(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 | 208.08%49.42M | 208.08%49.42M | 513.80%46.23M | 1,221.25%46.26M | 387.17%33.23M | 147.43%16.04M | 147.43%16.04M | 348.54%7.53M | -54.43%3.5M | 609.68%6.82M |
-Cash and cash equivalents | 43.86%23.08M | 43.86%23.08M | 273.95%28.16M | 421.48%18.26M | 240.54%23.23M | 147.43%16.04M | 147.43%16.04M | 348.54%7.53M | -54.43%3.5M | 609.68%6.82M |
-Short-term investments | --26.34M | --26.34M | --18.06M | --28M | --10M | --0 | --0 | ---- | ---- | ---- |
Receivables | -7.18%27.76M | -7.18%27.76M | -7.48%33.98M | -14.70%32.82M | -23.91%32.97M | -8.74%29.91M | -8.74%29.91M | 10.39%36.73M | 18.02%38.47M | 69.42%43.34M |
-Accounts receivable | -7.18%27.76M | -7.18%27.76M | -7.48%33.98M | -14.70%32.82M | -23.91%32.97M | -8.74%29.91M | -8.74%29.91M | 10.39%36.73M | 18.02%38.47M | 69.42%43.34M |
Inventory | 0.45%71.53M | 0.45%71.53M | -2.22%71.66M | -10.74%76.3M | -8.31%70.91M | 21.78%71.21M | 21.78%71.21M | 21.72%73.29M | 37.31%85.48M | 67.89%77.34M |
Other current assets | -6.35%6.22M | -6.35%6.22M | -5.99%6.82M | -15.84%5.63M | -26.31%4.45M | 29.18%6.64M | 29.18%6.64M | 27.56%7.26M | 95.02%6.69M | 76.39%6.04M |
Total current assets | 25.14%154.93M | 25.14%154.93M | 27.15%158.69M | 20.02%161M | 6.01%141.56M | 20.34%123.8M | 20.34%123.8M | 23.75%124.81M | 26.60%134.14M | 75.63%133.53M |
Non current assets | ||||||||||
Net PPE | 4.21%115.97M | 4.21%115.97M | 20.58%113.76M | 20.06%114.11M | 23.87%114.13M | 19.05%111.28M | 19.05%111.28M | 0.32%94.35M | 2.27%95.04M | -1.84%92.14M |
-Gross PPE | 2.38%165.7M | 2.38%165.7M | 16.60%165.91M | 17.83%165.43M | 23.39%166.54M | 21.00%161.85M | 21.00%161.85M | 7.94%142.29M | 9.53%140.4M | 6.57%134.97M |
-Accumulated depreciation | 1.65%-49.74M | 1.65%-49.74M | -8.79%-52.16M | -13.15%-51.32M | -22.37%-52.41M | -25.54%-50.57M | -25.54%-50.57M | -26.89%-47.94M | -28.66%-45.36M | -30.64%-42.83M |
Goodwill and other intangible assets | -0.67%3.84M | -0.67%3.84M | -0.70%3.84M | -0.70%3.85M | -0.67%3.86M | -0.69%3.86M | -0.69%3.86M | -0.69%3.87M | -0.67%3.88M | -0.69%3.88M |
-Goodwill | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M | 0.00%3.51M |
-Other intangible assets | -7.37%327K | -7.37%327K | -7.50%333K | -7.36%340K | -6.97%347K | -7.11%353K | -7.11%353K | -6.98%360K | -6.62%367K | -6.75%373K |
Non current prepaid assets | -91.57%1.05M | -91.57%1.05M | -89.29%1.67M | -54.87%6M | 12.07%11.7M | 80.29%12.41M | 80.29%12.41M | 268.42%15.61M | 220.09%13.29M | 266.96%10.44M |
Other non current assets | -24.33%619K | -24.33%619K | 142.08%2M | 134.52%1.97M | 423.39%2.04M | 71.49%818K | 71.49%818K | 107.27%827K | 1,100.00%840K | 144.65%389K |
Total non current assets | -5.38%121.47M | -5.38%121.47M | 5.78%121.28M | 11.39%125.93M | 23.28%131.73M | 22.58%128.38M | 22.58%128.38M | 11.71%114.65M | 11.79%113.05M | 5.96%106.85M |
Total assets | 9.61%276.4M | 9.61%276.4M | 16.91%279.96M | 16.08%286.93M | 13.69%273.28M | 21.47%252.18M | 21.47%252.18M | 17.68%239.46M | 19.37%247.19M | 35.91%240.38M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.13%28.51M | 11.13%28.51M | 31.66%31.9M | 38.29%37.35M | 3.60%29.88M | 24.79%25.66M | 24.79%25.66M | 10.74%24.23M | -3.83%27.01M | 35.80%28.84M |
-accounts payable | -0.61%18.45M | -0.61%18.45M | 2.40%19.38M | 0.25%23.38M | -26.31%17.74M | 0.48%18.56M | 0.48%18.56M | -0.52%18.93M | -4.23%23.33M | 40.07%24.07M |
-Total tax payable | -27.74%1.56M | -27.74%1.56M | 4,954.59%9.91M | --6.71M | -9.86%1.78M | 2,436.47%2.16M | 2,436.47%2.16M | 84.91%196K | --0 | --1.98M |
-Due to related parties current | 7.41%5.31M | 7.41%5.31M | -47.41%2.56M | 122.44%7.13M | 686.27%9.91M | 146.63%4.94M | 146.63%4.94M | 86.06%4.86M | -11.20%3.2M | -63.16%1.26M |
-Other payable | --3.2M | --3.2M | -79.75%49K | -72.61%132K | -70.53%452K | ---- | ---- | 84.73%242K | 285.60%482K | 141.96%1.53M |
Current accrued expenses | 31.67%9.02M | 31.67%9.02M | -17.81%6.96M | -19.46%6.34M | -1.10%7.88M | -7.96%6.85M | -7.96%6.85M | 8.65%8.47M | 26.35%7.87M | 53.64%7.97M |
Current debt and capital lease obligation | 8.30%5.92M | 8.30%5.92M | 536.92%6.04M | 564.73%6.05M | 359.50%5.47M | 364.18%5.47M | 364.18%5.47M | -29.88%948K | -78.62%910K | -90.22%1.19M |
-Current debt | 17.24%1.12M | 17.24%1.12M | 17.19%1.11M | 6.70%971K | -19.16%962K | -18.76%957K | -18.76%957K | -18.70%948K | -76.96%910K | -89.95%1.19M |
-Current capital lease obligation | 6.41%4.8M | 6.41%4.8M | --4.93M | --5.08M | --4.51M | --4.51M | --4.51M | ---- | ---- | ---- |
Current deferred liabilities | -25.76%951K | -25.76%951K | -32.29%803K | -39.53%979K | -47.67%955K | -19.28%1.28M | -19.28%1.28M | -20.46%1.19M | 3.65%1.62M | 90.10%1.83M |
Current liabilities | 13.11%44.4M | 13.11%44.4M | 31.21%45.7M | 35.57%50.72M | 10.94%44.18M | 27.59%39.25M | 27.59%39.25M | 7.12%34.83M | -6.79%37.41M | 0.69%39.83M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 22.38%65.08M | 22.38%65.08M | 47.25%61.53M | 17.35%62.92M | 14.83%59.89M | 50.49%53.18M | 50.49%53.18M | 16.94%41.79M | 47.01%53.62M | -38.27%52.15M |
-Long term debt | 16.45%48.4M | 16.45%48.4M | 16.46%48.67M | -8.43%49.09M | -5.42%49.33M | 17.60%41.56M | 17.60%41.56M | 17.29%41.79M | 47.53%53.62M | -38.12%52.15M |
-Long term capital lease obligation | 43.57%16.69M | 43.57%16.69M | --12.87M | --13.82M | --10.56M | --11.62M | --11.62M | ---- | ---- | ---- |
Non current deferred liabilities | -18.60%4.2M | -18.60%4.2M | -8.48%5.16M | -8.48%5.16M | -8.48%5.16M | -8.48%5.16M | -8.48%5.16M | -8.85%5.63M | -8.85%5.63M | -8.85%5.63M |
Other non current liabilities | -99.02%26K | -99.02%26K | -9.69%2.82M | -5.99%2.82M | 5.94%2.67M | -30.88%2.65M | -30.88%2.65M | -22.81%3.13M | -28.56%3M | -32.26%2.52M |
Total non current liabilities | 13.64%69.31M | 13.64%69.31M | 37.52%69.51M | 13.88%70.9M | 12.28%67.72M | 36.11%60.99M | 36.11%60.99M | 9.97%50.55M | 32.86%62.25M | -36.11%60.31M |
Total liabilities | 13.43%113.71M | 13.43%113.71M | 34.94%115.21M | 22.03%121.62M | 11.74%111.9M | 32.64%100.24M | 32.64%100.24M | 8.79%85.38M | 14.57%99.67M | -25.24%100.14M |
Shareholders'equity | ||||||||||
Share capital | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 33.33%20K |
-common stock | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 33.33%20K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | 20.60%67.68M | 20.60%67.68M | 15.77%67.77M | 30.92%68.66M | 41.26%65.12M | 42.31%56.12M | 42.31%56.12M | 73.17%58.54M | 74.71%52.45M | 125.59%46.1M |
Paid-in capital | 1.02%86.67M | 1.02%86.67M | 1.29%86.62M | 1.59%86.27M | 2.01%86.06M | 2.51%85.79M | 2.51%85.79M | 3.46%85.52M | 3.81%84.92M | 503.36%84.36M |
Less: Treasury stock | 0.00%248K | 0.00%248K | 0.00%248K | 0.00%248K | 0.00%248K | 0.00%248K | 0.00%248K | 0.00%248K | 0.00%248K | 0.00%248K |
Total stockholders'equity | 8.78%154.12M | 8.78%154.12M | 7.18%154.17M | 12.81%154.7M | 15.91%150.95M | 15.28%141.68M | 15.28%141.68M | 23.74%143.83M | 22.88%137.14M | 280.96%130.23M |
Noncontrolling interests | -16.38%8.57M | -16.38%8.57M | 3.30%10.59M | 2.16%10.61M | 4.17%10.43M | 12.34%10.25M | 12.34%10.25M | 16.80%10.25M | 22.31%10.38M | 14.66%10.01M |
Total equity | 7.08%162.69M | 7.08%162.69M | 6.93%164.75M | 12.06%165.31M | 15.07%161.38M | 15.08%151.93M | 15.08%151.93M | 23.26%154.08M | 22.84%147.52M | 226.77%140.24M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data