(Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Jan 1, 2021 | |
---|---|---|---|---|---|
Assets | |||||
Current assets | |||||
Cash, cash equivalents and short term investments | --11.66M | -3.64%12.52M | --12.52M | --13M | --15.46M |
-Cash and cash equivalents | --11.66M | -3.64%12.52M | --12.52M | --13M | --15.46M |
Receivables | --12.26M | 484.89%11.32M | --11.32M | --1.93M | --1.78M |
-Notes receivable | --678.64K | 67.09%751.91K | --751.91K | --450K | ---- |
-Related party accounts receivable | --9.27M | --8.8M | --8.8M | --0 | --0 |
-Other receivables | --2.31M | 18.86%1.76M | --1.76M | --1.48M | --1.78M |
Prepaid assets | --1.75M | -48.73%3.13M | --3.13M | --6.11M | --4.43M |
Restricted cash | ---- | -43.51%2.47M | --2.47M | --4.36M | ---- |
Other current assets | --3M | -25.58%892.18K | --892.18K | --1.2M | --2.26M |
Total current assets | --46.48M | 12.59%33.31M | --33.31M | --29.58M | --23.93M |
Non current assets | |||||
Net PPE | --367.56K | -12.50%558.12K | --558.12K | --637.87K | --799.27K |
-Gross PPE | ---- | -5.07%1.32M | --1.32M | --1.39M | --1.35M |
-Accumulated depreciation | ---- | -1.22%-762.51K | ---762.51K | ---753.35K | ---549.28K |
Long-term notes receivables | --6.2M | 109.07%6.8M | --6.8M | --3.25M | --2.79M |
Non current accounts receivable | ---- | ---- | ---- | --6.14M | --5.03M |
Related parties assets | --9.27M | --8.8M | --8.8M | --0 | --0 |
Non current deferred assets | --162.49K | -65.14%239.28K | --239.28K | --686.31K | --1.32M |
Other non current assets | --6.23M | -16.64%7.68M | --7.68M | --9.22M | --11.08M |
Total non current assets | --507.88M | 3.59%464.31M | --464.31M | --448.2M | --385.33M |
Total assets | --554.36M | 4.15%497.62M | --497.62M | --477.79M | --409.27M |
Liabilities | |||||
Current liabilities | |||||
Payables | --12.15M | -17.45%5.54M | --5.54M | --6.71M | --14.23M |
-accounts payable | --9.83M | -48.76%1.88M | --1.88M | --3.66M | --11.27M |
-Total tax payable | --665.46K | 433.21%663.7K | --663.7K | --124.47K | --637.69K |
-Other payable | --1.66M | 2.55%3M | --3M | --2.93M | --2.33M |
Current accrued expenses | ---- | 77.68%6.41M | --6.41M | --3.61M | ---- |
Current debt and capital lease obligation | --10.54M | 371.15%110.94M | --110.94M | --23.55M | --11.55M |
-Current debt | --10.54M | 371.15%110.94M | --110.94M | --23.55M | --11.55M |
Other current liabilities | --9.01M | 87.87%2.45M | --2.45M | --1.31M | --102.47K |
Current liabilities | --31.7M | 239.44%125.66M | --125.66M | --37.02M | --25.89M |
Non current liabilities | |||||
Long term debt and capital lease obligation | --224.15M | -40.44%98.38M | --98.38M | --165.17M | --114.94M |
-Long term debt | --224.15M | -40.44%98.38M | --98.38M | --165.17M | --114.94M |
Non current deferred liabilities | --40.07M | 1.52%37.22M | --37.22M | --36.66M | --29.01M |
Other non current liabilities | --4.95M | 63.07%2.3M | --2.3M | --1.41M | --1.1M |
Total non current liabilities | --269.17M | -32.15%137.9M | --137.9M | --203.24M | --145.06M |
Total liabilities | --300.88M | 9.69%263.55M | --263.55M | --240.26M | --170.95M |
Shareholders'equity | |||||
Share capital | --168.14M | 0.00%168.14M | --168.14M | --168.14M | --100 |
-common stock | --168.14M | 0.00%168.14M | --168.14M | --168.14M | --100 |
Retained earnings | --69.7M | 14.16%64.74M | --64.74M | --56.71M | --52.58M |
Paid-in capital | ---- | --0 | --0 | --0 | --168.14M |
Gains losses not affecting retained earnings | ---19.79M | -73.02%-32.07M | ---32.07M | ---18.53M | ---6.01M |
Total stockholders'equity | --218.05M | -2.67%200.81M | --200.81M | --206.32M | --214.72M |
Noncontrolling interests | --35.43M | 6.55%33.25M | --33.25M | --31.21M | --23.61M |
Total equity | --253.48M | -1.46%234.07M | --234.07M | --237.53M | --238.32M |
Currency Unit | USD | USD | USD | USD | USD |
No Data