(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 | -46.20%210.78M | -46.20%210.78M | -46.05%212.19M | -49.81%213.76M | -50.08%239.98M | -24.92%391.78M | -24.92%391.78M | -37.87%393.33M | -35.88%425.94M | -28.07%480.68M |
-Cash and cash equivalents | -46.20%210.78M | -46.20%210.78M | -46.05%212.19M | -49.81%213.76M | -50.08%239.98M | -24.92%391.78M | -24.92%391.78M | -37.87%393.33M | -35.88%425.94M | -28.07%480.68M |
Receivables | -4.95%86.2M | -4.95%86.2M | -0.87%99.87M | -13.60%105.17M | 11.53%121.03M | -3.32%90.69M | -3.32%90.69M | 21.14%100.74M | 35.54%121.73M | 17.62%108.52M |
-Accounts receivable | -5.47%81.8M | -5.47%81.8M | -0.87%99.87M | -13.60%105.17M | 11.53%121.03M | -7.75%86.54M | -7.75%86.54M | 21.14%100.74M | 35.54%121.73M | 17.62%108.52M |
-Taxes receivable | 5.87%4.4M | 5.87%4.4M | ---- | ---- | ---- | --4.16M | --4.16M | ---- | ---- | ---- |
Prepaid assets | -10.20%13.83M | -10.20%13.83M | ---- | ---- | ---- | --15.4M | --15.4M | ---- | ---- | ---- |
Restricted cash | 413.91%2.14M | 413.91%2.14M | --2.14M | --2.68M | --12.2M | --417K | --417K | ---- | ---- | ---- |
Other current assets | 108.70%8.76M | 108.70%8.76M | 29.08%41.2M | 21.86%32.66M | -1.47%29.67M | -79.66%4.2M | -79.66%4.2M | 20.50%31.92M | 38.51%26.8M | 50.83%30.11M |
Total current assets | -39.69%321.71M | -39.69%321.71M | -32.43%355.4M | -38.33%354.27M | -34.95%402.87M | -16.16%533.47M | -16.16%533.47M | -29.18%525.99M | -25.73%574.47M | -20.65%619.31M |
Non current assets | ||||||||||
Net PPE | -3.62%123.46M | -3.62%123.46M | -7.42%127.85M | -6.62%127.72M | -3.34%131.31M | 1.10%128.1M | 1.10%128.1M | 14.43%138.1M | 17.95%136.77M | 21.57%135.85M |
-Gross PPE | 10.00%312.18M | 10.00%312.18M | 9.49%307.5M | 9.52%300.69M | 9.72%294.5M | 12.54%283.81M | 12.54%283.81M | 18.03%280.86M | 20.90%274.54M | 24.32%268.42M |
-Accumulated depreciation | -21.20%-188.72M | -21.20%-188.72M | -25.84%-179.64M | -25.55%-172.97M | -23.10%-163.19M | -24.08%-155.71M | -24.08%-155.71M | -21.74%-142.76M | -23.97%-137.77M | -27.27%-132.57M |
Goodwill and other intangible assets | -7.23%347.26M | -7.23%347.26M | -8.77%348.54M | -5.34%368.48M | -6.04%371.73M | -0.65%374.32M | -0.65%374.32M | 142.90%382.04M | 266.94%389.27M | 272.71%395.61M |
-Goodwill | -3.57%285.63M | -3.57%285.63M | -5.60%283.76M | -2.08%296.97M | -2.83%296.79M | 1.72%296.21M | 1.72%296.21M | 116.01%300.58M | 218.84%303.27M | 221.21%305.43M |
-Other intangible assets | -21.10%61.63M | -21.10%61.63M | -20.47%64.78M | -16.86%71.5M | -16.91%74.94M | -8.71%78.1M | -8.71%78.1M | 349.19%81.46M | 683.97%86M | 715.54%90.18M |
Investments and advances | --0 | --0 | --0 | -75.90%880K | -41.18%1.64M | --2.26M | --2.26M | --3.99M | --3.65M | --2.79M |
Non current deferred assets | -13.16%41.88M | -13.16%41.88M | -9.07%40.44M | -7.67%44.31M | -0.92%47.47M | 5.51%48.23M | 5.51%48.23M | -5.86%44.47M | 1.97%47.99M | 7.73%47.91M |
Other non current assets | -52.87%1.21M | -52.87%1.21M | -51.27%1.21M | 4.48%2.63M | -3.92%2.5M | 113.76%2.56M | 113.76%2.56M | 145.51%2.49M | 116.21%2.52M | 51.72%2.6M |
Total non current assets | -7.50%513.81M | -7.50%513.81M | -9.29%518.05M | -6.24%544.02M | -5.15%554.64M | 0.93%555.47M | 0.93%555.47M | 75.06%571.09M | 114.68%580.2M | 121.43%584.76M |
Total assets | -23.27%835.51M | -23.27%835.51M | -20.38%873.45M | -22.20%898.29M | -20.48%957.52M | -8.23%1.09B | -8.23%1.09B | 2.64%1.1B | 10.63%1.15B | 15.27%1.2B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -46.65%14.11M | -46.65%14.11M | 14.61%15.1M | -58.01%10M | -28.55%19.47M | 48.10%26.45M | 48.10%26.45M | -15.87%13.17M | 132.22%23.81M | 71.86%27.25M |
-accounts payable | -46.43%13.56M | -46.43%13.56M | 17.73%14.1M | -63.27%8.31M | -29.87%18.28M | 49.35%25.3M | 49.35%25.3M | -17.97%11.98M | 178.99%22.62M | 91.24%26.06M |
-Total tax payable | -51.57%556K | -51.57%556K | -16.64%997K | 41.42%1.69M | 0.08%1.2M | 25.05%1.15M | 25.05%1.15M | 13.15%1.2M | -44.34%1.2M | -46.46%1.2M |
Current accrued expenses | -26.05%91.16M | -26.05%91.16M | 7.89%119.71M | -5.43%107.15M | 49.26%148.35M | 27.02%123.27M | 27.02%123.27M | 15.74%110.96M | 29.07%113.3M | 15.03%99.39M |
Current debt and capital lease obligation | 1,552.55%78.15M | 1,552.55%78.15M | 1,024.85%74.61M | 828.13%73.44M | 766.51%74.91M | -33.56%4.73M | -33.56%4.73M | -3.28%6.63M | 26.12%7.91M | 69.61%8.65M |
-Current debt | --72.39M | --72.39M | --72.25M | --72.1M | --71.96M | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 21.72%5.76M | 21.72%5.76M | -64.33%2.37M | -82.99%1.35M | -65.90%2.95M | -33.56%4.73M | -33.56%4.73M | -3.28%6.63M | 26.12%7.91M | 69.61%8.65M |
Current deferred liabilities | -3.12%81.86M | -3.12%81.86M | -6.24%96.78M | -9.20%100.42M | -2.27%109.78M | -14.49%84.49M | -14.49%84.49M | 0.31%103.22M | 2.71%110.59M | 3.60%112.32M |
Other current liabilities | -82.01%2.27M | -82.01%2.27M | -21.10%2.25M | ---- | 9.54%2.64M | 387.29%12.61M | 387.29%12.61M | -43.74%2.85M | -36.01%2.61M | -68.74%2.41M |
Current liabilities | 6.36%267.55M | 6.36%267.55M | 30.24%308.45M | 12.69%291.01M | 42.05%355.15M | 12.59%251.56M | 12.59%251.56M | 4.63%236.84M | 19.52%258.23M | 11.88%250.02M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -30.40%513.74M | -30.40%513.74M | -30.28%513.99M | -30.62%511.15M | -30.75%510.63M | 27.93%738.11M | 27.93%738.11M | 29.68%737.17M | 31.72%736.7M | 33.26%737.38M |
-Long term debt | -30.63%511.57M | -30.63%511.57M | -30.61%511.06M | -30.59%510.55M | -30.57%510.02M | 28.42%737.42M | 28.42%737.42M | 30.34%736.48M | 32.28%735.53M | 34.25%734.59M |
-Long term capital lease obligation | 218.62%2.17M | 218.62%2.17M | 320.06%2.93M | -48.41%602K | -78.28%607K | -75.05%682K | -75.05%682K | -79.56%698K | -64.09%1.17M | -54.70%2.8M |
Non current deferred liabilities | 14.90%2.93M | 14.90%2.93M | 19.42%3.16M | 20.35%3.06M | 5.94%2.77M | 21.26%2.55M | 21.26%2.55M | 21.53%2.64M | 11.89%2.54M | 13.68%2.61M |
Other non current liabilities | -88.97%3.16M | -88.97%3.16M | -91.04%2.77M | -91.96%2.93M | -28.90%23.97M | -17.51%28.64M | -17.51%28.64M | 215.63%30.92M | 717.93%36.46M | 523.03%33.71M |
Total non current liabilities | -32.43%519.83M | -32.43%519.83M | -32.54%519.91M | -33.33%517.14M | -30.55%537.37M | 25.33%769.29M | 25.33%769.29M | 32.78%770.73M | 37.05%775.69M | 37.91%773.7M |
Total liabilities | -22.87%787.38M | -22.87%787.38M | -17.79%828.36M | -21.84%808.14M | -12.82%892.51M | 21.93%1.02B | 21.93%1.02B | 24.88%1.01B | 32.20%1.03B | 30.49%1.02B |
Shareholders'equity | ||||||||||
Share capital | 16.67%91K | 16.67%91K | 3.85%81K | 2.56%80K | 2.60%79K | 4.00%78K | 4.00%78K | 6.85%78K | 8.33%78K | 8.45%77K |
-common stock | 16.67%91K | 16.67%91K | 3.85%81K | 2.56%80K | 2.60%79K | 4.00%78K | 4.00%78K | 6.85%78K | 8.33%78K | 8.45%77K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -23.78%-856.99M | -23.78%-856.99M | -25.47%-816.37M | -25.63%-763.06M | -45.47%-773.88M | -33.96%-692.36M | -33.96%-692.36M | -39.32%-650.64M | -39.89%-607.39M | -28.78%-531.98M |
Paid-in capital | 18.48%913.52M | 18.48%913.52M | 15.29%872.96M | 16.54%862.55M | 17.94%848.62M | -11.56%771.05M | -11.56%771.05M | 3.27%757.16M | 6.20%740.13M | 6.64%719.51M |
Less: Treasury stock | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
Gains losses not affecting retained earnings | 20.54%-8.48M | 20.54%-8.48M | 32.22%-11.58M | 21.86%-9.43M | -35.08%-9.81M | -91.89%-10.68M | -91.89%-10.68M | -311.07%-17.09M | -995.55%-12.06M | -335.95%-7.26M |
Total stockholders'equity | -29.30%48.14M | -29.30%48.14M | -49.64%45.08M | -25.35%90.15M | -63.96%65M | -80.51%68.09M | -80.51%68.09M | -65.85%89.51M | -53.86%120.76M | -30.64%180.35M |
Total equity | -29.30%48.14M | -29.30%48.14M | -49.64%45.08M | -25.35%90.15M | -63.96%65M | -80.51%68.09M | -80.51%68.09M | -65.85%89.51M | -53.86%120.76M | -30.64%180.35M |
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