(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 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -75.70%15.62M | -75.70%15.62M | --22.16M | -53.25%24.66M | --40.94M | 2.84%64.29M | 2.84%64.29M | --52.74M | 25.34%62.52M | --62.52M |
-Cash and cash equivalents | -75.70%15.62M | -75.70%15.62M | --22.16M | -53.25%24.66M | --40.94M | 2.84%64.29M | 2.84%64.29M | --52.74M | 25.34%62.52M | --62.52M |
Receivables | 29.81%1.47M | 29.81%1.47M | --1.27M | -63.65%905K | --455K | -56.67%1.13M | -56.67%1.13M | --2.49M | -7.72%2.62M | --2.62M |
-Accounts receivable | 60.04%853K | 60.04%853K | --717K | -78.56%388K | --197K | -72.47%533K | -72.47%533K | --1.81M | -31.73%1.94M | --1.94M |
-Other receivables | 3.00%619K | 3.00%619K | --557K | -23.97%517K | --258K | -11.75%601K | -11.75%601K | --680K | --681K | --681K |
Prepaid assets | 88.75%8.1M | 88.75%8.1M | --4.05M | 6.69%4.64M | --5.14M | 7.57%4.29M | 7.57%4.29M | --4.35M | -3.32%3.99M | --3.99M |
Restricted cash | --0 | --0 | --3.6M | 0.00%3.6M | --3.6M | -8.86%3.6M | -8.86%3.6M | --3.6M | -72.57%3.95M | --3.95M |
Other current assets | 18.40%1.41M | 18.40%1.41M | --2.99M | 95.58%3.14M | --1.6M | -2.30%1.19M | -2.30%1.19M | --1.61M | 135.14%1.22M | --1.22M |
Total current assets | -64.29%26.61M | -64.29%26.61M | --34.08M | -42.97%36.94M | --51.72M | 0.29%74.51M | 0.29%74.51M | --64.78M | 3.53%74.29M | --74.29M |
Non current assets | ||||||||||
Net PPE | -12.93%20.67M | -12.93%20.67M | --21.77M | -8.11%22.47M | --23.29M | 121.18%23.74M | 121.18%23.74M | --24.45M | -13.72%10.73M | --10.73M |
-Gross PPE | -2.85%29.95M | -2.85%29.95M | --30.51M | 26.04%30.82M | --31.09M | 104.37%30.83M | 104.37%30.83M | --24.45M | -10.40%15.09M | --15.09M |
-Accumulated depreciation | -30.89%-9.29M | -30.89%-9.29M | ---8.74M | ---8.35M | ---7.81M | -62.93%-7.09M | -62.93%-7.09M | ---- | 1.02%-4.35M | ---4.35M |
Goodwill and other intangible assets | 5.27%109.23M | 5.27%109.23M | --107.43M | -11.07%112.28M | --104.28M | -26.76%103.76M | -26.76%103.76M | --126.25M | -13.02%141.66M | --141.66M |
-Goodwill | 3.39%95.87M | 3.39%95.87M | --91.88M | -16.70%94.07M | --93.71M | -24.49%92.73M | -24.49%92.73M | --112.93M | -7.18%122.81M | --122.81M |
-Other intangible assets | 21.13%13.36M | 21.13%13.36M | --15.55M | 36.64%18.2M | --10.57M | -41.51%11.03M | -41.51%11.03M | --13.32M | -38.29%18.85M | --18.85M |
Non current deferred assets | --0 | --0 | --0 | --0 | --0 | -71.07%46K | -71.07%46K | --58K | -74.96%159K | --159K |
Other non current assets | 37.50%4.64M | 37.50%4.64M | --3.94M | 150.86%3.8M | --3.61M | 3,486.17%3.37M | 3,486.17%3.37M | --1.52M | -68.14%94K | --94K |
Total non current assets | 2.77%134.53M | 2.77%134.53M | --133.14M | -9.02%138.55M | --131.17M | -14.24%130.91M | -14.24%130.91M | --152.28M | -13.38%152.64M | --152.64M |
Total assets | -21.56%161.14M | -21.56%161.14M | --167.21M | -19.15%175.49M | --182.9M | -9.48%205.42M | -9.48%205.42M | --217.06M | -8.49%226.94M | --226.94M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 80.77%53.07M | 80.77%53.07M | --42.14M | 88.80%35.18M | --28.35M | 77.33%29.36M | 77.33%29.36M | --18.64M | 0.22%16.55M | --16.55M |
-accounts payable | 325.85%15.55M | 325.85%15.55M | --12.55M | 25.62%7.5M | --3.82M | -32.14%3.65M | -32.14%3.65M | --5.97M | 46.49%5.38M | --5.38M |
-Total tax payable | 12.89%18.28M | 12.89%18.28M | --17.11M | 347.69%16.41M | --16.11M | 432.63%16.19M | 432.63%16.19M | --3.67M | -5.41%3.04M | --3.04M |
-Other payable | 102.24%19.24M | 102.24%19.24M | --12.48M | 25.27%11.28M | --8.42M | 16.96%9.51M | 16.96%9.51M | --9M | -15.55%8.13M | --8.13M |
Current accrued expenses | 9.69%21.25M | 9.69%21.25M | --22.74M | 0.18%31.73M | --20.46M | 1.74%19.37M | 1.74%19.37M | --31.67M | 3.15%19.04M | --19.04M |
Current debt and capital lease obligation | 493.13%22.53M | 493.13%22.53M | --18.44M | -52.49%3.88M | --3.48M | 109.43%3.8M | 109.43%3.8M | --8.17M | -77.64%1.81M | --1.81M |
-Current debt | 1,543.60%19.9M | 1,543.60%19.9M | --15.86M | -79.19%1.15M | --1.15M | 160.99%1.21M | 160.99%1.21M | --5.51M | -93.82%464K | --464K |
-Current capital lease obligation | 1.58%2.63M | 1.58%2.63M | --2.58M | 2.90%2.73M | --2.33M | 91.70%2.59M | 91.70%2.59M | --2.66M | 122.77%1.35M | --1.35M |
Current deferred liabilities | -2.01%684K | -2.01%684K | --1M | 0.87%2.77M | --1.54M | 101.15%698K | 101.15%698K | --2.75M | -24.73%347K | --347K |
Other current liabilities | ---- | ---- | ---- | ---- | --329K | --320K | --320K | ---- | ---- | ---- |
Current liabilities | 75.10%99.71M | 75.10%99.71M | --86.01M | 15.26%75.63M | --56.33M | 21.34%56.94M | 21.34%56.94M | --65.62M | -13.61%46.93M | --46.93M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -25.31%58.08M | -25.31%58.08M | --67.32M | -51.35%75.47M | --74.09M | -33.86%77.76M | -33.86%77.76M | --155.11M | 332.86%117.57M | --117.57M |
-Long term debt | -29.06%42.59M | -29.06%42.59M | --51.29M | -56.88%58.83M | --56.88M | -47.16%60.04M | -47.16%60.04M | --136.43M | 402.38%113.63M | --113.63M |
-Long term capital lease obligation | -12.58%15.49M | -12.58%15.49M | --16.03M | -10.90%16.64M | --17.21M | 350.08%17.72M | 350.08%17.72M | --18.68M | -13.34%3.94M | --3.94M |
Non current deferred liabilities | -78.21%212K | -78.21%212K | --311K | -56.11%557K | --770K | -78.82%973K | -78.82%973K | --1.27M | -19.07%4.59M | --4.59M |
Derivative product liabilities | -91.90%20K | -91.90%20K | --78K | -99.80%113K | --249K | -99.49%247K | -99.49%247K | --56.81M | 35.68%48.5M | --48.5M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --410.78M | 2.63%410.37M | --410.37M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -93.03%190K | --190K |
Total non current liabilities | -26.17%58.31M | -26.17%58.31M | --67.71M | -87.80%76.14M | --75.11M | -86.41%78.98M | -86.41%78.98M | --623.97M | 23.36%581.23M | --581.23M |
Total liabilities | 16.26%158.02M | 16.26%158.02M | --153.73M | -77.99%151.77M | --131.44M | -78.36%135.92M | -78.36%135.92M | --689.58M | 19.54%628.16M | --628.16M |
Shareholders'equity | ||||||||||
Share capital | 0.00%9K | 0.00%9K | --9K | 800.00%9K | --9K | 800.00%9K | 800.00%9K | --1K | 0.00%1K | --1K |
-common stock | 0.00%9K | 0.00%9K | --9K | 800.00%9K | --9K | 800.00%9K | 800.00%9K | --1K | 0.00%1K | --1K |
Retained earnings | -14.95%-875.96M | -14.95%-875.96M | ---842.42M | -17.43%-815.08M | ---784.81M | -21.74%-762.01M | -21.74%-762.01M | ---694.11M | -23.73%-625.94M | ---625.94M |
Paid-in capital | 1.57%859.16M | 1.57%859.16M | --856.54M | 246.80%852.94M | --849.82M | 256.05%845.89M | 256.05%845.89M | --245.95M | 3.28%237.58M | --237.58M |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --661K | 0.00%661K | --661K |
Gains losses not affecting retained earnings | 561.76%28.19M | 561.76%28.19M | --7.65M | 36.37%-5.87M | ---5.28M | -367.37%-6.1M | -367.37%-6.1M | ---9.22M | -83.07%2.28M | --2.28M |
Other equity interest | 0.00%-8.28M | 0.00%-8.28M | ---8.28M | 42.78%-8.28M | ---8.28M | 42.78%-8.28M | 42.78%-8.28M | ---14.48M | 0.00%-14.48M | ---14.48M |
Total stockholders'equity | -95.51%3.12M | -95.51%3.12M | --13.49M | 105.02%23.72M | --51.46M | 117.32%69.5M | 117.32%69.5M | ---472.52M | -44.58%-401.22M | ---401.22M |
Total equity | -95.51%3.12M | -95.51%3.12M | --13.49M | 105.02%23.72M | --51.46M | 117.32%69.5M | 117.32%69.5M | ---472.52M | -44.58%-401.22M | ---401.22M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data