(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 | -70.77%19.05M | -70.77%19.05M | -17.03%62.13M | 260.77%136.1M | -0.51%69.9M | 230.08%65.15M | 230.08%65.15M | -53.84%74.89M | -75.66%37.72M | -48.06%70.26M |
-Cash and cash equivalents | -70.77%19.05M | -70.77%19.05M | -17.03%62.13M | 260.77%136.1M | -0.51%69.9M | 230.08%65.15M | 230.08%65.15M | -53.84%74.89M | -75.66%37.72M | -48.06%70.26M |
Receivables | 9.91%21.02M | 9.91%21.02M | 19.71%20.8M | 47.40%24.52M | 8.57%15.05M | -19.94%19.12M | -19.94%19.12M | 93.39%17.38M | 112.90%16.63M | 122.35%13.86M |
-Accounts receivable | 59.96%6.3M | 59.96%6.3M | 98.03%5.82M | 22.04%2.8M | -17.29%933K | 261.56%3.94M | 261.56%3.94M | -67.32%2.94M | -70.68%2.29M | -78.27%1.13M |
-Taxes receivable | -34.53%3.05M | -34.53%3.05M | 17.84%2.24M | 118.12%3.3M | --3.44M | -65.25%4.66M | -65.25%4.66M | --1.9M | --1.51M | ---- |
-Other receivables | 10.84%11.66M | 10.84%11.66M | 1.65%12.75M | 43.59%18.42M | -16.14%10.68M | 12.13%10.52M | 12.13%10.52M | --12.54M | --12.83M | --12.73M |
Inventory | -2.42%8.95M | -2.42%8.95M | 3.76%9.22M | 16.49%8.27M | 17.54%8.23M | 44.84%9.17M | 44.84%9.17M | 57.78%8.89M | 10.85%7.1M | 14.25%7M |
Prepaid assets | -31.61%2.62M | -31.61%2.62M | ---- | ---- | ---- | 17.17%3.83M | 17.17%3.83M | ---- | ---- | ---- |
Restricted cash | 2.86%72K | 2.86%72K | 72.58%107K | 206.67%138K | -59.77%70K | -41.67%70K | -41.67%70K | -77.21%62K | -98.66%45K | -94.49%174K |
Other current assets | 4.52%9.19M | 4.52%9.19M | 15.82%13.03M | -12.62%12.51M | 9.22%10.77M | 59.85%8.79M | 59.85%8.79M | -12.67%11.25M | 61.85%14.31M | 109.30%9.86M |
Total current assets | -42.63%60.89M | -42.63%60.89M | -6.37%105.29M | 139.43%181.53M | 2.83%104.02M | 80.37%106.14M | 80.37%106.14M | -40.81%112.46M | -58.21%75.82M | -35.62%101.15M |
Non current assets | ||||||||||
Net PPE | 16.53%1.56B | 16.53%1.56B | 16.65%1.49B | 12.85%1.41B | 13.99%1.37B | 12.31%1.34B | 12.31%1.34B | 27.78%1.28B | 28.00%1.25B | 26.38%1.2B |
-Gross PPE | 17.24%1.83B | 17.24%1.83B | 17.35%1.75B | 14.24%1.66B | 15.60%1.61B | 14.32%1.56B | 14.32%1.56B | 27.69%1.49B | 28.03%1.45B | 26.60%1.39B |
-Accumulated depreciation | -21.47%-274M | -21.47%-274M | -21.48%-261.18M | -22.79%-248.66M | -25.86%-238.37M | -27.94%-225.57M | -27.94%-225.57M | -27.14%-214.99M | -28.19%-202.5M | -27.97%-189.4M |
Goodwill and other intangible assets | 1.54%1.25B | 1.54%1.25B | 1.78%1.25B | 0.19%1.23B | 3.63%1.23B | 3.65%1.23B | 3.65%1.23B | 39.42%1.23B | 39.37%1.23B | 37.82%1.19B |
-Goodwill | 2.25%1.13B | 2.25%1.13B | 2.57%1.14B | 0.80%1.11B | 4.62%1.11B | 4.68%1.11B | 4.68%1.11B | 45.71%1.11B | 45.72%1.1B | 43.92%1.06B |
-Other intangible assets | -4.81%117.67M | -4.81%117.67M | -5.12%119.34M | -5.16%120.55M | -4.63%122.12M | -4.78%123.62M | -4.78%123.62M | 1.01%125.78M | 1.17%127.11M | 1.97%128.05M |
Other non current assets | 5.17%9.57M | 5.17%9.57M | 7.37%9.01M | 13.87%9.21M | -0.91%8.19M | 10.51%9.1M | 10.51%9.1M | 57.55%8.39M | 54.86%8.09M | 76.72%8.27M |
Total non current assets | 9.32%2.82B | 9.32%2.82B | 9.34%2.75B | 6.59%2.65B | 8.81%2.61B | 7.99%2.58B | 7.99%2.58B | 33.31%2.52B | 33.46%2.49B | 31.93%2.4B |
Total assets | 7.27%2.88B | 7.27%2.88B | 8.67%2.86B | 10.53%2.83B | 8.57%2.72B | 9.73%2.69B | 9.73%2.69B | 26.54%2.63B | 25.32%2.56B | 26.56%2.5B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 24.95%43.12M | 24.95%43.12M | 27.34%46.48M | 37.52%45.89M | -7.20%37.55M | -2.60%34.51M | -2.60%34.51M | 36.63%36.5M | 38.13%33.37M | 134.16%40.46M |
-accounts payable | 31.16%33.64M | 31.16%33.64M | 26.10%34.79M | 41.58%36.12M | -10.30%30.38M | -6.21%25.65M | -6.21%25.65M | 3.27%27.59M | 5.60%25.51M | 96.00%33.87M |
-Total tax payable | 6.98%9.48M | 6.98%9.48M | 31.17%11.69M | 24.35%9.77M | 8.72%7.17M | 9.58%8.86M | 9.58%8.86M | --8.91M | --7.86M | --6.59M |
Current accrued expenses | -1.06%49.03M | -1.06%49.03M | 42.54%52.06M | 94.66%66.11M | 27.12%43.6M | 70.42%49.55M | 70.42%49.55M | -5.73%36.52M | -21.36%33.96M | -3.78%34.3M |
Current debt and capital lease obligation | 8.99%44.73M | 8.99%44.73M | 9.10%43.62M | 9.08%42.74M | 9.10%41.97M | 8.26%41.04M | 8.26%41.04M | -11.46%39.98M | -11.91%39.18M | -11.00%38.47M |
-Current capital lease obligation | 8.99%44.73M | 8.99%44.73M | 9.10%43.62M | 9.08%42.74M | 9.10%41.97M | 8.26%41.04M | 8.26%41.04M | 8.77%39.98M | 8.61%39.18M | 10.46%38.47M |
Current deferred liabilities | 11.20%32.69M | 11.20%32.69M | 13.76%32.78M | 10.27%32.37M | 7.19%30.51M | 5.68%29.4M | 5.68%29.4M | 10.00%28.81M | 10.79%29.35M | 10.50%28.46M |
Current liabilities | 9.75%169.56M | 9.75%169.56M | 23.35%174.95M | 37.72%187.11M | 8.42%153.62M | 18.63%154.49M | 18.63%154.49M | 3.66%141.82M | -1.77%135.86M | 16.23%141.69M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.02%1.72B | 3.02%1.72B | 3.39%1.72B | 4.54%1.71B | 2.81%1.67B | 2.52%1.67B | 2.52%1.67B | 26.07%1.66B | 23.90%1.63B | -7.45%1.62B |
-Long term debt | 0.18%897.42M | 0.18%897.42M | 0.18%897.02M | 0.18%896.62M | 0.18%896.22M | -0.06%895.83M | -0.06%895.83M | 48.81%895.43M | 48.27%895.03M | -15.04%894.63M |
-Long term capital lease obligation | 6.31%823.44M | 6.31%823.44M | 7.15%820.68M | 9.83%810.62M | 6.04%773.35M | 5.68%774.55M | 5.68%774.55M | 6.96%765.88M | 3.31%738.06M | 3.96%729.3M |
Non current deferred liabilities | 34.20%71.66M | 34.20%71.66M | 49.25%68.27M | 73.68%64.58M | 108.25%58.82M | 136.23%53.4M | 136.23%53.4M | 263.86%45.74M | 402.68%37.18M | -46.99%28.25M |
Other non current liabilities | -35.35%4.42M | -35.35%4.42M | -14.18%6.04M | -15.46%6.27M | -14.13%6.58M | -22.99%6.83M | -22.99%6.83M | 66.82%7.04M | 28.78%7.42M | 23.59%7.66M |
Total non current liabilities | 3.83%1.8B | 3.83%1.8B | 4.55%1.79B | 5.98%1.78B | 4.53%1.73B | 4.21%1.73B | 4.21%1.73B | 28.44%1.71B | 26.03%1.68B | -8.50%1.66B |
Total liabilities | 4.32%1.97B | 4.32%1.97B | 5.98%1.97B | 8.36%1.97B | 4.83%1.89B | 5.26%1.89B | 5.26%1.89B | 26.13%1.86B | 23.41%1.81B | -6.94%1.8B |
Shareholders'equity | ||||||||||
Share capital | 2.77%3.16M | 2.77%3.16M | 3.05%3.15M | 2.56%3.12M | 2.15%3.09M | 2.16%3.07M | 2.16%3.07M | 2.59%3.05M | 2.63%3.05M | 14.95%3.02M |
-common stock | 2.77%3.16M | 2.77%3.16M | 3.05%3.15M | 2.56%3.12M | 2.15%3.09M | 2.16%3.07M | 2.16%3.07M | 2.59%3.05M | 2.63%3.05M | 14.95%3.02M |
Retained earnings | 553.50%94.61M | 553.50%94.61M | 2,607.78%82.23M | 330.04%62.75M | 156.59%35.61M | 114.71%14.48M | 114.71%14.48M | 97.57%-3.28M | 83.17%-27.28M | -21.51%-62.94M |
Paid-in capital | 4.30%817.27M | 4.30%817.27M | 4.15%807.34M | 3.93%799.5M | 4.07%790.04M | 4.15%783.58M | 4.15%783.58M | 4.66%775.2M | 4.81%769.24M | 729.16%759.17M |
Gains losses not affecting retained earnings | --0 | --0 | ---- | ---- | ---- | --0 | --0 | 183.80%600K | 411.04%2.4M | 362.41%2.09M |
Total stockholders'equity | 14.22%915.04M | 14.22%915.04M | 15.10%892.72M | 15.78%865.37M | 18.16%828.74M | 21.91%801.13M | 21.91%801.13M | 27.52%775.57M | 30.21%747.41M | 1,586.11%701.35M |
Total equity | 14.22%915.04M | 14.22%915.04M | 15.10%892.72M | 15.78%865.37M | 18.16%828.74M | 21.91%801.13M | 21.91%801.13M | 27.52%775.57M | 30.21%747.41M | 1,586.11%701.35M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data