(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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -51.32%4.35M | -51.32%4.35M | -19.27%4.76M | -82.65%1.78M | --5.26M | -76.25%8.94M | --8.94M | --5.9M | -45.40%10.27M | 142.31%37.61M |
-Cash and cash equivalents | -51.32%4.35M | -51.32%4.35M | -19.27%4.76M | -82.65%1.78M | --5.26M | -76.25%8.94M | --8.94M | --5.9M | -45.40%10.27M | 142.31%37.61M |
Receivables | -20.72%7.1M | -20.72%7.1M | 47.97%6.88M | 53.68%8.23M | --10.43M | 60.07%8.96M | --8.96M | --4.65M | 186.31%5.35M | 357.27%5.6M |
-Accounts receivable | -31.66%1.98M | -31.66%1.98M | -36.16%1.97M | -32.04%2.55M | --4.21M | -47.83%2.9M | --2.9M | --3.09M | 384.99%3.75M | 2,090.94%5.57M |
-Loans receivable | --0 | --0 | --0 | --0 | --273K | -0.73%271K | --271K | --255K | -4.73%262K | -9.60%273K |
-Taxes receivable | -19.79%1.84M | -19.79%1.84M | 173.72%1.28M | 417.27%2.13M | --1.7M | 785.71%2.29M | --2.29M | --468K | -27.89%411K | -43.57%259K |
-Other receivables | -6.07%3.28M | -6.07%3.28M | 335.22%3.62M | 281.33%3.55M | --4.25M | 364.23%3.49M | --3.49M | --832K | 269.84%932K | 259.81%752K |
-Recievables adjustments allowances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.25M |
Inventory | -2.73%8.51M | -2.73%8.51M | 2.56%10.64M | -6.71%8.68M | --10.31M | 188.68%8.75M | --8.75M | --10.37M | 868.68%9.31M | 461.11%3.03M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.99M | 26.44%2.22M | ---- |
Restricted cash | --35K | --35K | 3,400.00%35K | 2,400.00%25K | ---- | --0 | --0 | --1K | -99.86%1K | --2K |
Other current assets | 69.94%1.37M | 69.94%1.37M | --957K | --1.77M | --1.88M | -52.65%805K | --805K | ---- | ---- | --1.7M |
Total current assets | -31.43%21.36M | -31.43%21.36M | 4.14%23.86M | -18.02%22.26M | --27.88M | -35.02%31.16M | --31.16M | --22.91M | 12.66%27.16M | 171.88%47.94M |
Non current assets | ||||||||||
Net PPE | -62.95%1.24M | -62.95%1.24M | -75.86%1.84M | -75.17%2.04M | --7.31M | -33.00%3.34M | --3.34M | --7.61M | 208.89%8.2M | 582.99%4.98M |
-Gross PPE | -57.73%1.5M | -57.73%1.5M | -77.37%2.07M | -76.20%2.22M | --8.08M | -31.87%3.54M | --3.54M | --9.13M | 230.33%9.34M | 538.28%5.2M |
-Accumulated depreciation | -25.96%-262K | -25.96%-262K | 84.90%-230K | 83.64%-185K | ---771K | 6.73%-208K | ---208K | ---1.52M | -565.29%-1.13M | -159.30%-223K |
Goodwill and other intangible assets | -97.70%946K | -97.70%946K | -86.94%5.42M | -86.42%5.72M | --40.84M | 38.00%41.11M | --41.11M | --41.51M | 3,864.03%42.1M | 2,635.54%29.79M |
-Goodwill | --0 | --0 | --0 | --0 | --23.37M | 16.55%23.37M | --23.37M | --28.86M | 6,551.04%28.67M | 4,552.90%20.05M |
-Other intangible assets | -94.67%946K | -94.67%946K | -57.15%5.42M | -57.44%5.72M | --17.47M | 82.20%17.74M | --17.74M | --12.65M | 2,028.68%13.43M | 1,379.64%9.74M |
Investments and advances | --0 | --0 | -73.51%200K | --200K | --730K | -72.66%730K | --730K | --755K | ---- | --2.67M |
Financial assets | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --84K | ---- | ---- |
Other non current assets | -98.28%80K | -98.28%80K | 5.17%285K | -3.66%263K | --276K | 4,698.97%4.66M | --4.66M | --271K | --273K | --97K |
Total non current assets | -95.46%2.26M | -95.46%2.26M | -84.58%7.74M | -84.17%8.22M | --49.16M | 32.76%49.83M | --49.83M | --50.23M | 744.37%51.91M | 1,964.69%37.54M |
Total assets | -70.83%23.63M | -70.83%23.63M | -56.79%31.6M | -61.45%30.48M | --77.04M | -5.26%80.99M | --80.99M | --73.13M | 161.36%79.07M | 339.44%85.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -34.73%5.11M | -34.73%5.11M | -11.28%6.71M | -10.59%6.62M | --6.32M | 224.27%7.83M | --7.83M | --7.56M | 29.21%7.4M | 0.04%2.42M |
-accounts payable | -34.73%5.11M | -34.73%5.11M | -11.28%6.71M | -10.59%6.62M | --6.32M | 224.27%7.83M | --7.83M | --7.56M | 29.21%7.4M | 33.50%2.42M |
Current accrued expenses | 4.77%1.84M | 4.77%1.84M | 11,105.56%2.02M | 12,515.00%2.52M | --1.85M | 41.82%1.76M | --1.76M | --18K | --20K | --1.24M |
Current debt and capital lease obligation | 23.98%2.73M | 23.98%2.73M | 88.53%2.09M | 105.66%2.32M | --2.33M | 412.09%2.2M | --2.2M | --1.11M | 743.28%1.13M | 30.70%430K |
-Current debt | 77.81%1.93M | 77.81%1.93M | 22,200.00%1.12M | 11,900.00%1.2M | --1.09M | 5,933.33%1.09M | --1.09M | --5K | -81.48%10K | -92.83%18K |
-Current capital lease obligation | -28.41%799K | -28.41%799K | -11.80%972K | 0.36%1.12M | --1.24M | 170.87%1.12M | --1.12M | --1.1M | 1,300.00%1.12M | 428.21%412K |
Other current liabilities | 16.64%6.6M | 16.64%6.6M | --5.77M | --6.36M | --5M | 178.11%5.65M | --5.65M | ---- | ---- | --2.03M |
Current liabilities | -6.69%16.28M | -6.69%16.28M | 90.95%16.58M | 108.48%17.83M | --15.5M | 185.13%17.45M | --17.45M | --8.68M | 45.87%8.55M | 123.08%6.12M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -39.65%942K | -39.65%942K | -53.52%1.03M | -59.17%1.05M | --1.61M | 71.92%1.56M | --1.56M | --2.22M | 1,116.51%2.58M | 183.75%908K |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --79K | 200.00%138K | ---- |
-Long term capital lease obligation | -39.65%942K | -39.65%942K | -51.80%1.03M | -56.86%1.05M | --1.61M | 71.92%1.56M | --1.56M | --2.14M | 1,370.48%2.44M | 261.75%908K |
Non current deferred liabilities | --0 | --0 | -68.58%481K | -65.39%523K | --1.62M | 13.30%1.71M | --1.71M | --1.53M | 987.05%1.51M | 987.05%1.51M |
Other non current liabilities | ---- | ---- | -94.11%385K | -78.58%848K | --4.7M | --3.55M | --3.55M | --6.54M | --3.96M | ---- |
Total non current liabilities | -86.78%942K | -86.78%942K | -81.56%1.9M | -69.88%2.42M | --7.93M | 194.67%7.13M | --7.13M | --10.28M | 2,192.88%8.05M | 427.02%2.42M |
Total liabilities | -29.92%17.22M | -29.92%17.22M | -2.58%18.48M | 22.00%20.25M | --23.43M | 187.83%24.58M | --24.58M | --18.97M | 167.17%16.6M | 166.65%8.54M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --120.16M | 206.35%119.3M | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --120.16M | 206.35%119.3M | --0 |
Retained earnings | -56.88%-142.55M | -56.88%-142.55M | -70.46%-133.73M | -93.35%-138.27M | ---93.98M | -135.79%-90.87M | ---90.87M | ---78.46M | -219.48%-71.51M | -122.92%-38.54M |
Paid-in capital | -0.88%149.09M | -0.88%149.09M | --149.86M | --150.73M | --150.4M | 28.77%150.42M | --150.42M | ---- | ---- | --116.81M |
Gains losses not affecting retained earnings | 94.88%-140K | 94.88%-140K | 33.90%-1.8M | 8.90%-1.53M | ---2.38M | -146.57%-2.73M | ---2.73M | ---2.72M | -933.95%-1.68M | -2,941.03%-1.11M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --15.52M | 113.67%16.66M | ---- |
Total stockholders'equity | -88.73%6.4M | -88.73%6.4M | -73.72%14.32M | -82.58%10.93M | --54.05M | -26.36%56.82M | --56.82M | --54.5M | 159.46%62.77M | 371.59%77.17M |
Noncontrolling interests | --0 | --0 | -261.75%-1.2M | -133.77%-706K | ---440K | -82.67%-411K | ---411K | ---332K | -96.10%-302K | -99.12%-225K |
Total equity | -88.65%6.4M | -88.65%6.4M | -75.77%13.12M | -83.63%10.23M | --53.61M | -26.68%56.41M | --56.41M | --54.17M | 159.87%62.47M | 373.48%76.94M |
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 | -- | -- | -- | Unqualified Opinion |
No Data