(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 | 2.06%149.58M | 2.06%149.58M | 8.23%170.03M | 19.69%171.86M | 8.46%182.34M | 18.30%146.56M | 18.30%146.56M | 48.45%157.1M | 49.02%143.59M | 97.21%168.12M |
-Cash and cash equivalents | 2.06%149.58M | 2.06%149.58M | 8.23%170.03M | 19.69%171.86M | 8.46%182.34M | 18.30%146.56M | 18.30%146.56M | 48.45%157.1M | 49.02%143.59M | 97.21%168.12M |
Receivables | 56.33%71.02M | 56.33%71.02M | 38.83%61.85M | 9.13%62.76M | -22.64%46.35M | -26.31%45.43M | -26.31%45.43M | -25.92%44.55M | 39.50%57.51M | 37.96%59.91M |
-Accounts receivable | 89.93%34.65M | 89.93%34.65M | -22.78%17.08M | -4.46%23.5M | 3.19%21.91M | -42.82%18.25M | -42.82%18.25M | -28.81%22.12M | 18.86%24.6M | -30.06%21.24M |
-Related party accounts receivable | 104.13%33.4M | 104.13%33.4M | 140.96%30.91M | 56.66%27.11M | -17.44%20.33M | -2.23%16.36M | -2.23%16.36M | -22.02%12.83M | 192.18%17.31M | 182.78%24.63M |
-Other receivables | -72.61%2.96M | -72.61%2.96M | 44.35%13.86M | -22.17%12.14M | -70.80%4.1M | -16.82%10.82M | -16.82%10.82M | -23.88%9.6M | 6.83%15.6M | 222.75%14.04M |
Inventory | 5.80%9.04M | 5.80%9.04M | -2.93%12.47M | -28.66%10.7M | -26.01%10.46M | -35.10%8.55M | -35.10%8.55M | -8.89%12.85M | 33.90%14.99M | 47.30%14.14M |
Restricted cash | 30.55%8.66M | 30.55%8.66M | --8.64M | 11.77%8.53M | --8.53M | 1,868.55%6.63M | 1,868.55%6.63M | ---- | --7.63M | ---- |
Other current assets | -19.31%17.07M | -19.31%17.07M | 6.57%24.72M | 4.23%23.97M | 9.50%22.84M | 29.82%21.15M | 29.82%21.15M | -14.08%23.2M | 31.40%22.99M | -3.57%20.86M |
Total current assets | 11.85%255.37M | 11.85%255.37M | 16.84%277.71M | 12.60%277.8M | 2.85%270.51M | 6.03%228.32M | 6.03%228.32M | 14.79%237.69M | 48.37%246.71M | 64.49%263.02M |
Non current assets | ||||||||||
Net PPE | 3.60%1.76B | 3.60%1.76B | 6.39%1.79B | 5.83%1.81B | 3.03%1.79B | -3.86%1.7B | -3.86%1.7B | -10.28%1.68B | 13.26%1.71B | 13.46%1.74B |
-Gross PPE | 6.19%2.54B | 6.19%2.54B | 51.22%2.54B | 6.93%2.54B | 4.86%2.48B | 1.25%2.39B | 1.25%2.39B | -10.28%1.68B | 13.43%2.37B | 54.30%2.37B |
-Accumulated depreciation | -12.49%-782.95M | -12.49%-782.95M | ---752.17M | -9.81%-721.24M | -9.94%-689.37M | -16.36%-696.02M | -16.36%-696.02M | ---- | -13.86%-656.81M | ---627.06M |
Goodwill and other intangible assets | 38.91%332K | 38.91%332K | -7.69%240K | -9.71%251K | -42.18%196K | -40.25%239K | -40.25%239K | 25.60%260K | 14.88%278K | 65.37%339K |
Investments and advances | 17.76%174.91M | 17.76%174.91M | 6.26%156.82M | 1.73%151.9M | -2.50%145.39M | -1.12%148.53M | -1.12%148.53M | 1.67%147.58M | 1.43%149.32M | -1.38%149.12M |
Related parties assets | 104.13%33.4M | 104.13%33.4M | 140.96%30.91M | 56.66%27.11M | -17.44%20.33M | -2.23%16.36M | -2.23%16.36M | -22.02%12.83M | 192.18%17.31M | 182.78%24.63M |
Financial assets | -33.16%14.67M | -33.16%14.67M | -11.14%19.93M | 45.08%20.9M | 79.03%17.7M | 3,691.88%21.96M | 3,691.88%21.96M | 9,956.50%22.43M | 6,600.00%14.41M | 3,660.08%9.89M |
Other non current assets | ---- | ---- | ---- | ---- | 1,321.52%16.12M | -94.80%1.37M | -94.80%1.37M | 48.98%8.44M | -92.77%110K | -19.12%1.13M |
Total non current assets | 4.22%1.95B | 4.22%1.95B | 5.69%1.96B | 5.80%1.99B | 3.77%1.97B | -3.79%1.87B | -3.79%1.87B | -8.15%1.86B | 12.97%1.88B | 12.67%1.9B |
Total assets | 5.05%2.2B | 5.05%2.2B | 6.95%2.24B | 6.59%2.26B | 3.66%2.24B | -2.81%2.1B | -2.81%2.1B | -6.02%2.09B | 16.19%2.12B | 17.16%2.17B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 46.38%12.25M | 46.38%12.25M | 12.31%10.12M | 22.43%11.63M | -44.84%8.62M | -29.23%8.37M | -29.23%8.37M | -30.71%9.01M | 7.62%9.5M | 56.34%15.63M |
-accounts payable | 49.79%11.64M | 49.79%11.64M | 23.78%9.53M | 12.57%10.21M | -47.18%8.07M | -32.99%7.77M | -32.99%7.77M | -38.74%7.7M | 5.21%9.07M | 56.12%15.27M |
-Due to related parties current | 1.85%606K | 1.85%606K | -54.95%591K | 230.77%1.42M | 55.46%555K | 165.63%595K | 165.63%595K | 200.23%1.31M | 108.25%429K | 66.05%357K |
Current accrued expenses | -8.94%26.34M | -8.94%26.34M | -19.41%20.97M | -5.01%25.17M | -6.08%24.02M | 15.45%28.92M | 15.45%28.92M | -5.22%26.02M | -1.43%26.5M | 28.30%25.58M |
Current debt and capital lease obligation | 22.18%121.24M | 22.18%121.24M | -40.41%120.28M | -46.19%119.93M | -27.71%117.44M | -33.38%99.23M | -33.38%99.23M | 57.86%201.85M | 154.09%222.9M | 91.50%162.45M |
-Current capital lease obligation | 317.35%914K | 317.35%914K | 37.62%278K | 12.80%238K | -15.90%238K | -42.52%219K | -42.52%219K | -73.87%202K | -79.07%211K | -77.99%283K |
Current deferred liabilities | 10.86%25.62M | 10.86%25.62M | 22.65%25.75M | 60.16%24.84M | 20.34%23.82M | 24.84%23.11M | 24.84%23.11M | 2.18%20.99M | 10.92%15.51M | 21.93%19.8M |
Current liabilities | 16.17%185.44M | 16.17%185.44M | -31.32%177.12M | -33.83%181.57M | -22.17%173.9M | -21.88%159.62M | -21.88%159.62M | 36.54%257.87M | 99.69%274.4M | 70.58%223.45M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.44%735.81M | 3.44%735.81M | 31.15%794.55M | 32.34%829.39M | 12.64%834.52M | -7.81%711.31M | -7.81%711.31M | -25.82%605.84M | -8.34%626.69M | 4.48%740.89M |
-Long term debt | 3.54%732.31M | 3.54%732.31M | 31.30%790.56M | 32.54%825.21M | 12.76%830.32M | -8.27%707.28M | -8.27%707.28M | -26.23%602.11M | -8.94%622.59M | 4.57%736.34M |
-Long term capital lease obligation | -13.19%3.5M | -13.19%3.5M | 6.88%3.99M | 2.12%4.18M | -7.87%4.19M | 672.41%4.03M | 672.41%4.03M | 549.91%3.74M | --4.1M | -8.32%4.55M |
Non current deferred liabilities | 65.08%7.02M | 65.08%7.02M | --6.97M | --6.1M | --4.83M | 941.67%4.25M | 941.67%4.25M | ---- | ---- | ---- |
Due to related parties non current | -14.12%41.34M | -14.12%41.34M | -14.21%42.99M | -13.35%44.7M | -12.72%46.48M | -12.28%48.14M | -12.28%48.14M | -11.28%50.11M | -10.87%51.59M | -10.43%53.25M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 123.71%18.21M | 332.38%12.73M | 5.36%2.87M |
Total non current liabilities | 2.68%784.17M | 2.68%784.17M | 25.27%844.51M | 27.38%880.19M | 11.14%885.82M | -8.61%763.7M | -8.61%763.7M | -23.51%674.16M | -7.19%691.01M | 3.33%797M |
Total liabilities | 5.01%969.61M | 5.01%969.61M | 9.61%1.02B | 9.98%1.06B | 3.85%1.06B | -11.22%923.33M | -11.22%923.33M | -12.91%932.03M | 9.46%965.41M | 13.10%1.02B |
Shareholders'equity | ||||||||||
Share capital | -4.68%733K | -4.68%733K | -5.05%734K | -4.79%736K | -3.36%747K | -0.39%769K | -0.39%769K | 0.26%773K | 38.04%773K | 38.04%773K |
-common stock | -4.68%733K | -4.68%733K | -5.05%734K | -4.79%736K | -3.36%747K | -0.39%769K | -0.39%769K | 0.26%773K | 38.04%773K | 38.04%773K |
Retained earnings | 7.20%390.22M | 7.20%390.22M | 4.93%377.24M | 2.16%364.8M | 3.40%354.7M | 15.19%364M | 15.19%364M | 0.78%359.51M | 2.00%357.07M | -1.93%343.05M |
Paid-in capital | 0.16%799.47M | 0.16%799.47M | 0.14%799.1M | 0.12%798.8M | 0.11%798.37M | 0.11%798.19M | 0.11%798.19M | 0.12%797.99M | 34.35%797.8M | 34.35%797.46M |
Gains losses not affecting retained earnings | 67.17%-152K | 67.17%-152K | 82.95%-103K | 15.78%-411K | 3.25%-298K | -83.00%-463K | -83.00%-463K | -177.94%-604K | -130.19%-488K | -87.80%-308K |
Total stockholders'equity | 2.39%1.19B | 2.39%1.19B | 1.67%1.18B | 0.76%1.16B | 1.10%1.15B | 4.37%1.16B | 4.37%1.16B | 0.20%1.16B | 22.34%1.16B | 20.90%1.14B |
Noncontrolling interests | 292.01%42.8M | 292.01%42.8M | 777.17%41.41M | 808.78%39.14M | 691.49%31.34M | 203.03%10.92M | 203.03%10.92M | 55.96%4.72M | 63.27%4.31M | 76.43%3.96M |
Total equity | 5.08%1.23B | 5.08%1.23B | 4.82%1.22B | 3.76%1.2B | 3.49%1.18B | 5.01%1.17B | 5.01%1.17B | 0.35%1.16B | 22.45%1.16B | 21.03%1.14B |
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