(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 | 16.76%39.66M | 16.76%39.66M | 29.93%41.05M | -32.58%32.28M | -53.36%33.29M | -61.13%33.96M | -61.13%33.96M | -69.59%31.6M | -57.68%47.88M | --71.37M |
-Cash and cash equivalents | 13.30%38.39M | 13.30%38.39M | 26.19%39.8M | -25.65%31.05M | -48.71%33.21M | -61.21%33.88M | -61.21%33.88M | -69.61%31.54M | -63.06%41.76M | --64.75M |
-Short-term investments | 1,428.92%1.27M | 1,428.92%1.27M | 2,214.81%1.25M | -79.84%1.23M | -98.84%77K | 72.92%83K | 72.92%83K | -47.57%54K | 6,083.84%6.12M | --6.62M |
Receivables | 60.17%84.56M | 60.17%84.56M | 55.60%70.37M | 35.06%64.87M | 45.39%57.6M | 56.51%52.79M | 56.51%52.79M | 24.89%45.23M | 43.39%48.03M | --39.62M |
-Accounts receivable | 50.66%41.3M | 50.66%41.3M | 22.61%29.99M | 26.25%32.4M | -29.97%27.74M | 41.75%27.41M | 41.75%27.41M | -23.13%24.46M | -18.49%25.67M | --39.62M |
-Other receivables | 70.44%43.26M | 70.44%43.26M | 94.43%40.38M | 45.18%32.46M | --29.86M | 76.33%25.38M | 76.33%25.38M | 371.94%20.77M | 1,016.33%22.36M | ---- |
Inventory | -13.63%20.56M | -13.63%20.56M | -21.53%19.79M | 6.98%22.92M | 175.40%27.38M | 209.54%23.81M | 209.54%23.81M | 241.42%25.22M | 317.46%21.43M | --9.94M |
Restricted cash | 46.13%49.86M | 46.13%49.86M | 45.91%50.96M | 54.59%50.58M | 33.36%44.08M | 43.99%34.12M | 43.99%34.12M | 50.63%34.92M | 41.93%32.72M | --33.05M |
Other current assets | 51.84%8.77M | 51.84%8.77M | -28.21%5.77M | -39.37%7.22M | 51.72%4.99M | 62.78%5.78M | 62.78%5.78M | --8.03M | --11.9M | --3.29M |
Total current assets | 35.19%203.41M | 35.19%203.41M | 29.61%187.93M | 9.82%177.86M | 6.40%167.34M | -3.58%150.46M | -3.58%150.46M | -15.06%144.99M | -7.36%161.96M | --157.27M |
Non current assets | ||||||||||
Net PPE | -22.93%10.83M | -22.93%10.83M | -19.16%11.46M | -8.29%12.27M | 16.24%13.26M | 22.17%14.05M | 22.17%14.05M | 32.37%14.18M | 26.12%13.38M | --11.4M |
-Gross PPE | 1.72%32.35M | 1.72%32.35M | -19.16%11.46M | -8.29%12.27M | 16.24%13.26M | 70.40%31.81M | 70.40%31.81M | 32.37%14.18M | 26.12%13.38M | --11.4M |
-Accumulated depreciation | -21.21%-21.52M | -21.21%-21.52M | ---- | ---- | ---- | -147.80%-17.76M | -147.80%-17.76M | ---- | ---- | ---- |
Goodwill and other intangible assets | 74.92%96.41M | 74.92%96.41M | 17.21%61.24M | 18.12%59.34M | 45.19%57.08M | 45.81%55.12M | 45.81%55.12M | 41.56%52.24M | 37.84%50.24M | --39.31M |
-Goodwill | 26.19%12.87M | 26.19%12.87M | ---- | ---- | ---- | 23.27%10.2M | 23.27%10.2M | ---- | ---- | ---- |
-Other intangible assets | 85.99%83.55M | 85.99%83.55M | ---- | ---- | ---- | 52.12%44.92M | 52.12%44.92M | ---- | ---- | ---- |
Investments and advances | -7.42%7.33M | -7.42%7.33M | -19.37%6.62M | -17.49%7.15M | -16.16%7.54M | -15.84%7.92M | -15.84%7.92M | -16.60%8.21M | 197.97%8.67M | --8.99M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Other non current assets | 99.56%5.88M | 99.56%5.88M | 176.55%5.35M | 158.38%5.2M | -57.94%3.06M | 135.46%2.95M | 135.46%2.95M | --1.94M | --2.01M | --7.28M |
Total non current assets | 50.51%120.45M | 50.51%120.45M | 10.58%84.67M | 13.01%83.96M | 20.83%80.94M | 33.47%80.03M | 33.47%80.03M | 30.80%76.57M | 45.54%74.3M | --66.99M |
Total assets | 40.51%323.86M | 40.51%323.86M | 23.04%272.6M | 10.82%261.83M | 10.71%248.28M | 6.70%230.49M | 6.70%230.49M | -3.35%221.56M | 4.60%236.25M | --224.26M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 55.18%147.64M | 55.18%147.64M | 38.84%129.41M | 31.68%124.92M | 68.02%114.51M | 51.79%95.14M | 51.79%95.14M | 37.39%93.21M | 52.19%94.87M | --68.15M |
-accounts payable | 19.83%17.46M | 19.83%17.46M | -39.53%10.73M | -45.17%12.14M | 64.42%16.93M | 59.52%14.57M | 59.52%14.57M | 54.25%17.75M | 152.46%22.13M | --10.3M |
-Other payable | 61.58%130.17M | 61.58%130.17M | 57.27%118.68M | 55.06%112.78M | 68.66%97.58M | 50.47%80.57M | 50.47%80.57M | 33.95%75.46M | 35.78%72.73M | --57.86M |
Current debt and capital lease obligation | 272.61%56.15M | 272.61%56.15M | 447.59%35.13M | 253.41%26.31M | 261.22%20.06M | 100.69%15.07M | 100.69%15.07M | -9.44%6.42M | 9.78%7.44M | --5.55M |
-Current debt | 319.84%54M | 319.84%54M | 644.89%32.97M | 333.93%24.09M | 342.63%17.74M | 114.15%12.86M | 114.15%12.86M | -22.50%4.43M | 0.73%5.55M | --4.01M |
-Current capital lease obligation | -2.77%2.15M | -2.77%2.15M | 8.55%2.16M | 17.12%2.22M | 50.36%2.33M | 46.87%2.21M | 46.87%2.21M | 44.87%1.99M | 49.09%1.89M | --1.55M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 176.58%4.5M | --12.44M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 176.58%4.5M | --12.44M |
Current liabilities | 84.91%203.78M | 84.91%203.78M | 65.16%164.53M | 41.58%151.23M | 56.22%134.57M | 57.02%110.21M | 57.02%110.21M | 30.80%99.62M | 50.99%106.81M | --86.14M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 31.16%18.95M | 31.16%18.95M | -29.57%7.68M | -12.22%9.53M | -0.97%11.31M | 16.05%14.45M | 16.05%14.45M | 13.54%10.9M | -3.37%10.85M | --11.42M |
-Long term debt | 74.03%14.8M | 74.03%14.8M | -32.98%3.29M | -11.05%4.47M | -1.43%6.07M | 20.50%8.51M | 20.50%8.51M | 20.36%4.91M | -6.91%5.02M | --6.16M |
-Long term capital lease obligation | -30.20%4.15M | -30.20%4.15M | -26.78%4.39M | -13.23%5.06M | -0.44%5.24M | 10.22%5.94M | 10.22%5.94M | 8.50%6M | -0.10%5.83M | --5.26M |
Non current deferred liabilities | 291.93%3.11M | 291.93%3.11M | -21.95%640K | -22.27%691K | -26.48%744K | -27.11%793K | -27.11%793K | -21.53%820K | -25.11%889K | --1.01M |
Employee benefits | 5.96%427K | 5.96%427K | -28.75%446K | -30.13%429K | -29.71%407K | -33.06%403K | -33.06%403K | -36.12%626K | -34.89%614K | --579K |
Total non current liabilities | 43.72%22.49M | 43.72%22.49M | -29.02%8.77M | -13.83%10.65M | -4.23%12.46M | 10.63%15.65M | 10.63%15.65M | -21.45%12.35M | -18.16%12.35M | --13.01M |
Total liabilities | 79.79%226.27M | 79.79%226.27M | 54.77%173.3M | 35.84%161.87M | 48.28%147.03M | 49.24%125.85M | 49.24%125.85M | 21.86%111.97M | 38.83%119.16M | --99.16M |
Shareholders'equity | ||||||||||
Share capital | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | --8K |
-common stock | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | --8K |
Retained earnings | -15.98%-65.59M | -15.98%-65.59M | -25.78%-64.18M | -44.89%-62.58M | -71.18%-60.29M | -97.06%-56.55M | -97.06%-56.55M | -130.55%-51.03M | -132.27%-43.19M | ---35.22M |
Paid-in capital | 1.40%153.52M | 1.40%153.52M | 1.63%153.52M | 1.25%152.65M | 0.83%151.71M | 0.69%151.41M | 0.69%151.41M | 0.67%151.07M | 0.92%150.76M | --150.46M |
Gains losses not affecting retained earnings | -1.31%9.64M | -1.31%9.64M | 4.30%9.95M | 3.89%9.88M | -0.40%9.81M | -2.28%9.77M | -2.28%9.77M | 1.46%9.54M | 2.91%9.51M | --9.85M |
Total stockholders'equity | -6.73%97.59M | -6.73%97.59M | -9.39%99.3M | -14.63%99.96M | -19.07%101.24M | -20.54%104.64M | -20.54%104.64M | -20.21%109.59M | -16.39%117.09M | --125.1M |
Noncontrolling interests | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 |
Total equity | -6.73%97.59M | -6.73%97.59M | -9.39%99.3M | -14.63%99.96M | -19.07%101.24M | -20.54%104.64M | -20.54%104.64M | -20.21%109.59M | -16.39%117.09M | --125.1M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data