(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 | -21.67%27.14M | -21.67%27.14M | -53.95%19.77M | -43.33%22.92M | -4.12%30.6M | -59.70%34.65M | -59.70%34.65M | -40.95%42.93M | --40.44M | --31.91M |
-Cash and cash equivalents | -21.67%27.14M | -21.67%27.14M | -53.95%19.77M | -43.33%22.92M | -4.12%30.6M | -59.70%34.65M | -59.70%34.65M | -40.95%42.93M | --40.44M | --31.91M |
Receivables | 16.58%54.53M | 16.58%54.53M | 18.78%49.83M | -6.04%48.37M | -16.86%48.48M | -10.99%46.78M | -10.99%46.78M | -25.98%41.95M | --51.48M | --58.31M |
-Accounts receivable | 17.68%52.41M | 17.68%52.41M | 16.93%48.22M | -7.36%47.03M | -15.80%48.06M | -13.71%44.54M | -13.71%44.54M | -21.66%41.24M | --50.77M | --57.07M |
-Taxes receivable | -5.45%2.12M | -5.45%2.12M | 125.74%1.61M | 88.34%1.34M | -65.78%424K | 139.51%2.24M | 139.51%2.24M | -82.38%711K | --712K | --1.24M |
Inventory | -18.27%8.22M | -18.27%8.22M | 19.98%9.93M | -25.55%7.37M | -27.30%8.77M | -35.03%10.05M | -35.03%10.05M | -31.90%8.27M | --9.9M | --12.07M |
Prepaid assets | -15.62%9.47M | -15.62%9.47M | -13.74%11.49M | 4.75%9.52M | 64.80%12.63M | 77.26%11.23M | 77.26%11.23M | 26.77%13.32M | --9.09M | --7.66M |
Other current assets | 403.82%2.64M | 403.82%2.64M | --1.22M | --659K | ---- | -49.22%523K | -49.22%523K | ---- | ---- | ---- |
Total current assets | -1.19%101.99M | -1.19%101.99M | -13.37%92.23M | -19.90%88.84M | -8.62%100.48M | -36.03%103.22M | -36.03%103.22M | -29.97%106.46M | --110.91M | --109.96M |
Non current assets | ||||||||||
Net PPE | -7.28%20.32M | -7.28%20.32M | -2.41%22.03M | 15.58%22.89M | 1.98%21.64M | 79.07%21.92M | 79.07%21.92M | 78.71%22.57M | --19.8M | --21.22M |
-Gross PPE | -5.67%47.67M | -5.67%47.67M | -2.41%22.03M | 15.58%22.89M | 1.98%21.64M | 33.35%50.53M | 33.35%50.53M | --22.57M | --19.8M | --21.22M |
-Accumulated depreciation | 4.43%-27.35M | 4.43%-27.35M | ---- | ---- | ---- | -11.54%-28.61M | -11.54%-28.61M | ---- | ---- | ---- |
Goodwill and other intangible assets | -17.72%462.56M | -17.72%462.56M | -24.92%470.63M | -12.49%558.26M | -14.83%553.12M | -4.05%562.21M | -4.05%562.21M | 5.39%626.86M | --637.96M | --649.46M |
-Goodwill | -20.21%294.97M | -20.21%294.97M | -30.78%294.6M | -12.45%373.09M | -13.32%369.87M | -3.58%369.71M | -3.58%369.71M | 11.36%425.6M | --426.13M | --426.7M |
-Other intangible assets | -12.94%167.59M | -12.94%167.59M | -12.54%176.03M | -12.58%185.17M | -17.74%183.25M | -4.96%192.5M | -4.96%192.5M | -5.35%201.26M | --211.83M | --222.76M |
Non current deferred assets | ---- | ---- | -90.81%52K | --54K | --54K | ---- | ---- | 396.49%566K | ---- | ---- |
Other non current assets | 58.51%2.11M | 58.51%2.11M | 22.95%1.24M | 65.73%1.23M | 60.44%1.24M | 72.22%1.33M | 72.22%1.33M | 22.55%1.01M | --744K | --771K |
Total non current assets | -17.16%485M | -17.16%485M | -24.13%493.95M | -11.55%582.43M | -14.21%576.05M | -2.26%585.46M | -2.26%585.46M | 7.01%651.01M | --658.5M | --671.45M |
Total assets | -14.77%586.98M | -14.77%586.98M | -22.61%586.18M | -12.76%671.27M | -13.42%676.53M | -9.42%688.68M | -9.42%688.68M | -0.39%757.47M | --769.41M | --781.4M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 41.92%29.6M | 41.92%29.6M | 32.75%24.67M | 14.08%22.58M | 17.33%24.48M | 15.27%20.86M | 15.27%20.86M | -10.71%18.58M | --19.79M | --20.86M |
-accounts payable | 34.47%23.98M | 34.47%23.98M | 23.37%22.46M | 11.99%21.6M | 16.90%23.26M | 11.44%17.84M | 11.44%17.84M | -11.31%18.2M | --19.29M | --19.9M |
-Total tax payable | 85.89%5.61M | 85.89%5.61M | 480.58%2.21M | 94.62%977K | 26.38%1.21M | 44.64%3.02M | 44.64%3.02M | 32.29%381K | --502K | --959K |
Current accrued expenses | 57.26%20.23M | 57.26%20.23M | 71.72%24.54M | 6.69%16.38M | 38.74%15.85M | -37.37%12.87M | -37.37%12.87M | -45.79%14.29M | --15.35M | --11.42M |
Current debt and capital lease obligation | -45.50%3.96M | -45.50%3.96M | -20.72%5.7M | 28.46%6.33M | 34.13%7.02M | 106.74%7.27M | 106.74%7.27M | 95.35%7.19M | --4.93M | --5.23M |
-Current debt | -54.89%2.41M | -54.89%2.41M | -19.76%4.27M | 52.20%4.82M | 67.50%5.37M | 60.70%5.35M | 60.70%5.35M | 68.70%5.32M | --3.17M | --3.21M |
-Current capital lease obligation | -19.42%1.55M | -19.42%1.55M | -23.45%1.43M | -14.12%1.52M | -18.65%1.65M | 908.38%1.93M | 908.38%1.93M | 254.55%1.87M | --1.76M | --2.03M |
Current deferred liabilities | 15.70%9.04M | 15.70%9.04M | 13.11%7.93M | 12.95%8.7M | 10.14%7.73M | 13.47%7.82M | 13.47%7.82M | 3.16%7.01M | --7.7M | --7.02M |
Other current liabilities | 35,245.45%11.66M | 35,245.45%11.66M | ---- | ---- | ---- | --33K | --33K | ---- | ---- | ---- |
Current liabilities | 52.53%74.5M | 52.53%74.5M | 33.48%62.84M | 13.01%53.98M | 23.67%55.08M | -0.40%48.84M | -0.40%48.84M | -18.34%47.08M | --47.77M | --44.54M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -27.80%305.56M | -27.80%305.56M | -0.43%422.37M | 0.42%422.42M | 0.14%422.05M | 6.03%423.19M | 6.03%423.19M | 12.02%424.18M | --420.64M | --421.46M |
-Long term debt | -28.46%296.11M | -28.46%296.11M | -0.49%412.63M | -0.23%412.85M | -0.23%413.09M | 3.71%413.91M | 3.71%413.91M | 9.60%414.68M | --413.79M | --414.03M |
-Long term capital lease obligation | 1.84%9.45M | 1.84%9.45M | 2.53%9.74M | 39.62%9.57M | 20.61%8.96M | --9.28M | --9.28M | 3,025.33%9.5M | --6.85M | --7.43M |
Non current deferred liabilities | -45.24%13.8M | -45.24%13.8M | -52.66%14.17M | -40.47%19.42M | -36.14%23.27M | -33.57%25.19M | -33.57%25.19M | -13.46%29.93M | --32.62M | --36.44M |
Derivative product liabilities | ---- | ---- | -42.42%19K | -78.43%33K | -88.42%30K | ---- | ---- | -87.91%33K | --153K | --259K |
Preferred securities outside stock equity | --141.59M | --141.59M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | 35.01%14.57M | 35.01%14.57M | 226.89%15.67M | 184.87%12.39M | 214.68%11.4M | 67.29%10.79M | 67.29%10.79M | 15.41%4.79M | --4.35M | --3.62M |
Total non current liabilities | 3.56%475.51M | 3.56%475.51M | -1.46%452.23M | -0.76%454.26M | -1.09%456.76M | 3.47%459.17M | 3.47%459.17M | 9.59%458.94M | --457.76M | --461.78M |
Total liabilities | 8.27%550.01M | 8.27%550.01M | 1.79%515.07M | 0.54%508.24M | 1.09%511.83M | 3.08%508.01M | 3.08%508.01M | 6.21%506.01M | --505.53M | --506.32M |
Shareholders'equity | ||||||||||
Share capital | 0.00%8K | 0.00%8K | 12.50%9K | 12.50%9K | 0.00%8K | 14.29%8K | 14.29%8K | 14.29%8K | --8K | --8K |
-common stock | 0.00%8K | 0.00%8K | 12.50%9K | 12.50%9K | 0.00%8K | 14.29%8K | 14.29%8K | 14.29%8K | --8K | --8K |
Retained earnings | -67.29%-415.28M | -67.29%-415.28M | -120.63%-381.59M | -78.97%-286.23M | -79.27%-266.73M | -74.40%-248.24M | -74.40%-248.24M | -37.05%-172.95M | ---159.93M | ---148.79M |
Paid-in capital | 5.92%461.07M | 5.92%461.07M | 6.04%459.05M | 5.93%455.38M | 2.41%437.68M | 5.32%435.29M | 5.32%435.29M | 4.74%432.9M | --429.88M | --427.38M |
Less: Treasury stock | --2.75M | --2.75M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 5.01%-6.07M | 5.01%-6.07M | 25.07%-6.36M | -0.95%-6.13M | -78.15%-6.26M | -84.52%-6.39M | -84.52%-6.39M | -169.04%-8.49M | ---6.07M | ---3.52M |
Total stockholders'equity | -79.54%36.97M | -79.54%36.97M | -71.72%71.11M | -38.22%163.03M | -40.13%164.7M | -32.46%180.67M | -32.46%180.67M | -11.45%251.46M | --263.88M | --275.08M |
Total equity | -79.54%36.97M | -79.54%36.97M | -71.72%71.11M | -38.22%163.03M | -40.13%164.7M | -32.46%180.67M | -32.46%180.67M | -11.45%251.46M | --263.88M | --275.08M |
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