(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 | 105.76%464.72M | 105.76%464.72M | 14.92%362.85M | -48.69%226.67M | -66.36%121.14M | -54.58%225.85M | -54.58%225.85M | -46.21%315.73M | -30.18%441.77M | -52.85%360.12M |
-Cash and cash equivalents | 105.76%464.72M | 105.76%464.72M | 14.92%362.85M | -48.69%226.67M | -66.36%121.14M | -54.58%225.85M | -54.58%225.85M | -46.21%315.73M | -30.18%441.77M | -52.85%360.12M |
Receivables | -37.02%27.2M | -37.02%27.2M | -67.83%19.13M | 105.58%58.68M | 545.63%45.53M | 1,489.58%43.19M | 1,489.58%43.19M | --59.48M | --28.54M | --7.05M |
-Accounts receivable | -43.19%17.97M | -43.19%17.97M | -71.57%10.71M | 19.56%20M | 1,959.75%27.58M | --31.64M | --31.64M | --37.66M | --16.73M | --1.34M |
-Notes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --10.08M | ---- | ---- |
-Other receivables | -20.14%9.23M | -20.14%9.23M | -28.18%8.43M | 227.36%38.68M | 214.20%17.95M | 325.14%11.55M | 325.14%11.55M | --11.73M | --11.82M | --5.71M |
Inventory | -44.05%62.59M | -44.05%62.59M | -29.74%56.96M | 66.27%86.64M | 378.31%123.63M | 864.65%111.87M | 864.65%111.87M | 2,124.73%81.07M | 2,198.41%52.11M | --25.85M |
Prepaid assets | 13.41%16.21M | 13.41%16.21M | 7.99%30.09M | 54.75%33.62M | 22.46%29.22M | 33.17%14.29M | 33.17%14.29M | 361.25%27.86M | 17.13%21.73M | -28.51%23.86M |
Restricted cash | -88.45%1.22M | -88.45%1.22M | 104.00%1.22M | --600K | --10.6M | --10.6M | --10.6M | --600K | ---- | ---- |
Current deferred assets | -77.20%479K | -77.20%479K | -78.89%460K | -43.70%710K | -69.36%661K | -14.00%2.1M | -14.00%2.1M | --2.18M | --1.26M | --2.16M |
Other current assets | ---- | ---- | ---- | ---- | ---- | --29.03M | --29.03M | ---- | ---- | ---- |
Total current assets | 31.01%572.41M | 31.01%572.41M | -3.33%470.72M | -25.39%406.92M | -21.06%330.78M | -16.73%436.93M | -16.73%436.93M | -20.18%486.92M | -17.77%545.4M | -47.91%419.03M |
Non current assets | ||||||||||
Net PPE | 20.50%503.42M | 20.50%503.42M | 28.71%469.85M | 54.95%483.04M | 79.99%475.4M | 70.96%417.79M | 70.96%417.79M | 81.93%365.05M | 87.38%311.73M | 114.00%264.12M |
-Gross PPE | 22.01%547.37M | 22.01%547.37M | 29.79%508.77M | 55.84%521.66M | 80.34%511.54M | 71.96%448.62M | 71.96%448.62M | 87.22%391.99M | 87.69%334.74M | 112.33%283.65M |
-Accumulated depreciation | -42.54%-43.95M | -42.54%-43.95M | -44.46%-38.92M | -67.81%-38.61M | -85.04%-36.14M | -86.79%-30.83M | -86.79%-30.83M | -209.15%-26.94M | -91.97%-23.01M | -92.06%-19.53M |
Goodwill and other intangible assets | -8.13%91.1M | -8.13%91.1M | -5.97%92.95M | -5.79%94.8M | -3.72%98.61M | -3.18%99.16M | -3.18%99.16M | -3.49%98.85M | 82.18%100.63M | 85.41%102.42M |
-Goodwill | -21.68%5.24M | -21.68%5.24M | 0.00%5.24M | 0.00%5.24M | 27.68%6.69M | 27.68%6.69M | 27.68%6.69M | 0.00%5.24M | 0.00%5.24M | 0.00%5.24M |
-Other intangible assets | -7.15%85.86M | -7.15%85.86M | -6.30%87.71M | -6.11%89.56M | -5.41%91.92M | -4.84%92.47M | -4.84%92.47M | -3.68%93.61M | 90.79%95.4M | 94.36%97.18M |
Investments and advances | -9.16%57.06M | -9.16%57.06M | -23.94%58.19M | -26.89%58.29M | 9.65%68.68M | 1.68%62.82M | 1.68%62.82M | 22.66%76.51M | 25.28%79.73M | 756.59%62.63M |
Non current prepaid assets | -56.38%14.95M | -56.38%14.95M | -55.11%16.68M | -54.08%17.33M | 128.45%77.22M | 24.11%34.28M | 24.11%34.28M | 48.18%37.16M | 126.39%37.74M | 160.98%33.8M |
Other non current assets | -80.66%35.92M | -80.66%35.92M | -57.98%39.89M | -15.94%77.12M | 279.79%107.68M | 542.62%185.69M | 542.62%185.69M | --94.94M | --91.75M | --28.35M |
Total non current assets | -12.16%702.45M | -12.16%702.45M | 0.75%677.57M | 17.54%730.59M | 68.44%827.58M | 71.95%799.73M | 71.95%799.73M | 72.21%672.51M | 105.88%621.58M | 146.99%491.33M |
Total assets | 3.09%1.27B | 3.09%1.27B | -0.96%1.15B | -2.53%1.14B | 27.24%1.16B | 24.94%1.24B | 24.94%1.24B | 15.88%1.16B | 20.91%1.17B | -9.26%910.36M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -52.67%44.13M | -52.67%44.13M | -47.24%48.81M | -47.68%45.77M | 0.70%78.02M | 7.20%93.24M | 7.20%93.24M | 61.59%92.51M | 50.66%87.48M | 89.77%77.48M |
-accounts payable | -52.67%44.13M | -52.67%44.13M | -47.24%48.81M | -47.68%45.77M | 0.70%78.02M | 7.20%93.24M | 7.20%93.24M | 61.59%92.51M | 50.66%87.48M | 89.77%77.48M |
Current accrued expenses | -47.17%30.61M | -47.17%30.61M | -47.89%42.57M | -9.65%48.29M | 71.61%69.29M | 86.64%57.94M | 86.64%57.94M | 112.19%81.69M | 109.06%53.45M | 39.01%40.38M |
Current provisions | 4,327.43%65.7M | 4,327.43%65.7M | --61.95M | --2.02M | ---- | --1.48M | --1.48M | ---- | ---- | ---- |
Current debt and capital lease obligation | -83.01%10.82M | -83.01%10.82M | 189.83%41.61M | 64.29%15.64M | 4,766.86%24.68M | 45,367.14%63.65M | 45,367.14%63.65M | -42.49%14.36M | 719.81%9.52M | -53.78%507K |
-Current debt | -95.84%2.55M | -95.84%2.55M | 162.39%36.74M | 41.66%12.99M | 13,645.89%20.07M | --61.31M | --61.31M | --14M | --9.17M | --146K |
-Current capital lease obligation | 252.34%8.27M | 252.34%8.27M | 1,272.11%4.87M | 657.14%2.65M | 1,175.90%4.61M | 1,575.71%2.35M | 1,575.71%2.35M | -98.58%355K | -69.85%350K | -67.09%361K |
Current deferred liabilities | -52.43%8.64M | -52.43%8.64M | -33.24%12.7M | -76.43%5.09M | 39.23%16.05M | 120.13%18.17M | 120.13%18.17M | --19.02M | --21.58M | --11.53M |
Other current liabilities | -32.80%100.2M | -32.80%100.2M | 22.14%85.5M | 42.59%116.34M | 64.65%88.5M | 175.15%149.1M | 175.15%149.1M | -47.12%70M | --81.59M | --53.75M |
Current liabilities | -32.19%260.11M | -32.19%260.11M | 5.61%293.14M | -8.07%233.14M | 50.58%276.54M | 112.39%383.59M | 112.39%383.59M | 9.67%277.58M | 199.10%253.61M | 158.76%183.64M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | --4.28M | ---- | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | -7.49%274.04M | -7.49%274.04M | -17.76%237.39M | 28.23%353.46M | 1,074.31%323.96M | 984.65%296.22M | 984.65%296.22M | 67,345.79%288.67M | 1,943.27%275.66M | 101.79%27.59M |
-Long term debt | -40.82%141.41M | -40.82%141.41M | -47.97%121.79M | 8.43%246.83M | 891.82%243.1M | 869.81%238.95M | 869.81%238.95M | --234.08M | --227.64M | --24.51M |
-Long term capital lease obligation | 131.60%132.63M | 131.60%132.63M | 111.78%115.6M | 122.05%106.63M | 2,527.95%80.86M | 2,044.07%57.27M | 2,044.07%57.27M | 12,653.97%54.59M | 255.95%48.02M | -77.49%3.08M |
Non current deferred liabilities | 46.67%22K | 46.67%22K | 15.38%15K | 25.00%15K | 36.36%15K | 36.36%15K | 36.36%15K | 30.00%13K | 20.00%12K | 22.22%11K |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -82.14%791K | -84.52%1.38M | -26.10%4.72M |
Other non current liabilities | -29.13%21.51M | -29.13%21.51M | -50.02%14.17M | -24.02%28.17M | -89.34%7.7M | -63.88%30.36M | -63.88%30.36M | -18.38%28.35M | --37.07M | --72.23M |
Total non current liabilities | -9.50%295.58M | -9.50%295.58M | -20.84%251.58M | 21.50%381.64M | 221.34%335.95M | 182.42%326.59M | 182.42%326.59M | 702.62%317.82M | 1,302.56%314.12M | 421.07%104.55M |
Total liabilities | -21.75%555.68M | -21.75%555.68M | -8.51%544.72M | 8.29%614.79M | 112.53%612.49M | 139.73%710.18M | 139.73%710.18M | 103.42%595.4M | 429.67%567.72M | 216.57%288.19M |
Shareholders'equity | ||||||||||
Share capital | 160.78%133K | 160.78%133K | 115.22%99K | 79.07%77K | 40.48%59K | 24.39%51K | 24.39%51K | 15.00%46K | -99.68%43K | 7.69%42K |
-common stock | 160.78%133K | 160.78%133K | 115.22%99K | 79.07%77K | 40.48%59K | 24.39%51K | 24.39%51K | 15.00%46K | -99.68%43K | 7.69%42K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -50.92%-3.07B | -50.92%-3.07B | -60.94%-2.92B | -53.61%-2.42B | -57.03%-2.2B | -62.71%-2.03B | -62.71%-2.03B | -66.13%-1.81B | -91.42%-1.58B | -106.28%-1.4B |
Paid-in capital | 47.89%3.79B | 47.89%3.79B | 47.99%3.52B | 35.26%2.94B | 35.83%2.75B | 31.81%2.56B | 31.81%2.56B | 32.24%2.38B | 30.48%2.18B | 27.18%2.03B |
Gains losses not affecting retained earnings | 89.73%-162K | 89.73%-162K | 102.15%52K | 92.17%-93K | -1,344.27%-1.63M | -696.46%-1.58M | -696.46%-1.58M | -1,936.97%-2.42M | -29,775.00%-1.19M | 277.03%131K |
Total stockholders'equity | 36.60%719.17M | 36.60%719.17M | 7.01%603.57M | -12.77%522.72M | -12.26%545.87M | -24.09%526.48M | -24.09%526.48M | -20.32%564.03M | -30.16%599.25M | -31.80%622.17M |
Total equity | 36.60%719.17M | 36.60%719.17M | 7.01%603.57M | -12.77%522.72M | -12.26%545.87M | -24.09%526.48M | -24.09%526.48M | -20.32%564.03M | -30.16%599.25M | -31.80%622.17M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data