(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 | -17.13%168.75M | -17.13%168.75M | -23.08%159.08M | -14.23%184.57M | -11.51%192.38M | -10.51%203.63M | -10.51%203.63M | -32.99%206.82M | -32.40%215.18M | -32.89%217.39M |
-Cash and cash equivalents | -17.13%168.75M | -17.13%168.75M | -23.08%159.08M | -14.23%184.57M | -11.51%192.38M | -10.51%203.63M | -10.51%203.63M | -32.99%206.82M | -32.40%215.18M | -32.89%217.39M |
Receivables | 1.83%49.06M | 1.83%49.06M | 8.21%49.69M | 57.38%54.16M | -13.29%45.79M | 18.72%48.18M | 18.72%48.18M | 6.48%45.92M | -16.66%34.42M | -1.61%52.8M |
-Accounts receivable | 2.38%41.83M | 2.38%41.83M | 8.44%50.37M | 54.66%54.84M | -13.62%46.51M | 6.39%40.85M | 6.39%40.85M | 5.16%46.45M | -16.52%35.46M | -5.92%53.84M |
-Other receivables | -1.63%7.81M | -1.63%7.81M | ---- | ---- | ---- | 134.14%7.94M | 134.14%7.94M | ---- | ---- | ---- |
-Recievables adjustments allowances | 5.75%-574K | 5.75%-574K | -28.73%-681K | 34.96%-679K | 30.51%-722K | 49.50%-609K | 49.50%-609K | 49.28%-529K | 11.68%-1.04M | 70.84%-1.04M |
Current deferred assets | -19.50%4.86M | -19.50%4.86M | 6.05%6.31M | 4.36%6.22M | 9.35%6.43M | 4.50%6.03M | 4.50%6.03M | 1.64%5.95M | 1.39%5.96M | 0.00%5.88M |
Other current assets | 27.24%12.01M | 27.24%12.01M | -10.74%10.45M | -4.37%11.41M | 13.34%12.15M | -1.89%9.44M | -1.89%9.44M | 11.35%11.71M | 27.29%11.94M | 0.48%10.72M |
Total current assets | -12.20%234.67M | -12.20%234.67M | -16.59%225.52M | -4.16%256.36M | -10.48%256.75M | -5.73%267.28M | -5.73%267.28M | -26.55%270.39M | -28.65%267.49M | -27.24%286.8M |
Non current assets | ||||||||||
Net PPE | -10.91%37.85M | -10.91%37.85M | -16.34%37M | -18.57%38.71M | -19.00%40.24M | -25.06%42.49M | -25.06%42.49M | -24.17%44.22M | -23.20%47.54M | -23.19%49.68M |
-Gross PPE | -3.45%74.48M | -3.45%74.48M | -16.34%37M | -18.57%38.71M | -19.00%40.24M | -14.96%77.14M | -14.96%77.14M | -24.17%44.22M | -23.20%47.54M | -23.19%49.68M |
-Accumulated depreciation | -5.68%-36.62M | -5.68%-36.62M | ---- | ---- | ---- | -1.88%-34.65M | -1.88%-34.65M | ---- | ---- | ---- |
Goodwill and other intangible assets | -4.68%119.54M | -4.68%119.54M | -4.86%120.42M | -5.59%122.15M | -6.64%123.76M | -7.62%125.41M | -7.62%125.41M | 129.40%126.58M | 129.83%129.38M | 132.46%132.57M |
-Goodwill | 0.28%107.86M | 0.28%107.86M | 0.65%107.45M | 0.36%107.72M | -0.20%107.72M | -0.53%107.56M | -0.53%107.56M | 115.92%106.75M | 115.97%107.33M | 117.76%107.93M |
-Other intangible assets | -34.58%11.68M | -34.58%11.68M | -34.53%12.98M | -34.57%14.43M | -34.89%16.05M | -35.36%17.85M | -35.36%17.85M | 245.50%19.83M | 234.23%22.05M | 230.03%24.64M |
Financial assets | ---- | ---- | --22.26M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 17.43%10.29M | 17.43%10.29M | -9.53%7.79M | -10.39%8.23M | -15.97%7.94M | -7.84%8.76M | -7.84%8.76M | -16.76%8.61M | -17.93%9.19M | -19.50%9.45M |
Other non current assets | 116.12%19.48M | 116.12%19.48M | 70.06%18.86M | 4.32%8.51M | 9.27%8.87M | 0.10%9.01M | 0.10%9.01M | 22.52%11.09M | 12.68%8.16M | 8.18%8.12M |
Total non current assets | 0.80%187.16M | 0.80%187.16M | 8.31%206.33M | -8.58%177.6M | -9.51%180.81M | -11.98%185.67M | -11.98%185.67M | 43.35%190.5M | 42.18%194.26M | 41.77%199.81M |
Total assets | -6.87%421.83M | -6.87%421.83M | -6.30%431.85M | -6.02%433.96M | -10.08%437.56M | -8.40%452.95M | -8.40%452.95M | -8.01%460.89M | -9.73%461.75M | -9.06%486.61M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -61.90%3.03M | -61.90%3.03M | -31.55%4.74M | 14.99%6.87M | -47.25%4.2M | 97.42%7.96M | 97.42%7.96M | 38.58%6.93M | 13.54%5.98M | 25.96%7.96M |
-accounts payable | -61.90%3.03M | -61.90%3.03M | -31.55%4.74M | 14.99%6.87M | -47.25%4.2M | 97.42%7.96M | 97.42%7.96M | 38.58%6.93M | 13.54%5.98M | 25.96%7.96M |
Current accrued expenses | 25.56%46.02M | 25.56%46.02M | 6.03%40.31M | -4.69%33.89M | -6.94%28.98M | -17.87%36.65M | -17.87%36.65M | 0.12%38.02M | 0.65%35.56M | -10.23%31.14M |
Current debt and capital lease obligation | 256.60%27.32M | 256.60%27.32M | 259.26%25.63M | 1,900.08%147.87M | -27.28%5.46M | -9.40%7.66M | -9.40%7.66M | 13.51%7.14M | 19.18%7.39M | 27.35%7.51M |
-Current debt | --21.67M | --21.67M | --21.64M | --143M | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -26.19%5.66M | -26.19%5.66M | -43.97%4M | -34.22%4.86M | -27.28%5.46M | -9.40%7.66M | -9.40%7.66M | 13.51%7.14M | 19.18%7.39M | 27.35%7.51M |
Current deferred liabilities | 11.32%120.96M | 11.32%120.96M | 2.79%112.31M | 7.54%116.37M | 3.87%122.19M | 11.20%108.66M | 11.20%108.66M | 10.03%109.26M | 6.89%108.21M | 3.67%117.64M |
Current liabilities | 22.61%197.33M | 22.61%197.33M | 13.42%183M | 94.10%305M | -2.08%160.83M | 3.94%160.94M | 3.94%160.94M | 8.61%161.34M | 6.15%157.14M | 2.41%164.25M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -6.45%297.44M | -6.45%297.44M | -6.57%298.34M | -45.86%173.98M | -1.72%317.29M | -2.56%317.96M | -2.56%317.96M | -2.33%319.3M | -2.14%321.36M | -2.08%322.84M |
-Long term debt | -6.02%272.32M | -6.02%272.32M | -5.83%272.54M | -48.96%147.52M | 0.52%290.15M | 0.52%289.78M | 0.52%289.78M | 0.52%289.41M | 0.52%289.03M | 0.52%288.66M |
-Long term capital lease obligation | -10.88%25.12M | -10.88%25.12M | -13.73%25.79M | -18.16%26.46M | -20.61%27.14M | -25.90%28.18M | -25.90%28.18M | -23.34%29.9M | -20.84%32.33M | -19.63%34.18M |
Non current deferred liabilities | -55.78%3.67M | -55.78%3.67M | -39.23%4.21M | -28.30%5.22M | -44.79%6.16M | -2.98%8.3M | -2.98%8.3M | 7.19%6.93M | -7.83%7.28M | 30.86%11.16M |
Other non current liabilities | 2.93%1.26M | 2.93%1.26M | 19.12%1.19M | 14.93%1.22M | 5.50%1.25M | 2.68%1.23M | 2.68%1.23M | -13.13%999K | -27.45%1.07M | -18.43%1.18M |
Total non current liabilities | -7.67%302.38M | -7.67%302.38M | -7.18%303.74M | -45.28%180.42M | -3.13%324.7M | -2.55%327.49M | -2.55%327.49M | -2.18%327.23M | -2.38%329.7M | -1.32%335.18M |
Total liabilities | 2.31%499.71M | 2.31%499.71M | -0.38%486.73M | -0.29%485.42M | -2.78%485.53M | -0.50%488.43M | -0.50%488.43M | 1.14%488.57M | 0.22%486.84M | -0.13%499.43M |
Shareholders'equity | ||||||||||
Share capital | 2.00%51K | 2.00%51K | 2.00%51K | 2.00%51K | 2.00%51K | 2.04%50K | 2.04%50K | 2.04%50K | 2.04%50K | 2.04%50K |
-common stock | 2.00%51K | 2.00%51K | 2.00%51K | 2.00%51K | 2.00%51K | 2.04%50K | 2.04%50K | 2.04%50K | 2.04%50K | 2.04%50K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -9.54%-647.25M | -9.54%-647.25M | -11.07%-637.06M | -11.34%-623.19M | -13.51%-609.9M | -16.17%-590.9M | -16.17%-590.9M | -18.25%-573.55M | -19.72%-559.7M | -19.54%-537.29M |
Paid-in capital | 2.30%604.08M | 2.30%604.08M | 6.12%617.4M | 6.44%606.6M | 6.73%596.81M | 8.01%590.48M | 8.01%590.48M | 8.33%581.82M | 8.16%569.91M | 7.87%559.15M |
Less: Treasury stock | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M | 0.00%29.85M |
Gains losses not affecting retained earnings | 6.55%-4.91M | 6.55%-4.91M | 11.80%-5.43M | 8.01%-5.07M | -4.02%-5.08M | -12.75%-5.25M | -12.75%-5.25M | -43.66%-6.15M | -41.91%-5.51M | -20.85%-4.88M |
Total stockholders'equity | -119.53%-77.87M | -119.53%-77.87M | -98.24%-54.88M | -105.08%-51.45M | -274.11%-47.97M | -1,089.76%-35.47M | -1,089.76%-35.47M | -254.35%-27.68M | -197.52%-25.09M | -136.60%-12.82M |
Total equity | -119.53%-77.87M | -119.53%-77.87M | -98.24%-54.88M | -105.08%-51.45M | -274.11%-47.97M | -1,089.76%-35.47M | -1,089.76%-35.47M | -254.35%-27.68M | -197.52%-25.09M | -136.60%-12.82M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data