(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 | -49.89%8.19M | -49.89%8.19M | -56.55%3.79M | 7.56%10.14M | 7.01%10.86M | -8.93%16.34M | -8.93%16.34M | 74.50%8.73M | -15.95%9.43M | -34.32%10.15M |
-Cash and cash equivalents | -49.89%8.19M | -49.89%8.19M | -56.55%3.79M | 7.56%10.14M | 7.01%10.86M | -8.93%16.34M | -8.93%16.34M | 74.50%8.73M | -15.95%9.43M | -34.32%10.15M |
Receivables | 71.66%12.85M | 71.66%12.85M | 98.04%12.86M | -26.74%6.73M | -31.19%6.55M | -0.78%7.49M | -0.78%7.49M | -8.96%6.49M | 51.83%9.19M | 54.96%9.52M |
-Accounts receivable | 167.33%6.42M | 167.33%6.42M | 18.85%7.72M | -71.76%2.6M | -72.51%2.62M | 32.76%2.4M | 32.76%2.4M | -8.96%6.49M | 51.83%9.19M | 54.96%9.52M |
-Accrued interest receivable | 46.86%702K | 46.86%702K | ---- | ---- | ---- | --478K | --478K | ---- | ---- | ---- |
-Taxes receivable | 20.72%5.06M | 20.72%5.06M | --4.45M | --3.6M | --3.49M | -24.08%4.19M | -24.08%4.19M | ---- | ---- | ---- |
-Other receivables | 60.58%668K | 60.58%668K | --689K | --535K | --442K | 91.71%416K | 91.71%416K | ---- | ---- | ---- |
Inventory | -29.46%91K | -29.46%91K | -4.44%86K | 2.02%101K | 1.12%90K | -9.79%129K | -9.79%129K | 15.38%90K | 32.00%99K | -2.20%89K |
Prepaid assets | -43.07%764K | -43.07%764K | -39.90%631K | 6.93%941K | -28.84%1.03M | 27.20%1.34M | 27.20%1.34M | 59.09%1.05M | -21.01%880K | 98.77%1.45M |
Total current assets | -14.56%22.57M | -14.56%22.57M | -0.68%17.37M | -13.53%17.91M | -12.22%19.66M | -5.17%26.42M | -5.17%26.42M | 24.06%17.49M | 5.28%20.72M | -0.11%22.39M |
Non current assets | ||||||||||
Net PPE | -4.50%113.18M | -4.50%113.18M | 11.68%133.77M | 11.17%131.41M | 9.31%125.87M | 5.78%118.51M | 5.78%118.51M | 35.21%119.77M | 48.50%118.2M | 53.82%115.15M |
-Gross PPE | -4.89%200.07M | -4.89%200.07M | 9.07%229.55M | 8.70%225.64M | 7.60%219.02M | 5.70%210.34M | 5.70%210.34M | 11.83%210.46M | 16.23%207.58M | 15.76%203.55M |
-Accumulated depreciation | 5.38%-86.89M | 5.38%-86.89M | -5.62%-95.79M | -5.43%-94.23M | -5.37%-93.15M | -5.59%-91.83M | -5.59%-91.83M | 8.95%-90.69M | 9.72%-89.38M | 12.46%-88.4M |
Non current accounts receivable | -35.45%295K | -35.45%295K | ---- | ---- | ---- | -29.37%457K | -29.37%457K | ---- | ---- | ---- |
Non current prepaid assets | 62.50%39K | 62.50%39K | ---- | ---- | ---- | -7.69%24K | -7.69%24K | ---- | ---- | ---- |
Other non current assets | 16.17%2.87M | 16.17%2.87M | -2.67%2.91M | -5.54%2.88M | -5.32%2.92M | 0.45%2.47M | 0.45%2.47M | 93.97%2.99M | 101.12%3.05M | 100.06%3.08M |
Total non current assets | -4.19%116.38M | -4.19%116.38M | 11.33%136.68M | 10.75%134.29M | 8.93%128.79M | 5.47%121.46M | 5.47%121.46M | 35.17%122.77M | 48.17%121.26M | 53.26%118.23M |
Total assets | -6.04%138.95M | -6.04%138.95M | 9.84%154.05M | 7.21%152.2M | 5.56%148.45M | 3.40%147.88M | 3.40%147.88M | 33.68%140.25M | 39.85%141.97M | 41.25%140.63M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 10.92%15.25M | 10.92%15.25M | 23.95%17.79M | 24.60%15.83M | 37.21%16.37M | -15.31%13.75M | -15.31%13.75M | -13.73%14.35M | -4.65%12.7M | 0.54%11.93M |
-accounts payable | 17.87%15.01M | 17.87%15.01M | 39.79%17.04M | 43.11%15.52M | 45.54%16.16M | -20.39%12.74M | -20.39%12.74M | -21.99%12.19M | -14.32%10.84M | -4.26%11.1M |
-Total tax payable | -76.33%240K | -76.33%240K | -65.30%751K | -83.42%308K | -74.31%213K | 329.66%1.01M | 329.66%1.01M | 113.83%2.16M | 179.40%1.86M | 205.90%829K |
Current debt and capital lease obligation | 116.67%13M | 116.67%13M | 116.67%13M | 116.67%13M | 33.33%6M | 100.00%6M | 100.00%6M | 1,500.00%6M | --6M | --4.5M |
Other current liabilities | 13.52%1.9M | 13.52%1.9M | ---- | ---- | -1.99%1.67M | -1.36%1.67M | -1.36%1.67M | -3.96%1.67M | -0.95%1.67M | --1.71M |
Current liabilities | 40.74%30.15M | 40.74%30.15M | 39.78%30.79M | 41.51%28.83M | 32.56%24.04M | 2.35%21.42M | 2.35%21.42M | 17.45%22.03M | 35.74%20.37M | 52.84%18.13M |
Non current liabilities | ||||||||||
Long term provisions | -12.96%9.73M | -12.96%9.73M | -0.48%11.59M | -6.17%11.02M | -0.65%10.96M | 11.69%11.18M | 11.69%11.18M | 15.29%11.65M | 16.11%11.74M | -7.43%11.03M |
Long term debt and capital lease obligation | -20.01%17.87M | -20.01%17.87M | -23.84%18.13M | -24.61%19.62M | -24.92%20.83M | -23.41%22.34M | -23.41%22.34M | 233.17%23.81M | 245.84%26.03M | 268.99%27.75M |
-Long term debt | -28.55%14.98M | -28.55%14.98M | -26.65%16.47M | -24.98%17.96M | -23.51%19.46M | -22.06%20.96M | -22.06%20.96M | 227.69%22.45M | 232.17%23.94M | 253.78%25.44M |
-Long term capital lease obligation | 110.34%2.89M | 110.34%2.89M | 22.66%1.66M | -20.29%1.66M | -40.47%1.37M | -39.38%1.37M | -39.38%1.37M | 360.88%1.36M | 555.66%2.09M | 601.52%2.31M |
Non current deferred liabilities | 47.24%21.43M | 47.24%21.43M | -10.28%13.32M | -9.00%13.72M | -4.50%14.1M | 0.74%14.56M | 0.74%14.56M | 105.48%14.84M | 111.09%15.07M | 110.94%14.76M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.04%344K | -56.32%546K | -28.11%844K |
Total non current liabilities | 1.99%49.03M | 1.99%49.03M | -15.01%43.04M | -16.92%44.36M | -15.62%45.89M | -11.84%48.07M | -11.84%48.07M | 97.94%50.65M | 105.11%53.39M | 97.00%54.38M |
Total liabilities | 13.94%79.18M | 13.94%79.18M | 1.60%73.83M | -0.78%73.18M | -3.57%69.93M | -7.90%69.5M | -7.90%69.5M | 63.90%72.67M | 79.74%73.76M | 83.73%72.52M |
Shareholders'equity | ||||||||||
Share capital | 0.29%114.97M | 0.29%114.97M | 12.31%114.97M | 12.39%114.74M | 12.53%114.64M | 12.66%114.64M | 12.66%114.64M | 0.60%102.37M | 0.33%102.09M | 0.48%101.87M |
-common stock | 0.29%114.97M | 0.29%114.97M | 12.31%114.97M | 12.39%114.74M | 12.53%114.64M | 12.66%114.64M | 12.66%114.64M | 0.60%102.37M | 0.33%102.09M | 0.48%101.87M |
Retained earnings | -74.51%-48.24M | -74.51%-48.24M | -4.99%-27.01M | -12.22%-27.99M | -13.13%-27.92M | -13.08%-27.64M | -13.08%-27.64M | 16.92%-25.72M | 19.30%-24.94M | 19.41%-24.68M |
Paid-in capital | 25.71%6.17M | 25.71%6.17M | 28.48%5.75M | 34.56%5.58M | 42.61%5.33M | 41.52%4.91M | 41.52%4.91M | 45.64%4.47M | 54.18%4.15M | 42.81%3.74M |
Gains losses not affecting retained earnings | 2.91%-13.12M | 2.91%-13.12M | 0.33%-13.49M | -1.73%-13.31M | -5.47%-13.52M | -2.25%-13.52M | -2.25%-13.52M | -1.86%-13.54M | -0.19%-13.09M | 3.51%-12.82M |
Total stockholders'equity | -23.75%59.77M | -23.75%59.77M | 18.69%80.22M | 15.84%79.02M | 15.29%78.52M | 16.02%78.38M | 16.02%78.38M | 11.56%67.58M | 12.79%68.21M | 13.34%68.11M |
Total equity | -23.75%59.77M | -23.75%59.77M | 18.69%80.22M | 15.84%79.02M | 15.29%78.52M | 16.02%78.38M | 16.02%78.38M | 11.56%67.58M | 12.79%68.21M | 13.34%68.11M |
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