(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 | 44.48%466.4M | 44.48%466.4M | 72.25%429.59M | 91.09%378.42M | 157.65%369.34M | 73.19%322.81M | 73.19%322.81M | 105.30%249.4M | 159.10%198.03M | --143.35M |
-Cash and cash equivalents | 44.48%466.4M | 44.48%466.4M | 72.25%429.59M | 91.09%378.42M | 157.65%369.34M | 73.19%322.81M | 73.19%322.81M | 105.30%249.4M | 159.10%198.03M | --143.35M |
Receivables | -11.46%40.92M | -11.46%40.92M | -44.39%51.88M | -38.17%50.3M | -33.95%45.52M | 13.34%46.22M | 13.34%46.22M | 57.36%93.29M | 88.77%81.35M | --68.91M |
-Accounts receivable | -11.46%40.92M | -11.46%40.92M | -44.39%51.88M | -38.17%50.3M | -33.95%45.52M | 13.34%46.22M | 13.34%46.22M | 57.36%93.29M | 88.77%81.35M | --68.91M |
Inventory | -33.58%95.92M | -33.58%95.92M | -25.46%112.76M | -8.41%128.51M | 12.38%132.01M | 46.77%144.43M | 46.77%144.43M | 118.97%151.28M | 145.35%140.32M | --117.47M |
Other current assets | 13.48%9.95M | 13.48%9.95M | 95.85%6.42M | 132.40%13.4M | 103.33%16.67M | -8.83%8.77M | -8.83%8.77M | -59.95%3.28M | -1.35%5.77M | --8.2M |
Total current assets | 17.42%613.2M | 17.42%613.2M | 20.79%600.64M | 34.12%570.62M | 66.76%563.54M | 55.80%522.22M | 55.80%522.22M | 92.71%497.25M | 133.06%425.45M | --337.93M |
Non current assets | ||||||||||
Net PPE | -10.06%930K | -10.06%930K | 51.30%929K | 39.10%932K | 38.65%1.03M | 38.42%1.03M | 38.42%1.03M | -23.82%614K | 590.72%670K | --740K |
Goodwill and other intangible assets | -4.07%1.12B | -4.07%1.12B | -4.03%1.13B | -3.99%1.14B | -4.02%1.15B | -3.99%1.16B | -3.99%1.16B | -3.90%1.18B | -3.91%1.19B | --1.2B |
-Goodwill | 0.00%168.3M | 0.00%168.3M | 0.00%168.3M | 0.00%168.3M | 0.00%168.3M | 0.00%168.3M | 0.00%168.3M | 0.00%168.3M | 0.00%168.3M | --168.3M |
-Other intangible assets | -4.76%947.71M | -4.76%947.71M | -4.71%959.86M | -4.65%971.72M | -4.68%982.96M | -4.63%995.03M | -4.63%995.03M | -4.52%1.01B | -4.52%1.02B | --1.03B |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 84.52%12.88M | 25.08%11.88M | --10.06M |
Other non current assets | -8.03%10.2M | -8.03%10.2M | 18.51%12.44M | 82.13%11.35M | 57.20%10M | 146.42%11.09M | 146.42%11.09M | --10.5M | --6.23M | --6.36M |
Total non current assets | -4.11%1.13B | -4.11%1.13B | -4.84%1.14B | -4.47%1.15B | -4.47%1.16B | -4.06%1.18B | -4.06%1.18B | -2.91%1.2B | -3.14%1.21B | --1.22B |
Total assets | 2.51%1.74B | 2.51%1.74B | 2.67%1.74B | 5.59%1.72B | 11.01%1.73B | 8.80%1.7B | 8.80%1.7B | 13.61%1.7B | 14.27%1.63B | --1.55B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.46%28.82M | -2.46%28.82M | -42.57%32.04M | -28.05%29.85M | -4.83%31.56M | -16.71%29.54M | -16.71%29.54M | 135.90%55.78M | 63.65%41.49M | --33.16M |
-accounts payable | -27.44%7.07M | -27.44%7.07M | -42.28%13.35M | -33.98%13.67M | -67.56%9.41M | -49.14%9.75M | -49.14%9.75M | 61.69%23.13M | 18.02%20.7M | --29.01M |
-Total tax payable | 165.51%9.07M | 165.51%9.07M | -84.45%2.5M | --0 | --5.8M | -71.88%3.42M | -71.88%3.42M | 72.30%16.1M | ---- | ---- |
-Due to related parties current | -22.62%12.68M | -22.62%12.68M | -2.25%16.18M | -22.14%16.18M | 293.36%16.35M | 294.03%16.38M | 294.03%16.38M | --16.56M | --20.79M | --4.16M |
Current accrued expenses | 29.37%19.53M | 29.37%19.53M | -28.83%15.05M | -29.87%22.57M | -52.52%17.69M | 22.60%15.09M | 22.60%15.09M | 32.96%21.14M | 949.80%32.19M | --37.25M |
Current debt and capital lease obligation | -20.00%6.75M | -20.00%6.75M | 0.00%6.75M | 0.00%6.75M | 0.00%6.75M | -58.04%8.44M | -58.04%8.44M | -66.44%6.75M | -66.44%6.75M | --6.75M |
-Current debt | -20.00%6.75M | -20.00%6.75M | 0.00%6.75M | 0.00%6.75M | 0.00%6.75M | -58.04%8.44M | -58.04%8.44M | -66.44%6.75M | -66.44%6.75M | --6.75M |
Current deferred liabilities | -47.84%1.05M | -47.84%1.05M | -74.74%1.24M | -68.33%2.08M | -55.44%2.23M | -59.88%2.02M | -59.88%2.02M | -13.48%4.89M | 24.28%6.56M | --5M |
Other current liabilities | ---- | ---- | --1.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 1.91%56.14M | 1.91%56.14M | -36.55%56.2M | -29.58%61.25M | -29.14%58.23M | -24.45%55.09M | -24.45%55.09M | 35.60%88.56M | 61.66%86.98M | --82.17M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.81%649.02M | -0.81%649.02M | -0.81%650.35M | -0.81%651.68M | -0.81%653.01M | -11.35%654.33M | -11.35%654.33M | -11.68%655.66M | -12.01%656.99M | --658.32M |
-Long term debt | -0.81%649.02M | -0.81%649.02M | -0.81%650.35M | -0.81%651.68M | -0.81%653.01M | -11.35%654.33M | -11.35%654.33M | -11.68%655.66M | -12.01%656.99M | --658.32M |
Non current deferred liabilities | 85.94%3.02M | 85.94%3.02M | --4.07M | --2.75M | --2.3M | --1.62M | --1.62M | ---- | ---- | ---- |
Due to related parties non current | -9.81%185.5M | -9.81%185.5M | -9.20%189.39M | -9.16%189.39M | -8.64%205.68M | -8.64%205.68M | -8.64%205.68M | -10.44%208.58M | --208.49M | --225.12M |
Other non current liabilities | --1.69M | --1.69M | --1.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -2.60%839.23M | -2.60%839.23M | -2.16%845.58M | -2.50%843.82M | -2.54%860.98M | -10.55%861.63M | -10.55%861.63M | -11.38%864.24M | 15.91%865.48M | --883.44M |
Total liabilities | -2.33%895.37M | -2.33%895.37M | -5.36%901.77M | -4.98%905.07M | -4.80%919.21M | -11.52%916.72M | -11.52%916.72M | -8.43%952.8M | 18.98%952.46M | --965.61M |
Shareholders'equity | ||||||||||
Share capital | 3.39%671K | 3.39%671K | 0.77%654K | 0.77%654K | 0.77%653K | 0.15%649K | 0.15%649K | 0.15%649K | -32.40%649K | --648K |
-common stock | 3.39%671K | 3.39%671K | 0.77%654K | 0.77%654K | 0.77%653K | 0.15%649K | 0.15%649K | 0.15%649K | -32.40%649K | --648K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 13.25%526.44M | 13.25%526.44M | 18.81%512.34M | 32.80%491.98M | 71.82%485.82M | 110.55%464.86M | 110.55%464.86M | 184.69%431.22M | 290.44%370.46M | --282.75M |
Paid-in capital | 1.16%316.49M | 1.16%316.49M | 4.64%324.59M | 4.37%321.56M | 4.09%318.12M | 3.30%312.88M | 3.30%312.88M | 3.09%310.19M | -42.04%308.09M | --305.62M |
Gains losses not affecting retained earnings | -47.03%1.37M | -47.03%1.37M | 45.31%2.81M | --3.67M | --2.02M | --2.58M | --2.58M | --1.93M | ---- | ---- |
Total stockholders'equity | 8.20%844.97M | 8.20%844.97M | 12.96%840.4M | 20.41%817.85M | 36.94%806.62M | 48.95%780.96M | 48.95%780.96M | 64.24%744M | 8.26%679.2M | --589.02M |
Total equity | 8.20%844.97M | 8.20%844.97M | 12.96%840.4M | 20.41%817.85M | 36.94%806.62M | 48.95%780.96M | 48.95%780.96M | 64.24%744M | 8.26%679.2M | --589.02M |
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