | ---- | -6.91%109.55M | -6.17%111.74M | -5.12%114.33M | -5.12%114.33M | --116.19M | --117.68M | --119.08M |
-Long term capital lease obligation | -17.00%9.2M | -17.00%9.2M | -13.44%9.71M | 39.23%10.29M | 31.78%10.8M | --11.08M | --11.08M | --11.22M | --7.39M | --8.2M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --12.34M | --17.55M |
Due to related parties non current | --0 | --0 | -1.15%25.8M | 200.67%28.26M | 512.17%28.16M | 451.30%25.36M | 451.30%25.36M | --26.1M | --9.4M | --4.6M |
Derivative product liabilities | -97.41%72K | -97.41%72K | -96.76%191K | -95.49%600K | -96.12%1M | -91.80%2.78M | -91.80%2.78M | --5.9M | --13.3M | --25.8M |
Other non current liabilities | -98.03%136K | -98.03%136K | -97.58%332K | -97.03%945K | -96.40%2.06M | -91.30%6.89M | -91.30%6.89M | --13.7M | --31.78M | --57.17M |
Total non current liabilities | -94.14%9.41M | -94.14%9.41M | -79.18%36.03M | -22.01%149.64M | -33.84%153.76M | -37.27%160.44M | -37.27%160.44M | --173.1M | --191.88M | --232.39M |
Total liabilities | -16.66%188.81M | -16.66%188.81M | -6.45%215.26M | -10.59%222.99M | -22.23%225.03M | -25.87%226.54M | -25.87%226.54M | --230.1M | --249.41M | --289.37M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | 7.69%14K | 7.69%14K | --0 | --0 | --13K | --13K | --13K |
-common stock | --0 | --0 | --0 | 7.69%14K | 7.69%14K | --0 | --0 | --13K | --13K | --13K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 2.99%-521.74M | 2.99%-521.74M | -12.76%-541.46M | -5,518.08%-537.09M | -2,078.75%-533.97M | -1,030.29%-537.8M | -1,030.29%-537.8M | ---480.17M | --9.91M | ---24.51M |
Paid-in capital | 1.10%594.4M | 1.10%594.4M | 1.96%595.79M | 6.41%592.07M | 26.16%591.01M | 26.08%587.96M | 26.08%587.96M | --584.31M | --556.42M | --468.48M |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.26M | ---- |
Gains losses not affecting retained earnings | 0.00%-107K | 0.00%-107K | ---107K | ---107K | ---107K | ---107K | ---107K | ---- | ---- | ---- |
Total stockholders'equity | 44.97%72.55M | 44.97%72.55M | -47.94%54.22M | -90.27%54.88M | -87.17%56.95M | -88.05%50.05M | -88.05%50.05M | --104.16M | --564.09M | --443.98M |
Noncontrolling interests | -24.47%68.4M | -24.47%68.4M | -52.82%76.14M | -89.32%80.06M | -89.93%84.28M | -89.24%90.56M | -89.24%90.56M | --161.41M | --749.62M | --836.72M |
Total equity | 0.25%140.95M | 0.25%140.95M | -50.91%130.37M | -89.73%134.94M | -88.97%141.23M | -88.85%140.6M | -88.85%140.6M | --265.57M | --1.31B | --1.28B |
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 | -- | -- | -- | -- |
No Data