(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 | 46.82%205.04M | 46.82%205.04M | 32.69%235.75M | -71.50%63.8M | 259.42%107M | 180.16%139.66M | 180.16%139.66M | --177.67M | --223.83M | --29.77M |
-Cash and cash equivalents | 46.82%205.04M | 46.82%205.04M | 32.69%235.75M | -71.50%63.8M | 259.42%107M | 180.16%139.66M | 180.16%139.66M | --177.67M | --223.83M | --29.77M |
Receivables | 122.18%3.33M | 122.18%3.33M | 60.53%2.41M | 87.01%2.13M | 94.96%2.21M | 8.09%1.5M | 8.09%1.5M | --1.5M | --1.14M | --1.13M |
-Accounts receivable | 122.18%3.33M | 122.18%3.33M | 60.53%2.41M | 87.01%2.13M | 94.96%2.21M | 8.09%1.5M | 8.09%1.5M | --1.5M | --1.14M | --1.13M |
Inventory | -11.24%5.01M | -11.24%5.01M | -22.55%4.76M | -27.02%4.63M | -7.24%5.87M | -3.91%5.65M | -3.91%5.65M | --6.14M | --6.34M | --6.33M |
Prepaid assets | -26.55%3.1M | -26.55%3.1M | ---- | ---- | ---- | --4.23M | --4.23M | --7.11M | --8.08M | --1.19M |
Restricted cash | ---- | ---- | --13.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | ---- | ---- | --4.58M | --5.98M | --3.09M | ---- | ---- | ---- | ---- | ---- |
Total current assets | 43.34%216.49M | 43.34%216.49M | 35.53%260.79M | -68.03%76.54M | 207.53%118.16M | 159.21%151.03M | 159.21%151.03M | --192.42M | --239.4M | --38.42M |
Non current assets | ||||||||||
Net PPE | 145.82%222.94M | 145.82%222.94M | 149.93%220.97M | 149.53%213.88M | 16.20%92.73M | 20.02%90.69M | 20.02%90.69M | --88.41M | --85.71M | --79.81M |
Goodwill and other intangible assets | -90.15%123K | -90.15%123K | -91.19%171K | -92.07%221K | -84.90%546K | -71.22%1.25M | -71.22%1.25M | --1.94M | --2.79M | --3.62M |
Investments and advances | 412.52%42.12M | 412.52%42.12M | 396.81%42.83M | 21.45%10.25M | -48.23%7.77M | -13.52%8.22M | -13.52%8.22M | --8.62M | --8.44M | --15.02M |
Non current prepaid assets | -40.74%5.4M | -40.74%5.4M | ---- | ---- | ---- | 391.37%9.12M | 391.37%9.12M | ---- | ---- | ---- |
Other non current assets | -11.05%161K | -11.05%161K | 139.00%8.15M | 90.51%8.87M | 70.22%8.16M | -92.15%181K | -92.15%181K | --3.41M | --4.66M | --4.79M |
Total non current assets | 147.35%270.74M | 147.35%270.74M | 165.78%272.12M | 129.55%233.22M | 5.79%109.21M | 14.89%109.46M | 14.89%109.46M | --102.39M | --101.6M | --103.23M |
Total assets | 87.04%487.23M | 87.04%487.23M | 80.77%532.91M | -9.16%309.76M | 60.51%227.37M | 69.66%260.49M | 69.66%260.49M | --294.8M | --340.99M | --141.66M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 181.26%20.47M | 181.26%20.47M | ---- | ---- | ---- | -0.41%7.28M | -0.41%7.28M | ---- | ---- | ---- |
-accounts payable | 180.89%12.86M | 180.89%12.86M | ---- | ---- | ---- | -19.98%4.58M | -19.98%4.58M | ---- | ---- | ---- |
-Due to related parties current | 260.93%5.65M | 260.93%5.65M | ---- | ---- | ---- | --1.56M | --1.56M | ---- | ---- | ---- |
-Other payable | 72.95%1.96M | 72.95%1.96M | ---- | ---- | ---- | -28.44%1.14M | -28.44%1.14M | ---- | ---- | ---- |
Current accrued expenses | -47.78%3.48M | -47.78%3.48M | ---- | ---- | ---- | 130.82%6.67M | 130.82%6.67M | ---- | ---- | ---- |
Current debt and capital lease obligation | 1,793.91%13.37M | 1,793.91%13.37M | 12,933.56%37.67M | 8,751.60%35.85M | 50.27%831K | 106.43%706K | 106.43%706K | --289K | --405K | --553K |
-Current debt | --12.67M | --12.67M | --37.04M | --35.08M | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -0.99%699K | -0.99%699K | 115.57%623K | 89.63%768K | 50.27%831K | 106.43%706K | 106.43%706K | --289K | --405K | --553K |
Current deferred liabilities | -13.62%2.4M | -13.62%2.4M | 1.60%2.8M | -14.20%2.81M | -87.25%3.57M | -90.74%2.78M | -90.74%2.78M | --2.75M | --3.28M | --28.02M |
Current liabilities | 127.87%39.72M | 127.87%39.72M | 207.86%62.48M | 158.47%62.51M | -58.14%17.34M | -57.05%17.43M | -57.05%17.43M | --20.3M | --24.18M | --41.41M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 150.05%65.82M | 150.05%65.82M | 190.31%76.43M | 194.51%75.48M | -67.83%26.72M | -66.63%26.32M | -66.63%26.32M | --26.33M | --25.63M | --83.06M |
-Long term debt | 149.31%64.62M | 149.31%64.62M | 198.39%75.79M | 202.53%75.27M | -67.86%26.43M | -67.12%25.92M | -67.12%25.92M | --25.4M | --24.88M | --82.22M |
-Long term capital lease obligation | 197.52%1.2M | 197.52%1.2M | -30.93%641K | -71.24%216K | -64.87%294K | 632.73%403K | 632.73%403K | --928K | --751K | --837K |
Non current deferred liabilities | 24.61%4.85M | 24.61%4.85M | 1.73%4.4M | -13.99%4.26M | -30.38%3.88M | -27.76%3.89M | -27.76%3.89M | --4.33M | --4.95M | --5.57M |
Due to related parties non current | --0 | --0 | --0 | --0 | --10.31M | --10.01M | --10.01M | ---- | ---- | ---- |
Other non current liabilities | 44.85%562K | 44.85%562K | 120.39%800K | 106.74%767K | -89.32%44K | -55.14%388K | -55.14%388K | --363K | --371K | --412K |
Total non current liabilities | 75.39%71.22M | 75.39%71.22M | 163.17%81.63M | 160.10%80.51M | -54.01%40.95M | -52.30%40.61M | -52.30%40.61M | --31.02M | --30.95M | --89.04M |
Total liabilities | 91.16%110.95M | 91.16%110.95M | 180.85%144.11M | 159.38%143.01M | -55.32%58.29M | -53.83%58.04M | -53.83%58.04M | --51.31M | --55.14M | --130.45M |
Shareholders'equity | ||||||||||
Share capital | 33.33%12K | 33.33%12K | 33.33%12K | 0.00%9K | 50.00%9K | 50.00%9K | 50.00%9K | --9K | --9K | --6K |
-common stock | 33.33%12K | 33.33%12K | 33.33%12K | 0.00%9K | 50.00%9K | 50.00%9K | 50.00%9K | --9K | --9K | --6K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- |
Retained earnings | -98.64%-401.5M | -98.64%-401.5M | -118.03%-354.35M | -126.37%-276.47M | -251.51%-238.2M | -286.37%-202.13M | -286.37%-202.13M | ---162.52M | ---122.13M | ---67.77M |
Paid-in capital | 89.86%777.82M | 89.86%777.82M | 82.83%744.48M | 8.01%439.44M | 441.46%414.9M | 440.89%409.68M | 440.89%409.68M | --407.2M | --406.85M | --76.63M |
Gains losses not affecting retained earnings | -74.35%-2.07M | -74.35%-2.07M | -128.17%-1.94M | -31.33%-2.06M | 11.79%-1.24M | 20.84%-1.19M | 20.84%-1.19M | ---852K | ---1.57M | ---1.4M |
Total stockholders'equity | 81.35%374.25M | 81.35%374.25M | 59.20%388.2M | -43.17%160.93M | 2,250.56%175.47M | 840.93%206.38M | 840.93%206.38M | --243.84M | --283.16M | --7.47M |
Noncontrolling interests | 151.68%2.03M | 151.68%2.03M | 267.90%591K | 115.80%5.82M | -270.96%-6.39M | -166.79%-3.93M | -166.79%-3.93M | ---352K | --2.7M | --3.74M |
Total equity | 85.87%376.28M | 85.87%376.28M | 59.68%388.79M | -41.67%166.75M | 1,409.53%169.08M | 627.86%202.45M | 627.86%202.45M | --243.49M | --285.86M | --11.2M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data