(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 | 11.84%201.2M | 11.84%201.2M | 39.18%183.3M | 83.82%212.5M | 12.05%188.8M | -7.17%179.9M | -7.17%179.9M | -22.98%131.7M | -34.32%115.6M | 3.18%168.5M |
-Cash and cash equivalents | 11.84%201.2M | 11.84%201.2M | 39.18%183.3M | 83.82%212.5M | 12.05%188.8M | -7.17%179.9M | -7.17%179.9M | -22.98%131.7M | -34.32%115.6M | 3.18%168.5M |
Receivables | 29.66%49.4M | 29.66%49.4M | 27.03%9.4M | -62.50%9M | 172.80%34.1M | 30.93%38.1M | 30.93%38.1M | -56.21%7.4M | 26.32%24M | -19.35%12.5M |
-Accounts receivable | 38.62%40.2M | 38.62%40.2M | 5.00%2.1M | -87.86%2.5M | 384.91%25.7M | 25.54%29M | 25.54%29M | -84.25%2M | 74.58%20.6M | -22.06%5.3M |
-Other receivables | 1.10%9.2M | 1.10%9.2M | 35.19%7.3M | 91.18%6.5M | 16.67%8.4M | 51.67%9.1M | 51.67%9.1M | 28.57%5.4M | -52.78%3.4M | -17.24%7.2M |
Inventory | 46.46%306.4M | 46.46%306.4M | 0.72%210.8M | 138.32%288.6M | 134.23%209.4M | 129.64%209.2M | 129.64%209.2M | 161.63%209.3M | 40.00%121.1M | 7.07%89.4M |
Current deferred assets | -13.34%117.6M | -13.34%117.6M | -14.26%116M | 1.26%137M | -5.30%135.7M | -5.30%135.7M | -5.30%135.7M | -1.38%135.3M | -1.38%135.3M | 5.37%143.3M |
Other current assets | -55.37%10.8M | -55.37%10.8M | -50.79%12.4M | -62.03%9M | -4.26%9M | 181.40%24.2M | 181.40%24.2M | 176.92%25.2M | 229.17%23.7M | 20.51%9.4M |
Total current assets | 16.74%685.4M | 16.74%685.4M | 4.52%531.9M | 56.33%656.1M | 36.37%577M | 26.01%587.1M | 26.01%587.1M | 22.86%508.9M | -1.46%419.7M | 4.19%423.1M |
Non current assets | ||||||||||
Net PPE | 27.27%7M | 27.27%7M | 12.96%6.1M | 1.79%5.7M | -1.82%5.4M | 3.77%5.5M | 3.77%5.5M | 1.89%5.4M | 9.80%5.6M | 10.00%5.5M |
-Gross PPE | 24.18%11.3M | 24.18%11.3M | 15.91%10.2M | 9.09%9.6M | 6.98%9.2M | 9.64%9.1M | 9.64%9.1M | 8.64%8.8M | 10.00%8.8M | 10.26%8.6M |
-Accumulated depreciation | -19.44%-4.3M | -19.44%-4.3M | -20.59%-4.1M | -21.88%-3.9M | -22.58%-3.8M | -20.00%-3.6M | -20.00%-3.6M | -21.43%-3.4M | -10.34%-3.2M | -10.71%-3.1M |
Goodwill and other intangible assets | -13.79%39.4M | -13.79%39.4M | -14.43%41.5M | -13.51%42.9M | -16.79%44.6M | -16.45%45.7M | -16.45%45.7M | -15.51%48.5M | -16.07%49.6M | -11.70%53.6M |
-Other intangible assets | -13.79%39.4M | -13.79%39.4M | -14.43%41.5M | -13.51%42.9M | -16.79%44.6M | -16.45%45.7M | -16.45%45.7M | -15.51%48.5M | -16.07%49.6M | -11.70%53.6M |
Non current deferred assets | 6.34%28.5M | 6.34%28.5M | -10.74%29.1M | -30.42%21.5M | -40.29%24.6M | -35.27%26.8M | -35.27%26.8M | --32.6M | --30.9M | --41.2M |
Non current prepaid assets | 0.31%32.4M | 0.31%32.4M | 53.08%32.3M | 53.08%32.3M | 164.75%32.3M | 1,053.57%32.3M | 1,053.57%32.3M | 270.18%21.1M | 270.18%21.1M | 114.04%12.2M |
Other non current assets | -56.79%3.5M | -56.79%3.5M | 123.53%3.8M | 94.44%3.5M | 155.00%5.1M | 252.17%8.1M | 252.17%8.1M | -63.04%1.7M | -62.50%1.8M | -67.74%2M |
Total non current assets | -6.42%110.8M | -6.42%110.8M | 3.20%112.8M | -2.84%105.9M | -2.18%112M | 11.17%118.4M | 11.17%118.4M | 49.73%109.3M | 45.92%109M | 47.55%114.5M |
Total assets | 12.86%796.2M | 12.86%796.2M | 4.29%644.7M | 44.13%762M | 28.16%689M | 23.25%705.5M | 23.25%705.5M | 26.89%618.2M | 5.61%528.7M | 11.14%537.6M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -3.03%48M | -3.03%48M | 12.82%58.1M | 230.86%84.7M | 103.23%88M | 15.65%49.5M | 15.65%49.5M | 9.81%51.5M | -62.19%25.6M | -32.34%43.3M |
-accounts payable | 3.39%6.1M | 3.39%6.1M | 47.67%44.3M | 98.83%50.9M | 64.39%55.4M | 20.41%5.9M | 20.41%5.9M | -32.89%30M | -33.85%25.6M | -28.45%33.7M |
-Other payable | -3.90%41.9M | -3.90%41.9M | -35.81%13.8M | --33.8M | 239.58%32.6M | 15.04%43.6M | 15.04%43.6M | 877.27%21.5M | ---- | -43.20%9.6M |
Current accrued expenses | -86.32%3.2M | -86.32%3.2M | ---- | ---- | ---- | 1,131.58%23.4M | 1,131.58%23.4M | ---- | ---- | ---- |
Current debt and capital lease obligation | 12.95%21.8M | 12.95%21.8M | 0.00%6.1M | 0.00%6.1M | 0.00%6.1M | 175.71%19.3M | 175.71%19.3M | 0.00%6.1M | 0.00%6.1M | 0.00%6.1M |
-Current debt | 27.50%20.4M | 27.50%20.4M | 0.00%6.1M | 0.00%6.1M | 0.00%6.1M | 162.30%16M | 162.30%16M | 0.00%6.1M | 0.00%6.1M | 0.00%6.1M |
-Current capital lease obligation | -57.58%1.4M | -57.58%1.4M | ---- | ---- | ---- | 266.67%3.3M | 266.67%3.3M | ---- | ---- | ---- |
Current deferred liabilities | 3.44%282.6M | 3.44%282.6M | 2.94%272.7M | 11.52%295.3M | -9.74%273.3M | -9.86%273.2M | -9.86%273.2M | -3.74%264.9M | -4.06%264.8M | 18.51%302.8M |
Other current liabilities | 38.65%84.3M | 38.65%84.3M | -99.47%400K | 24,166.67%72.8M | 5,633.33%17.2M | 623.81%60.8M | 623.81%60.8M | 977.14%75.4M | 0.00%300K | -97.74%300K |
Current liabilities | 4.88%471.1M | 4.88%471.1M | -15.23%337.3M | 54.62%458.9M | 9.11%384.6M | 14.21%449.2M | 14.21%449.2M | 18.71%397.9M | -15.22%296.8M | 4.01%352.5M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 5.75%152.7M | 5.75%152.7M | 16.11%164.3M | 15.28%166.7M | 27.03%165.9M | 16.26%144.4M | 16.26%144.4M | 39.00%141.5M | 37.85%144.6M | 24.50%130.6M |
-Long term debt | 5.75%152.7M | 5.75%152.7M | 16.11%164.3M | 15.28%166.7M | 27.03%165.9M | 16.26%144.4M | 16.26%144.4M | 39.00%141.5M | 37.85%144.6M | 24.50%130.6M |
Non current deferred liabilities | -29.00%32.8M | -29.00%32.8M | -29.00%32.8M | -29.00%32.8M | 2.44%46.2M | 2.44%46.2M | 2.44%46.2M | 2.44%46.2M | 2.44%46.2M | 1.58%45.1M |
Employee benefits | -23.11%98.5M | -23.11%98.5M | 0.40%125.7M | -0.86%127.1M | -4.21%127.5M | -7.17%128.1M | -7.17%128.1M | -37.46%125.2M | -46.72%128.2M | -46.31%133.1M |
Other non current liabilities | -24.79%8.8M | -24.79%8.8M | 11.69%8.6M | 15.38%9M | 0.00%9.3M | -14.60%11.7M | -14.60%11.7M | -77.35%7.7M | -75.08%7.8M | -71.30%9.3M |
Total non current liabilities | -11.38%292.8M | -11.38%292.8M | 3.37%331.4M | 2.69%335.6M | 9.68%348.9M | 2.93%330.4M | 2.93%330.4M | -15.88%320.6M | -22.54%326.8M | -25.95%318.1M |
Total liabilities | -2.01%763.9M | -2.01%763.9M | -6.93%668.7M | 27.41%794.5M | 9.38%733.5M | 9.14%779.6M | 9.14%779.6M | 0.31%718.5M | -19.22%623.6M | -12.74%670.6M |
Shareholders'equity | ||||||||||
Share capital | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 0.00%1.5M | 0.00%1.5M | 0.00%1.5M | 0.00%1.5M | 7.14%1.5M |
-common stock | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 0.00%1.5M | 0.00%1.5M | 7.14%1.5M | 7.14%1.5M | 15.38%1.5M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 36.08%-149.5M | 36.08%-149.5M | 18.88%-205.8M | 13.57%-214M | 20.46%-226.7M | 17.81%-233.9M | 17.81%-233.9M | 28.84%-253.7M | 37.88%-247.6M | 30.52%-285M |
Paid-in capital | 14.17%180.5M | 14.17%180.5M | 18.79%180.2M | 19.15%179.8M | 20.25%180.5M | 12.37%158.1M | 12.37%158.1M | 20.97%151.7M | 20.62%150.9M | 21.74%150.1M |
Gains losses not affecting retained earnings | -250.00%-300K | -250.00%-300K | --0 | -66.67%100K | -75.00%100K | -60.00%200K | -60.00%200K | -60.00%200K | -50.00%300K | -42.86%400K |
Total stockholders'equity | 143.59%32.3M | 143.59%32.3M | 76.07%-24M | 65.75%-32.5M | 66.54%-44.5M | 47.78%-74.1M | 47.78%-74.1M | 56.22%-100.3M | 65.03%-94.9M | 53.30%-133M |
Total equity | 143.59%32.3M | 143.59%32.3M | 76.07%-24M | 65.75%-32.5M | 66.54%-44.5M | 47.78%-74.1M | 47.78%-74.1M | 56.22%-100.3M | 65.03%-94.9M | 53.30%-133M |
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 | -- | -- | -- | -- |
No Data