(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 | 66.20%59.83M | 66.20%59.83M | 102.23%57.47M | 133.97%45.93M | 129.03%41.38M | 148.69%36M | 148.69%36M | -14.66%28.42M | -29.12%19.63M | -51.42%18.07M |
-Cash and cash equivalents | 66.20%59.83M | 66.20%59.83M | 102.23%57.47M | 133.97%45.93M | 129.03%41.38M | 148.69%36M | 148.69%36M | -14.66%28.42M | -29.12%19.63M | -51.42%18.07M |
Receivables | -19.65%149.45M | -19.65%149.45M | -14.23%151.36M | -16.52%147.47M | -11.12%164.14M | 7.32%185.99M | 7.32%185.99M | 3.37%176.48M | 6.21%176.65M | 21.30%184.67M |
-Accounts receivable | -21.45%97.76M | -21.45%97.76M | -6.75%103.51M | -13.65%87.23M | -8.41%99.81M | 39.31%124.44M | 39.31%124.44M | 12.90%111M | 6.77%101.02M | 31.04%108.97M |
-Taxes receivable | --0 | --0 | --0 | 20.41%814K | -13.66%139K | -16.67%95K | -16.67%95K | -1.38%214K | -24.13%676K | --161K |
-Other receivables | -15.89%51.69M | -15.89%51.69M | -26.68%47.85M | -20.72%59.42M | -15.03%64.19M | -26.72%61.45M | -26.72%61.45M | -9.60%65.27M | 5.85%74.96M | 9.35%75.54M |
Prepaid assets | 0.00%12K | 0.00%12K | ---- | ---- | ---- | 0.00%12K | 0.00%12K | ---- | ---- | ---- |
Restricted cash | -42.48%65K | -42.48%65K | -42.48%65K | -42.48%65K | 0.00%113K | 0.00%113K | 0.00%113K | 0.00%113K | 0.00%113K | 0.00%113K |
Other current assets | 97.34%7.65M | 97.34%7.65M | 23.81%5.35M | 3.85%5.75M | -7.20%6.63M | -22.54%3.87M | -22.54%3.87M | -22.04%4.32M | -1.16%5.53M | 13.08%7.14M |
Total current assets | -3.98%217M | -3.98%217M | 2.35%214.25M | -1.35%199.21M | 1.08%212.26M | 17.15%225.99M | 17.15%225.99M | -0.17%209.33M | 1.10%201.93M | 7.22%210M |
Non current assets | ||||||||||
Net PPE | 11.08%40.56M | 11.08%40.56M | -8.28%35.22M | -0.79%36.77M | -4.49%36.75M | -12.53%36.51M | -12.53%36.51M | 18.12%38.4M | 8.10%37.06M | 6.28%38.48M |
-Gross PPE | 11.91%87.55M | 11.91%87.55M | -3.17%48.22M | -6.90%48.47M | -12.07%47.55M | 17.44%78.23M | 17.44%78.23M | 4.82%49.8M | 8.05%52.06M | 10.13%54.08M |
-Accumulated depreciation | -12.64%-46.99M | -12.64%-46.99M | -14.04%-13M | 22.00%-11.7M | 30.77%-10.8M | -67.73%-41.72M | -67.73%-41.72M | 24.00%-11.4M | -7.91%-15M | -20.93%-15.6M |
Goodwill and other intangible assets | 54.90%41.37M | 54.90%41.37M | 11.80%30.29M | -5.58%25.95M | -5.56%26.33M | -5.54%26.71M | -5.54%26.71M | 54.68%27.09M | 56.11%27.48M | 57.45%27.88M |
-Goodwill | 44.01%16.37M | 44.01%16.37M | 20.52%13.7M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 85.51%11.37M | 85.51%11.37M | 85.51%11.37M |
-Other intangible assets | 62.97%25M | 62.97%25M | 5.49%16.59M | -9.52%14.58M | -9.40%14.96M | -9.27%15.34M | -9.27%15.34M | 38.09%15.72M | 40.41%16.11M | 42.59%16.51M |
Non current deferred assets | 7.25%5.18M | 7.25%5.18M | -10.67%4.83M | 15.13%5M | 11.01%4.89M | 11.52%4.83M | 11.52%4.83M | -5.07%5.41M | -32.08%4.34M | -31.39%4.41M |
Other non current assets | -35.92%330K | -35.92%330K | 18.80%613K | 117.32%502K | 41.22%346K | 98.84%515K | 98.84%515K | 89.71%516K | -18.37%231K | -18.33%245K |
Total non current assets | 27.53%87.44M | 27.53%87.44M | -0.65%70.95M | -1.30%68.22M | -3.79%68.31M | -8.10%68.57M | -8.10%68.57M | 27.55%71.42M | 18.02%69.12M | 17.11%71.01M |
Total assets | 3.36%304.44M | 3.36%304.44M | 1.59%285.2M | -1.33%267.43M | -0.15%280.57M | 10.11%294.56M | 10.11%294.56M | 5.67%280.75M | 4.94%271.05M | 9.56%281M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -14.67%65.71M | -14.67%65.71M | -13.57%57.09M | -13.17%54.88M | -1.52%62.77M | 19.69%77.01M | 19.69%77.01M | -7.15%66.05M | -5.60%63.21M | 8.09%63.73M |
-accounts payable | -13.12%65.27M | -13.12%65.27M | -11.28%56.59M | -15.55%53.38M | -5.55%60.19M | 17.67%75.12M | 17.67%75.12M | -10.03%63.79M | -5.60%63.21M | 9.98%63.73M |
-Total tax payable | -76.38%446K | -76.38%446K | -77.83%502K | --1.51M | --2.57M | 276.85%1.89M | 276.85%1.89M | 824.08%2.26M | --0 | --0 |
Current accrued expenses | 22.63%18.71M | 22.63%18.71M | 10.70%26.72M | -12.01%22.68M | -18.37%21.57M | -10.72%15.26M | -10.72%15.26M | 7.67%24.14M | 34.13%25.77M | 5.16%26.43M |
Current debt and capital lease obligation | -51.95%6.31M | -51.95%6.31M | -54.70%6.03M | -54.70%6.03M | -21.80%13.28M | -7.86%13.13M | -7.86%13.13M | 6.39%13.32M | 5.82%13.31M | 34.60%16.98M |
-Current debt | ---- | ---- | -74.57%2.47M | -67.27%2.43M | -10.41%9.64M | -3.19%9.56M | -3.19%9.56M | 61.98%9.72M | 23.80%7.43M | 79.40%10.76M |
-Current capital lease obligation | 77.06%6.31M | 77.06%6.31M | -1.11%3.56M | -38.81%3.6M | -41.50%3.64M | -18.42%3.56M | -18.42%3.56M | -44.76%3.6M | -10.58%5.88M | -6.01%6.22M |
Current deferred liabilities | -4.20%42.16M | -4.20%42.16M | 9.81%46.69M | 9.66%43.68M | 30.28%44.88M | 64.75%44.01M | 64.75%44.01M | 14.92%42.52M | 1.67%39.84M | -8.87%34.44M |
Current liabilities | -8.76%145.15M | -8.76%145.15M | -6.50%136.54M | -10.45%127.27M | 0.64%142.5M | 22.62%159.09M | 22.62%159.09M | 2.06%146.03M | 3.04%142.12M | 5.26%141.59M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.04%35.67M | -4.04%35.67M | -18.32%32.68M | -12.34%34M | -27.05%35.75M | -19.88%37.17M | -19.88%37.17M | 12.41%40.01M | 1.60%38.79M | 19.44%49.01M |
-Long term debt | -55.35%9.61M | -55.35%9.61M | -17.19%19.44M | -9.37%19.49M | -35.02%20.38M | -27.80%21.53M | -27.80%21.53M | 16.11%23.47M | -0.92%21.5M | 35.28%31.36M |
-Long term capital lease obligation | 66.56%26.06M | 66.56%26.06M | -19.91%13.24M | -16.04%14.51M | -12.88%15.37M | -5.63%15.64M | -5.63%15.64M | 7.54%16.53M | 4.92%17.29M | -1.13%17.65M |
Other non current liabilities | -5.25%2.71M | -5.25%2.71M | 0.87%1.85M | -72.52%502K | -12.79%3.08M | -19.27%2.86M | -19.27%2.86M | -54.39%1.84M | -54.68%1.83M | -14.82%3.54M |
Total non current liabilities | -4.13%38.38M | -4.13%38.38M | -17.47%34.53M | -15.05%34.5M | -26.09%38.84M | -19.83%40.03M | -19.83%40.03M | 5.61%41.84M | -3.78%40.61M | 16.29%52.54M |
Total liabilities | -7.83%183.52M | -7.83%183.52M | -8.94%171.07M | -11.47%161.77M | -6.59%181.33M | 10.82%199.11M | 10.82%199.11M | 2.83%187.88M | 1.45%182.73M | 8.04%194.13M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
-common stock | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | 215.47%30.39M | 215.47%30.39M | 331.61%25.14M | 722.03%17.95M | 858.62%12.63M | 239.99%9.63M | 239.99%9.63M | 503.04%5.82M | 140.20%2.18M | 121.37%1.32M |
Paid-in capital | 5.37%92.53M | 5.37%92.53M | 4.53%90.99M | 4.16%89.71M | 3.57%88.61M | 3.30%87.81M | 3.30%87.81M | 3.11%87.05M | 3.04%86.13M | 3.13%85.55M |
Less: Treasury stock | 0.00%2M | 0.00%2M | --2M | --2M | --2M | --2M | --2M | ---- | ---- | ---- |
Total stockholders'equity | 26.69%120.92M | 26.69%120.92M | 22.89%114.13M | 19.64%105.66M | 14.23%99.24M | 8.66%95.44M | 8.66%95.44M | 11.93%92.87M | 12.99%88.31M | 13.12%86.87M |
Total equity | 26.69%120.92M | 26.69%120.92M | 22.89%114.13M | 19.64%105.66M | 14.23%99.24M | 8.66%95.44M | 8.66%95.44M | 11.93%92.87M | 12.99%88.31M | 13.12%86.87M |
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