(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 | -18.24%100.33M | -18.24%100.33M | -21.31%91.99M | -35.15%89.81M | -45.78%94.44M | -44.82%122.72M | -44.82%122.72M | -50.09%116.91M | -49.70%138.48M | 1,545.94%174.17M |
-Cash and cash equivalents | -18.24%100.33M | -18.24%100.33M | -21.31%91.99M | -35.15%89.81M | -45.78%94.44M | -44.82%122.72M | -44.82%122.72M | -50.09%116.91M | -49.70%138.48M | 1,545.94%174.17M |
Receivables | 59.64%116.87M | 59.64%116.87M | 52.69%105.63M | 74.42%99.29M | -8.05%82.38M | -5.34%73.21M | -5.34%73.21M | 4.86%69.18M | -1.48%56.93M | 93.43%89.6M |
-Accounts receivable | 112.98%71.09M | 112.98%71.09M | 78.09%61.66M | 123.91%61.84M | -23.60%39.69M | -31.63%33.38M | -31.63%33.38M | -12.10%34.63M | -11.73%27.62M | 124.22%51.95M |
-Taxes receivable | --6.76M | --6.76M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other receivables | -2.02%39.03M | -2.02%39.03M | 27.23%43.96M | 27.79%37.46M | 13.41%42.69M | 39.66%39.83M | 39.66%39.83M | 30.00%34.55M | 10.63%29.31M | 104.18%37.64M |
Inventory | 22.61%347K | 22.61%347K | 6.89%388K | 28.06%429K | -38.36%323K | -46.60%283K | -46.60%283K | -43.63%363K | -12.76%335K | 21.86%524K |
Prepaid assets | -3.46%27.23M | -3.46%27.23M | 23.61%50.06M | 27.70%32.69M | -2.53%28.91M | 15.43%28.21M | 15.43%28.21M | 22.41%40.49M | 131.61%25.6M | 427.91%29.66M |
Restricted cash | --0 | --0 | --0 | --0 | --12.34M | --12.1M | --12.1M | --11.16M | --12.17M | ---- |
Total current assets | 3.49%244.78M | 3.49%244.78M | 4.18%248.06M | -4.83%222.23M | -25.70%218.41M | -27.15%236.52M | -27.15%236.52M | -28.70%238.11M | -32.23%233.51M | 350.96%293.96M |
Non current assets | ||||||||||
Net PPE | -4.02%18.56M | -4.02%18.56M | 65.04%19.51M | 29.86%17.65M | 37.22%19.26M | 33.89%19.34M | 33.89%19.34M | -0.90%11.82M | 31.09%13.6M | 206.33%14.04M |
-Gross PPE | 13.22%37.83M | 13.22%37.83M | --19.51M | --17.65M | --19.26M | 34.29%33.41M | 34.29%33.41M | ---- | ---- | ---- |
-Accumulated depreciation | -36.90%-19.27M | -36.90%-19.27M | ---- | ---- | ---- | -34.84%-14.07M | -34.84%-14.07M | ---- | ---- | ---- |
Goodwill and other intangible assets | -0.75%455.68M | -0.75%455.68M | 4.26%447.16M | -0.87%469.46M | -10.58%462.04M | -14.60%459.14M | -14.60%459.14M | -20.95%428.88M | -9.46%473.58M | 65.62%516.69M |
-Goodwill | 5.20%326.01M | 5.20%326.01M | 9.29%312.4M | 4.18%324.55M | -6.12%316.07M | -10.54%309.89M | -10.54%309.89M | -17.44%285.84M | -4.10%311.53M | 66.47%336.69M |
-Other intangible assets | -13.12%129.67M | -13.12%129.67M | -5.79%134.76M | -10.57%144.91M | -18.90%145.97M | -21.95%149.25M | -21.95%149.25M | -27.14%143.04M | -18.25%162.05M | 64.03%180M |
Investments and advances | 11.47%26.4M | 11.47%26.4M | 17.36%24.68M | 15.15%24.05M | 4.19%23.01M | --23.68M | --23.68M | --21.03M | --20.88M | --22.08M |
Non current accounts receivable | -79.30%1.5M | -79.30%1.5M | -23.52%5.21M | -4.87%6.43M | -4.50%7.02M | 60.81%7.25M | 60.81%7.25M | 116.07%6.82M | 1.58%6.76M | 10.41%7.35M |
Non current deferred assets | 7.34%1.97M | 7.34%1.97M | 15.80%1.77M | 19.49%1.94M | 5.26%1.78M | 4.97%1.84M | 4.97%1.84M | -1.73%1.53M | 7.21%1.62M | 7.37%1.69M |
Non current prepaid assets | 0.00%1.36M | 0.00%1.36M | -59.66%1.41M | -54.36%1.7M | -58.19%1.65M | -66.40%1.36M | -66.40%1.36M | -7.46%3.49M | -3.03%3.72M | 8.83%3.94M |
Other non current assets | 5.20%25.46M | 5.20%25.46M | 9.29%24.4M | 4.18%25.35M | --24.69M | --24.2M | --24.2M | --22.33M | --24.33M | ---- |
Total non current assets | -1.09%530.94M | -1.09%530.94M | 5.70%524.14M | 0.38%546.57M | -4.66%539.45M | -4.55%536.82M | -4.55%536.82M | -11.91%495.89M | -0.17%544.48M | 72.28%565.79M |
Total assets | 0.31%775.72M | 0.31%775.72M | 5.20%772.2M | -1.18%768.8M | -11.85%757.86M | -12.82%773.34M | -12.82%773.34M | -18.16%734M | -12.58%778M | 118.43%859.75M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 64.24%60.42M | 64.24%60.42M | 33.37%46.35M | 64.32%26.81M | 7.19%25.41M | 61.92%36.79M | 61.92%36.79M | 111.04%34.75M | -9.92%16.32M | 9.30%23.7M |
-accounts payable | 73.24%57.38M | 73.24%57.38M | 42.61%43.7M | 86.23%23.6M | 3.22%21.36M | 66.60%33.12M | 66.60%33.12M | 171.17%30.65M | 7.73%12.67M | 20.25%20.69M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --125K | ---- | ---- |
-Other payable | -17.07%3.04M | -17.07%3.04M | -33.51%2.65M | -11.86%3.21M | 34.49%4.05M | 29.17%3.67M | 29.17%3.67M | -22.90%3.98M | -42.61%3.64M | -32.80%3.01M |
Current accrued expenses | -1.10%56.33M | -1.10%56.33M | 67.75%66.01M | 45.05%59.69M | 14.59%60.23M | 1.91%56.96M | 1.91%56.96M | 11.85%39.35M | 15.06%41.15M | 60.88%52.56M |
Current debt and capital lease obligation | 2.91%11.18M | 2.91%11.18M | 49.39%10.7M | 37.75%10.48M | 35.81%10.52M | 47,147.83%10.87M | 47,147.83%10.87M | 31,043.48%7.16M | 32,986.96%7.61M | -25.95%7.74M |
-Current debt | 2.27%7.57M | 2.27%7.57M | 1.93%7.3M | -2.76%7.4M | -7.28%7.18M | 32,095.65%7.41M | 32,095.65%7.41M | 31,043.48%7.16M | 32,986.96%7.61M | -25.95%7.74M |
-Current capital lease obligation | 4.27%3.61M | 4.27%3.61M | --3.4M | --3.08M | --3.34M | --3.46M | --3.46M | ---- | ---- | ---- |
Current deferred liabilities | 3.41%50.55M | 3.41%50.55M | -0.31%46.95M | 5.86%46.68M | 3.90%43.87M | 37.51%48.88M | 37.51%48.88M | 22.74%47.1M | 11.43%44.1M | 69.94%42.22M |
Other current liabilities | -74.88%4.43M | -74.88%4.43M | -60.47%4.72M | -44.11%5.14M | -41.02%4.75M | -54.31%17.65M | -54.31%17.65M | -78.78%11.95M | -92.58%9.2M | 5,651.43%8.05M |
Current liabilities | 6.88%182.91M | 6.88%182.91M | 24.53%174.73M | 25.71%148.8M | 7.81%144.76M | 11.99%171.14M | 11.99%171.14M | -4.12%140.31M | -45.56%118.37M | 49.53%134.28M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -66.06%3.52M | -66.06%3.52M | -38.78%4.2M | -59.31%2.97M | -50.77%3.66M | 15,856.92%10.37M | 15,856.92%10.37M | 9,429.17%6.86M | 9,253.85%7.3M | -91.30%7.43M |
-Long term debt | -99.73%19K | -99.73%19K | -99.66%23K | -99.60%29K | -99.53%35K | 10,804.62%7.09M | 10,804.62%7.09M | 9,429.17%6.86M | 9,253.85%7.3M | -91.30%7.43M |
-Long term capital lease obligation | 6.61%3.5M | 6.61%3.5M | --4.18M | --2.94M | --3.62M | --3.28M | --3.28M | ---- | ---- | ---- |
Non current deferred liabilities | 5.61%15.85M | 5.61%15.85M | 13.95%15.83M | 3.69%15.77M | -24.80%15.54M | -30.18%15.01M | -30.18%15.01M | -55.42%13.89M | -45.45%15.21M | 161.74%20.66M |
Other non current liabilities | --420K | --420K | ---- | ---- | ---- | ---- | ---- | ---- | -84.85%301K | 73.98%6.29M |
Total non current liabilities | -22.02%19.79M | -22.02%19.79M | -3.48%20.03M | -17.84%18.74M | -44.17%19.2M | -9.66%25.38M | -9.66%25.38M | -46.05%20.75M | -23.84%22.8M | -92.47%34.39M |
Total liabilities | 3.15%202.71M | 3.15%202.71M | 20.92%194.76M | 18.68%167.54M | -2.79%163.96M | 8.63%196.52M | 8.63%196.52M | -12.84%161.06M | -42.93%141.17M | -69.15%168.66M |
Shareholders'equity | ||||||||||
Share capital | 5.59%2.13M | 5.59%2.13M | 5.75%2.13M | 6.56%2.13M | 7.22%2.12M | 4.28%2.02M | 4.28%2.02M | 5.05%2.02M | 7.02%2M | 8,154.17%1.98M |
-common stock | 5.59%2.13M | 5.59%2.13M | 5.75%2.13M | 6.56%2.13M | 7.22%2.12M | 4.28%2.02M | 4.28%2.02M | 5.05%2.02M | 7.02%2M | 8,154.17%1.98M |
Retained earnings | -9.11%-1.02B | -9.11%-1.02B | -21.55%-986.04M | -21.46%-974.42M | -20.89%-964.12M | -23.98%-938.95M | -23.98%-938.95M | -15.23%-811.24M | -26.53%-802.27M | -375.22%-797.52M |
Paid-in capital | 4.92%1.65B | 4.92%1.65B | 4.65%1.63B | 5.54%1.63B | 6.82%1.62B | 7.33%1.57B | 7.33%1.57B | 9.38%1.56B | 21.71%1.54B | 63,264.77%1.52B |
Less: Treasury stock | --17.65M | --17.65M | --17.65M | --17.65M | --17.65M | --0 | --0 | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 40.08%-33.06M | 40.08%-33.06M | 70.88%-51.14M | 67.02%-33.87M | -55.56%-46.2M | -31,789.60%-55.17M | -31,789.60%-55.17M | -1,657.58%-175.58M | -1,165.40%-102.69M | -340.97%-29.7M |
Total stockholders'equity | -0.66%573.02M | -0.66%573.02M | 0.79%577.44M | -5.58%601.26M | -14.06%593.9M | -18.32%576.82M | -18.32%576.82M | -19.54%572.94M | -0.90%636.83M | 551.46%691.09M |
Total equity | -0.66%573.02M | -0.66%573.02M | 0.79%577.44M | -5.58%601.26M | -14.06%593.9M | -18.32%576.82M | -18.32%576.82M | -19.54%572.94M | -0.90%636.83M | 551.46%691.09M |
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