(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 | -20.71%139.04M | -20.71%139.04M | -27.17%110.81M | -40.73%97.2M | 23.01%187.99M | 20.17%175.35M | 20.17%175.35M | 14.21%152.16M | 50.21%163.99M | -66.42%152.83M |
-Cash and cash equivalents | -7.65%139.04M | -7.65%139.04M | -43.38%86.16M | -40.73%97.2M | 6.83%163.27M | 3.18%150.55M | 3.18%150.55M | 14.21%152.16M | 50.21%163.99M | -66.42%152.83M |
-Short-term investments | --0 | --0 | --24.66M | --0 | --24.73M | --24.8M | --24.8M | ---- | ---- | ---- |
Receivables | 8.38%96.67M | 8.38%96.67M | 31.09%72.75M | -13.62%58.89M | -18.88%53.49M | 42.89%89.2M | 42.89%89.2M | -15.73%55.5M | 56.71%68.18M | 69.25%65.94M |
-Accounts receivable | -11.03%48.23M | -11.03%48.23M | 0.25%49.36M | 13.50%50.59M | 10.92%46.7M | 43.68%54.21M | 43.68%54.21M | 22.01%49.23M | 11.43%44.57M | 16.20%42.1M |
-Other receivables | 38.44%48.44M | 38.44%48.44M | 273.62%23.4M | -64.82%8.31M | -71.49%6.8M | 41.69%34.99M | 41.69%34.99M | -75.45%6.26M | 573.03%23.61M | 773.62%23.84M |
Inventory | 27.67%63.19M | 27.67%63.19M | 34.75%62.79M | 41.62%60.25M | 49.44%54.5M | 45.67%49.49M | 45.67%49.49M | 55.51%46.6M | 55.14%42.54M | 27.69%36.47M |
Prepaid assets | -10.17%2.61M | -10.17%2.61M | -19.86%3.12M | -7.43%2.99M | 14.44%2.92M | 14.89%2.9M | 14.89%2.9M | 16.38%3.89M | 44.74%3.23M | --2.55M |
Other current assets | 81.61%13.09M | 81.61%13.09M | 41.68%9.78M | 43.56%8.57M | 71.92%9.43M | 42.02%7.21M | 42.02%7.21M | -14.54%6.9M | -1.57%5.97M | -13.88%5.49M |
Total current assets | -2.95%314.59M | -2.95%314.59M | -1.23%286.83M | -14.41%256.76M | 23.76%335.45M | 29.70%324.15M | 29.70%324.15M | 20.77%290.41M | 59.24%300M | -48.82%271.05M |
Non current assets | ||||||||||
Net PPE | -6.21%168.68M | -6.21%168.68M | -1.07%172.52M | 12.24%176.18M | 24.96%178.15M | 33.56%179.86M | 33.56%179.86M | 34.33%174.38M | 73.72%156.97M | 51.68%142.57M |
-Gross PPE | 0.97%290.01M | 0.97%290.01M | 3.46%289.55M | 8.85%289.39M | 15.01%287.28M | 19.73%287.22M | 19.73%287.22M | 19.91%279.87M | 38.11%265.86M | 28.12%249.78M |
-Accumulated depreciation | -13.01%-121.33M | -13.01%-121.33M | -10.95%-117.03M | -3.97%-113.21M | -1.79%-109.13M | -2.03%-107.37M | -2.03%-107.37M | -1.83%-105.49M | -6.60%-108.89M | -6.19%-107.21M |
Goodwill and other intangible assets | 12.40%55.63M | 12.40%55.63M | 4.94%52.7M | 4.71%51.12M | 2.57%50.42M | -0.09%49.49M | -0.09%49.49M | 4.27%50.22M | -1.24%48.82M | -3.81%49.16M |
-Goodwill | 0.00%600K | 0.00%600K | -3.23%600K | 0.00%600K | -3.23%600K | 0.00%600K | 0.00%600K | 0.00%620K | 0.00%600K | 3.33%620K |
-Other intangible assets | 12.55%55.03M | 12.55%55.03M | 5.04%52.1M | 4.77%50.52M | 2.65%49.82M | -0.09%48.89M | -0.09%48.89M | 4.33%49.6M | -1.25%48.22M | -3.90%48.54M |
Investments and advances | ---- | ---- | --5.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current accounts receivable | -28.04%9.63M | -28.04%9.63M | -30.90%9.85M | -10.88%12.93M | -14.59%12.53M | 1.20%13.38M | 1.20%13.38M | 11.09%14.25M | 21.17%14.51M | 29.27%14.67M |
Financial assets | -59.75%10.3M | -59.75%10.3M | -44.79%17.47M | -18.50%19.26M | -31.82%17.64M | 125.18%25.58M | 125.18%25.58M | 298.55%31.65M | 194.32%23.63M | --25.87M |
Non current deferred assets | 32.63%217.65M | 32.63%217.65M | 32.24%219.1M | 26.93%225.23M | -9.82%162.05M | -12.25%164.1M | -12.25%164.1M | 8,233.90%165.68M | 8,361.42%177.44M | --179.71M |
Other non current assets | 70.30%5.07M | 70.30%5.07M | 48.39%3.05M | 83.71%4.04M | 33.17%2.99M | 49.55%2.98M | 49.55%2.98M | 2.70%2.05M | 25.74%2.2M | 31.04%2.25M |
Total non current assets | 7.25%466.95M | 7.25%466.95M | 9.64%480.46M | 15.39%488.75M | 2.31%423.79M | 9.45%435.38M | 9.45%435.38M | 116.16%438.23M | 158.84%423.57M | 161.90%414.22M |
Total assets | 2.90%781.54M | 2.90%781.54M | 5.30%767.29M | 3.03%745.51M | 10.79%759.24M | 17.27%759.53M | 17.27%759.53M | 64.40%728.64M | 105.54%723.57M | -0.36%685.28M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 14.67%18.26M | 14.67%18.26M | -13.35%17.63M | -14.04%19.24M | -15.55%16.76M | -17.04%15.93M | -17.04%15.93M | 24.51%20.35M | 31.16%22.38M | 51.23%19.84M |
-accounts payable | 17.94%16.09M | 17.94%16.09M | -16.75%15.33M | -16.05%17.35M | -20.05%14.49M | -20.68%13.65M | -20.68%13.65M | 31.77%18.41M | 40.32%20.66M | 60.03%18.12M |
-Total tax payable | -4.91%2.17M | -4.91%2.17M | 19.05%2.31M | 10.20%1.89M | 31.71%2.27M | 14.27%2.28M | 14.27%2.28M | -18.27%1.94M | -26.58%1.72M | -4.17%1.73M |
Current accrued expenses | -21.20%21.39M | -21.20%21.39M | -36.19%15.78M | -64.66%14.39M | -31.90%26.28M | -20.60%27.15M | -20.60%27.15M | -31.16%24.73M | 185.37%40.73M | -26.55%38.59M |
Current provisions | 48.70%3.42M | 48.70%3.42M | 3.95%2.87M | 11.11%2.7M | 19.15%2.8M | -6.12%2.3M | -6.12%2.3M | 15.04%2.76M | 1.25%2.43M | -2.08%2.35M |
Current debt and capital lease obligation | 7.28%17.53M | 7.28%17.53M | 6.22%16.99M | 8.43%16.63M | -85.80%16.7M | -86.04%16.34M | -86.04%16.34M | -86.28%15.99M | -86.93%15.34M | 1,334.23%117.58M |
-Current debt | 0.00%7.25M | 0.00%7.25M | 0.00%7.25M | 0.00%7.25M | -93.40%7.25M | -93.39%7.25M | -93.39%7.25M | -93.37%7.25M | -93.35%7.25M | --109.9M |
-Current capital lease obligation | 13.09%10.28M | 13.09%10.28M | 11.38%9.74M | 15.98%9.38M | 22.97%9.45M | 22.17%9.09M | 22.17%9.09M | 20.91%8.74M | -2.42%8.09M | -6.31%7.68M |
Current deferred liabilities | -70.66%1M | -70.66%1M | 6.23%1.7M | 24.55%1.88M | 47.40%2.36M | 87.29%3.42M | 87.29%3.42M | -86.24%1.6M | -87.31%1.51M | -87.85%1.6M |
Current liabilities | -14.67%72M | -14.67%72M | -19.81%62.5M | -31.92%62.41M | -61.02%73.39M | -55.25%84.37M | -55.25%84.37M | -64.63%77.94M | -51.27%91.67M | 72.41%188.3M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 24.13%5.9M | 19.00%5.53M | 15.07%5.2M |
Long term debt and capital lease obligation | -14.15%660.55M | -14.15%660.55M | -14.03%663.21M | -13.53%666.01M | -0.58%766.26M | -0.35%769.41M | -0.35%769.41M | -0.29%771.46M | 5.28%770.23M | -35.79%770.69M |
-Long term debt | -14.88%587.5M | -14.88%587.5M | -14.84%588.73M | -14.79%590.05M | -0.67%688.99M | -0.66%690.17M | -0.66%690.17M | -0.65%691.34M | -0.65%692.48M | -40.40%693.62M |
-Long term capital lease obligation | -7.82%73.05M | -7.82%73.05M | -7.04%74.48M | -2.29%75.96M | 0.25%77.27M | 2.47%79.24M | 2.47%79.24M | 3.02%80.12M | 124.77%77.74M | 112.01%77.07M |
Other non current liabilities | 8.66%8.27M | 8.66%8.27M | 393.30%8.03M | 345.48%7.88M | 263.81%7.73M | 220.46%7.61M | 220.46%7.61M | -37.82%1.63M | -38.50%1.77M | -31.91%2.13M |
Total non current liabilities | -13.93%668.82M | -13.93%668.82M | -13.83%671.25M | -13.33%673.89M | -0.52%773.99M | -0.30%777.03M | -0.30%777.03M | -0.52%778.98M | 4.90%777.52M | -35.70%778.02M |
Total liabilities | -14.00%740.81M | -14.00%740.81M | -14.37%733.75M | -15.29%736.3M | -12.31%847.38M | -11.00%861.4M | -11.00%861.4M | -14.60%856.93M | -6.47%869.19M | -26.75%966.32M |
Shareholders'equity | ||||||||||
Share capital | 0.00%14K | 0.00%14K | 7.69%14K | 7.69%14K | 27.27%14K | 27.27%14K | 27.27%14K | 18.18%13K | 18.18%13K | 22.22%11K |
-common stock | 0.00%14K | 0.00%14K | 7.69%14K | 7.69%14K | 27.27%14K | 27.27%14K | 27.27%14K | 18.18%13K | 18.18%13K | 22.22%11K |
Retained earnings | 10.72%-1.21B | 10.72%-1.21B | 11.45%-1.23B | 11.24%-1.25B | 6.32%-1.34B | 6.34%-1.36B | 6.34%-1.36B | 16.95%-1.39B | 16.29%-1.41B | 11.33%-1.43B |
Paid-in capital | 1.16%1.4B | 1.16%1.4B | 0.90%1.4B | 0.89%1.39B | 10.09%1.39B | 10.13%1.39B | 10.13%1.39B | 11.58%1.38B | 11.77%1.38B | 16.56%1.26B |
Less: Treasury stock | 3.04%163.2M | 3.04%163.2M | 0.00%158.38M | 13.13%158.38M | 22.96%158.38M | 22.96%158.38M | 22.96%158.38M | 22.96%158.38M | 8.69%140M | 30.29%128.8M |
Gains losses not affecting retained earnings | -47.57%15.8M | -47.57%15.8M | -28.52%23.91M | 12.19%25.15M | 28.29%23.04M | 1,584.07%30.13M | 1,584.07%30.13M | 2,598.51%33.46M | 1,818.01%22.42M | 2,069.41%17.96M |
Total stockholders'equity | 139.98%40.73M | 139.98%40.73M | 126.15%33.54M | 106.33%9.21M | 68.64%-88.14M | 68.18%-101.87M | 68.18%-101.87M | 77.10%-128.29M | 74.77%-145.63M | 55.50%-281.04M |
Total equity | 139.98%40.73M | 139.98%40.73M | 126.15%33.54M | 106.33%9.21M | 68.64%-88.14M | 68.18%-101.87M | 68.18%-101.87M | 77.10%-128.29M | 74.77%-145.63M | 55.50%-281.04M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data