(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 | 27.70%183.28M | 27.70%183.28M | 84.18%213.99M | 269.00%181.51M | 232.90%162.66M | 127.11%143.53M | 127.11%143.53M | --116.18M | --49.19M | --48.86M |
-Cash and cash equivalents | 27.70%183.28M | 27.70%183.28M | 84.18%213.99M | 269.00%181.51M | 232.90%162.66M | 127.11%143.53M | 127.11%143.53M | --116.18M | --49.19M | --48.86M |
Receivables | 119.87%70.85M | 119.87%70.85M | 41.83%31.43M | 29.93%30.45M | 16.33%29.81M | 39.06%32.22M | 39.06%32.22M | --22.16M | --23.44M | --25.63M |
-Accounts receivable | 116.92%58.88M | 116.92%58.88M | 41.83%31.43M | 29.93%30.45M | 41.20%29.81M | 50.49%27.14M | 50.49%27.14M | --22.16M | --23.44M | --21.11M |
-Taxes receivable | --0 | --0 | ---- | ---- | ---- | -64.36%201K | -64.36%201K | ---- | ---- | --0 |
-Related party accounts receivable | 160.75%9.95M | 160.75%9.95M | ---- | ---- | ---- | 20.51%3.81M | 20.51%3.81M | ---- | ---- | --3.61M |
-Other receivables | 90.35%2.03M | 90.35%2.03M | ---- | ---- | ---- | -24.16%1.07M | -24.16%1.07M | ---- | ---- | --903K |
Inventory | 68.82%132.25M | 68.82%132.25M | -1.25%82.37M | -17.99%84.79M | -27.36%80.44M | -3.81%78.34M | -3.81%78.34M | --83.42M | --103.39M | --110.74M |
Prepaid assets | 159.48%3.72M | 159.48%3.72M | ---- | ---- | ---- | -60.67%1.43M | -60.67%1.43M | ---- | ---- | --1.14M |
Restricted cash | -42.72%885K | -42.72%885K | -41.28%906K | -41.76%898K | 132.98%1.55M | 132.68%1.55M | 132.68%1.55M | --1.54M | --1.54M | --664K |
Other current assets | 73.24%1.82M | 73.24%1.82M | 74.68%12.79M | 47.34%9.93M | 3,475.63%9.98M | 252.35%1.05M | 252.35%1.05M | --7.32M | --6.74M | --279K |
Total current assets | 52.18%392.81M | 52.18%392.81M | 48.07%341.48M | 66.89%307.58M | 51.85%284.44M | 49.71%258.12M | 49.71%258.12M | --230.62M | --184.29M | --187.31M |
Non current assets | ||||||||||
Net PPE | 169.39%423.54M | 169.39%423.54M | 27.16%175.71M | -1.76%144.25M | -4.59%149.5M | 1,319.60%157.22M | 1,319.60%157.22M | --138.19M | --146.83M | --156.7M |
-Gross PPE | 168.13%428.51M | 168.13%428.51M | 27.16%175.71M | -1.76%144.25M | -5.52%149.5M | 1,198.58%159.82M | 1,198.58%159.82M | --138.19M | --146.83M | --158.24M |
-Accumulated depreciation | -91.75%-4.98M | -91.75%-4.98M | ---- | ---- | ---- | -110.63%-2.6M | -110.63%-2.6M | ---- | ---- | ---1.54M |
Goodwill and other intangible assets | --20.95M | --20.95M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Goodwill | --12.59M | --12.59M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | --8.37M | --8.37M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | 160.75%9.95M | 160.75%9.95M | ---- | ---- | ---- | 20.51%3.81M | 20.51%3.81M | ---- | ---- | --3.61M |
Non current deferred assets | 1,820.00%1.44M | 1,820.00%1.44M | -78.29%71K | -94.07%71K | 19.05%75K | 4.17%75K | 4.17%75K | --327K | --1.2M | --63K |
Other non current assets | 156.85%8.17M | 156.85%8.17M | 327.74%12.51M | 5.13%3.16M | 1.50%3.19M | -0.90%3.18M | -0.90%3.18M | --2.92M | --3M | --3.14M |
Total non current assets | 182.97%454.1M | 182.97%454.1M | 33.13%188.29M | -2.35%147.48M | -4.47%152.76M | 1,017.69%160.48M | 1,017.69%160.48M | --141.44M | --151.03M | --159.9M |
Total assets | 102.32%846.91M | 102.32%846.91M | 42.39%529.78M | 35.70%455.05M | 25.92%437.2M | 124.12%418.6M | 124.12%418.6M | --372.06M | --335.32M | --347.21M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 127.35%106.04M | 127.35%106.04M | 43.07%49.94M | 13.50%39.56M | -13.83%41.18M | 20.57%46.64M | 20.57%46.64M | --34.91M | --34.86M | --47.79M |
-accounts payable | 120.94%69.76M | 120.94%69.76M | 32.11%40.2M | 13.17%34.81M | 0.40%33.35M | 25.59%31.57M | 25.59%31.57M | --30.43M | --30.76M | --33.22M |
-Total tax payable | 314.05%17.15M | 314.05%17.15M | 117.68%9.74M | 15.93%4.75M | -10.91%7.83M | -49.17%4.14M | -49.17%4.14M | --4.47M | --4.1M | --8.79M |
-Other payable | 75.11%19.13M | 75.11%19.13M | ---- | ---- | ---- | 102.54%10.93M | 102.54%10.93M | ---- | ---- | --5.78M |
Current accrued expenses | -33.33%1M | -33.33%1M | 99.04%53.87M | 102.95%45.69M | 1,391.60%41.75M | 66.67%1.5M | 66.67%1.5M | --27.06M | --22.51M | --2.8M |
Current debt and capital lease obligation | 93.71%59.62M | 93.71%59.62M | 12.31%32.9M | -0.98%29.06M | -16.61%27.81M | 1,044.94%30.78M | 1,044.94%30.78M | --29.29M | --29.34M | --33.35M |
-Current debt | ---- | ---- | -97.20%7K | -82.25%52K | -59.94%131K | -40.00%207K | -40.00%207K | --250K | --293K | --327K |
-Current capital lease obligation | 95.02%59.62M | 95.02%59.62M | 13.26%32.89M | -0.16%29M | -16.18%27.68M | 1,204.69%30.57M | 1,204.69%30.57M | --29.04M | --29.05M | --33.03M |
Current deferred liabilities | 176.71%5.54M | 176.71%5.54M | 79.65%3.74M | -19.96%2.09M | -42.10%2.13M | -45.77%2M | -45.77%2M | --2.08M | --2.62M | --3.67M |
Other current liabilities | 54.62%33.58M | 54.62%33.58M | ---- | ---- | ---- | 95.97%21.72M | 95.97%21.72M | ---- | ---- | --13.11M |
Current liabilities | 100.49%205.77M | 100.49%205.77M | 50.46%140.44M | 30.31%116.39M | 12.06%112.87M | 79.93%102.64M | 79.93%102.64M | --93.34M | --89.32M | --100.72M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 192.62%343.62M | 192.62%343.62M | 35.49%131.58M | -2.81%104.21M | -4.20%109.89M | 4,448.06%117.43M | 4,448.06%117.43M | --97.12M | --107.22M | --114.71M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8K | --55K | --143K |
-Long term capital lease obligation | 192.62%343.62M | 192.62%343.62M | 35.50%131.58M | -2.76%104.21M | -4.08%109.89M | 4,907.72%117.43M | 4,907.72%117.43M | --97.11M | --107.17M | --114.56M |
Non current deferred liabilities | 704.03%3.8M | 704.03%3.8M | --327K | 43.58%425K | 1,067.86%327K | 65.03%472K | 65.03%472K | --0 | --296K | --28K |
Total non current liabilities | 190.34%350.72M | 190.34%350.72M | 34.42%135.14M | -2.94%107.65M | -2.26%113.17M | 2,996.56%120.8M | 2,996.56%120.8M | --100.53M | --110.92M | --115.79M |
Total liabilities | 149.06%556.49M | 149.06%556.49M | 42.14%275.58M | 11.89%224.05M | 4.40%226.03M | 266.62%223.44M | 266.62%223.44M | --193.87M | --200.24M | --216.51M |
Shareholders'equity | ||||||||||
Share capital | 0.79%2.05M | 0.79%2.05M | 0.69%2.05M | -92.95%2.05M | -92.90%2.04M | -92.76%2.03M | -92.76%2.03M | --2.03M | --29.06M | --28.69M |
-common stock | 0.79%2.05M | 0.79%2.05M | 0.69%2.05M | 157.93%2.05M | 156.55%2.04M | 267.15%2.03M | 267.15%2.03M | --2.03M | --794K | --794K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --28.27M | --27.89M |
Retained earnings | 112.58%177.7M | 112.58%177.7M | 99.85%142.12M | 66.90%117.92M | 53.29%99.53M | 38.03%83.59M | 38.03%83.59M | --71.11M | --70.65M | --64.93M |
Paid-in capital | 2.46%111.74M | 2.46%111.74M | 3.09%111.33M | 194.21%110.73M | 190.40%109.3M | 191.27%109.05M | 191.27%109.05M | --108M | --37.64M | --37.64M |
Less: Treasury stock | 590.04%1.59M | 590.04%1.59M | 570.17%1.6M | -99.58%1K | -99.16%2K | --231K | --231K | --238K | --238K | --238K |
Gains losses not affecting retained earnings | -34.58%526K | -34.58%526K | 111.15%294K | 115.53%303K | 360.68%610K | 587.27%804K | 587.27%804K | ---2.64M | ---1.95M | ---234K |
Other equity interest | ---- | ---- | ---- | ---- | -285.19%-312K | -2.53%-81K | -2.53%-81K | ---81K | ---81K | ---81K |
Total stockholders'equity | 48.81%290.42M | 48.81%290.42M | 42.66%254.2M | 71.01%231.01M | 61.56%211.16M | 55.10%195.17M | 55.10%195.17M | --178.19M | --135.08M | --130.7M |
Total equity | 48.81%290.42M | 48.81%290.42M | 42.66%254.2M | 71.01%231.01M | 61.56%211.16M | 55.10%195.17M | 55.10%195.17M | --178.19M | --135.08M | --130.7M |
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 | -- | -- | -- | -- |
No Data