(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 | -64.49%27.99M | -64.49%27.99M | -62.09%39.9M | 31,162.32%48.99M | 252.63%58.5M | 408.45%78.84M | 408.45%78.84M | --105.23M | --156.7K | --16.59M |
-Cash and cash equivalents | -64.49%27.99M | -64.49%27.99M | -62.09%39.9M | 31,162.32%48.99M | 252.63%58.5M | 408.45%78.84M | 408.45%78.84M | --105.23M | --156.7K | --16.59M |
Receivables | 371.76%129.86M | 371.76%129.86M | 272.83%120.5M | --126.01M | 256.08%85.27M | 95.05%27.53M | 95.05%27.53M | --32.32M | ---- | --23.95M |
-Accounts receivable | 436.66%116.63M | 436.66%116.63M | 320.48%108.28M | --110.67M | 363.07%80.77M | 113.53%21.73M | 113.53%21.73M | --25.75M | ---- | --17.44M |
-Other receivables | 128.31%13.23M | 128.31%13.23M | 86.04%12.22M | --15.34M | -30.81%4.5M | 47.24%5.79M | 47.24%5.79M | --6.57M | ---- | --6.5M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4.8M | --34.71K | --5.13M |
Restricted cash | -7.48%7.99M | -7.48%7.99M | -9.63%8.02M | -96.32%8.9M | 3.70%8.81M | 1.83%8.64M | 1.83%8.64M | --8.88M | --241.94M | --8.5M |
Other current assets | 55.15%7.25M | 55.15%7.25M | --8.33M | --7.67M | --6.67M | 80.56%4.67M | 80.56%4.67M | ---- | ---- | ---- |
Total current assets | 44.63%173.1M | 44.63%173.1M | 16.87%176.75M | -20.88%191.57M | 194.01%159.25M | 194.12%119.68M | 194.12%119.68M | --151.23M | --242.13M | --54.17M |
Non current assets | ||||||||||
Net PPE | 61.55%20.54M | 61.55%20.54M | 31.86%17.35M | --15.11M | 20.90%14.17M | 43.30%12.72M | 43.30%12.72M | --13.15M | ---- | --11.72M |
-Gross PPE | 35.83%53.02M | 35.83%53.02M | 31.86%17.35M | --15.11M | 20.90%14.17M | 29.10%39.03M | 29.10%39.03M | --13.15M | ---- | --11.72M |
-Accumulated depreciation | -23.41%-32.48M | -23.41%-32.48M | ---- | ---- | ---- | -23.20%-26.32M | -23.20%-26.32M | ---- | ---- | ---- |
Goodwill and other intangible assets | 53.55%190.09M | 53.55%190.09M | 34.25%168.32M | --168.79M | 29.72%166.74M | -4.87%123.79M | -4.87%123.79M | --125.38M | ---- | --128.54M |
-Goodwill | 32.57%88.06M | 32.57%88.06M | 16.18%77.17M | --76.03M | 23.69%82.15M | 0.00%66.42M | 0.00%66.42M | --66.42M | ---- | --66.42M |
-Other intangible assets | 77.84%102.03M | 77.84%102.03M | 54.62%91.16M | --92.76M | 36.17%84.59M | -9.95%57.37M | -9.95%57.37M | --58.96M | ---- | --62.12M |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | --22.18M |
Non current accounts receivable | --43K | --43K | --199K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 217.30%752K | 217.30%752K | --918K | --1.54M | --226K | --237K | --237K | ---- | ---- | ---- |
Other non current assets | 370.19%7.87M | 370.19%7.87M | 0.84%2.04M | --2.1M | 10.34%1.95M | 5.42%1.67M | 5.42%1.67M | --2.02M | ---- | --1.77M |
Total non current assets | 58.43%219.29M | 58.43%219.29M | 34.34%188.82M | --187.54M | 11.50%183.09M | -14.90%138.42M | -14.90%138.42M | --140.55M | --0 | --164.21M |
Total assets | 52.03%392.39M | 52.03%392.39M | 25.29%365.57M | 56.58%379.11M | 56.77%342.34M | 26.93%258.1M | 26.93%258.1M | --291.78M | --242.13M | --218.38M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 240.71%115.03M | 240.71%115.03M | 199.20%113.38M | --117.21M | 131.42%74.02M | 61.99%33.76M | 61.99%33.76M | --37.89M | ---- | --31.99M |
-accounts payable | 240.72%114.99M | 240.72%114.99M | 199.09%113.34M | --117.16M | 146.64%74.02M | 72.81%33.75M | 72.81%33.75M | --37.89M | ---- | --30.01M |
-Due to related parties current | 223.08%42K | 223.08%42K | --42K | --50K | --0 | -98.18%13K | -98.18%13K | --0 | ---- | --1.97M |
Current accrued expenses | 78.54%12.09M | 78.54%12.09M | 20.66%28.21M | 2,830.72%20.02M | 45.33%19.8M | 32.01%6.77M | 32.01%6.77M | --23.38M | --682.97K | --13.63M |
Current provisions | -60.74%148K | -60.74%148K | ---- | ---- | ---- | -88.13%377K | -88.13%377K | ---- | ---- | ---- |
Current debt and capital lease obligation | 43.49%12.03M | 43.49%12.03M | 10.02%10.39M | --8.32M | -38.06%8.51M | -26.48%8.38M | -26.48%8.38M | --9.44M | ---- | --13.74M |
-Current debt | 43.61%10.89M | 43.61%10.89M | 10.02%10.39M | --8.32M | -38.06%8.51M | -33.46%7.59M | -33.46%7.59M | --9.44M | ---- | --13.74M |
-Current capital lease obligation | 42.34%1.13M | 42.34%1.13M | ---- | ---- | ---- | --796K | --796K | ---- | ---- | ---- |
Current deferred liabilities | 55.07%9.81M | 55.07%9.81M | -18.52%5.95M | -61.89%6.14M | 6.06%6.79M | -1.89%6.33M | -1.89%6.33M | --7.3M | --16.12M | --6.41M |
Other current liabilities | --5.25M | --5.25M | --3.16M | --3.19M | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 183.48%161.57M | 183.48%161.57M | 106.48%161.07M | 822.00%154.88M | 65.95%109.13M | 17.64%57M | 17.64%57M | --78.01M | --16.8M | --65.76M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 19.19%153.58M | 19.19%153.58M | 15.63%147.24M | --147.12M | -15.06%144.28M | -21.56%128.86M | -21.56%128.86M | --127.34M | ---- | --169.87M |
-Long term debt | 18.69%151.02M | 18.69%151.02M | 15.92%145.49M | --145.86M | -15.35%142.29M | -22.55%127.24M | -22.55%127.24M | --125.51M | ---- | --168.09M |
-Long term capital lease obligation | 58.09%2.56M | 58.09%2.56M | -4.16%1.75M | --1.26M | 12.01%1.99M | --1.62M | --1.62M | --1.83M | ---- | --1.77M |
Non current deferred liabilities | 61.27%24.13M | 61.27%24.13M | -0.58%12.96M | --14.38M | 70.54%24.12M | 1.10%14.96M | 1.10%14.96M | --13.03M | --0 | --14.14M |
Derivative product liabilities | -89.40%137K | -89.40%137K | -64.74%177K | -74.41%921K | --1.31M | --1.29M | --1.29M | --502K | --3.6M | ---- |
Preferred securities outside stock equity | 28.10%105.8M | 28.10%105.8M | 16.18%92.48M | -63.23%88.96M | --85.66M | --82.6M | --82.6M | --79.61M | --241.94M | ---- |
Other non current liabilities | 356.87%12.4M | 356.87%12.4M | 155.23%6.41M | --7.68M | 76.82%4.55M | 3.08%2.71M | 3.08%2.71M | --2.51M | ---- | --2.58M |
Total non current liabilities | 28.48%296.05M | 28.48%296.05M | 16.27%259.27M | 5.50%259.05M | 39.30%259.92M | 26.81%230.42M | 26.81%230.42M | --222.99M | --245.54M | --186.58M |
Total liabilities | 59.22%457.62M | 59.22%457.62M | 39.65%420.34M | 57.79%413.93M | 46.25%369.05M | 24.88%287.42M | 24.88%287.42M | --301M | --262.34M | --252.34M |
Shareholders'equity | ||||||||||
Share capital | 14.29%8K | 14.29%8K | 14.29%8K | 19.17%8K | --8K | 16.67%7K | 16.67%7K | --7K | --6.71K | --0 |
-common stock | 14.29%8K | 14.29%8K | 14.29%8K | 19.17%8K | --8K | 16.67%7K | 16.67%7K | --7K | --6.71K | --0 |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Retained earnings | -21.70%-341.07M | -21.70%-341.07M | -24.32%-327.88M | -1,422.64%-307.78M | -48.81%-293.17M | -47.49%-280.26M | -47.49%-280.26M | ---263.73M | ---20.21M | ---197.01M |
Paid-in capital | 12.67%306.33M | 12.67%306.33M | 7.69%296.64M | --291M | 75.75%287.42M | 66.33%271.88M | 66.33%271.88M | --275.44M | --0 | --163.55M |
Less: Treasury stock | --32.09M | --32.09M | --22.88M | --20.34M | --20.34M | --0 | --0 | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 357.33%1.6M | 357.33%1.6M | -8.62%-655K | --2.28M | -25.50%-630K | -127.47%-621K | -127.47%-621K | ---603K | ---- | ---502K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---20.34M | ---20.34M | ---20.34M | ---- | ---- |
Total stockholders'equity | -122.45%-65.23M | -122.45%-65.23M | -494.20%-54.77M | -72.31%-34.82M | 21.37%-26.71M | -9.31%-29.32M | -9.31%-29.32M | ---9.22M | ---20.21M | ---33.97M |
Total equity | -122.45%-65.23M | -122.45%-65.23M | -494.20%-54.77M | -72.31%-34.82M | 21.37%-26.71M | -9.31%-29.32M | -9.31%-29.32M | ---9.22M | ---20.21M | ---33.97M |
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