(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 | -32.95%26.86M | -32.95%26.86M | -55.01%26.61M | -34.54%26.95M | -13.03%54.53M | -56.28%40.05M | -56.28%40.05M | -29.27%59.14M | -62.60%41.17M | -39.61%62.7M |
-Cash and cash equivalents | -32.95%26.86M | -32.95%26.86M | -55.01%26.61M | -34.54%26.95M | -13.03%54.53M | -56.28%40.05M | -56.28%40.05M | -29.27%59.14M | -62.60%41.17M | -39.61%62.7M |
Receivables | 9.36%37.8M | 9.36%37.8M | 8.87%32.69M | -27.90%22.77M | -50.21%14.44M | 35.93%34.57M | 35.93%34.57M | 8.89%30.02M | 25.79%31.58M | -30.30%29.01M |
-Accounts receivable | 9.36%37.8M | 9.36%37.8M | 8.87%32.69M | -27.90%22.77M | -50.21%14.44M | 35.93%34.57M | 35.93%34.57M | 8.89%30.02M | 25.79%31.58M | -30.30%29.01M |
Inventory | -8.63%66.88M | -8.63%66.88M | -21.13%72.09M | -7.64%78.4M | -17.15%87.68M | -25.83%73.2M | -25.83%73.2M | 8.74%91.39M | 31.01%84.89M | 67.23%105.83M |
Prepaid assets | 9.14%8.54M | 9.14%8.54M | 0.01%8.81M | 10.92%5.67M | 3.79%7.54M | -3.01%7.82M | -3.01%7.82M | 569.15%8.81M | 184.10%5.11M | 443.16%7.26M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | --1.7M | --1.7M | ---- | ---- | ---- |
Other current assets | -57.81%1.74M | -57.81%1.74M | -62.82%1.99M | -27.71%3.88M | -16.14%4.6M | -27.80%4.12M | -27.80%4.12M | -54.43%5.35M | -64.14%5.37M | -29.45%5.48M |
Total current assets | -12.17%141.81M | -12.17%141.81M | -26.98%142.17M | -18.11%137.67M | -19.73%168.79M | -29.65%161.46M | -29.65%161.46M | -6.52%194.71M | -22.44%168.11M | -3.47%210.28M |
Non current assets | ||||||||||
Net PPE | -6.18%224.43M | -6.18%224.43M | -3.65%230.32M | 6.74%231.35M | 20.55%235.69M | 32.42%239.21M | 32.42%239.21M | 46.78%239.03M | 52.82%216.74M | 54.19%195.52M |
-Gross PPE | 0.98%277.65M | 0.98%277.65M | 3.49%279.95M | 13.17%276.01M | 25.68%275.44M | 36.53%274.97M | 36.53%274.97M | 49.62%270.52M | 55.32%243.88M | 56.49%219.16M |
-Accumulated depreciation | -48.85%-53.22M | -48.85%-53.22M | -57.63%-49.63M | -64.52%-44.66M | -68.15%-39.75M | -72.38%-35.76M | -72.38%-35.76M | -75.32%-31.48M | -78.72%-27.15M | -78.54%-23.64M |
Goodwill and other intangible assets | -28.67%22.2M | -28.67%22.2M | -24.71%22.97M | 95.47%28.71M | 105.66%29.2M | 135.67%31.12M | 135.67%31.12M | 166.09%30.51M | 41.55%14.69M | 38.51%14.2M |
-Goodwill | --0 | --0 | --0 | --5.02M | --4.9M | --4.9M | --4.9M | --6.44M | ---- | ---- |
-Other intangible assets | -15.35%22.2M | -15.35%22.2M | -4.56%22.97M | --23.69M | --24.3M | 98.58%26.22M | 98.58%26.22M | --24.07M | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3.19%220.77M | 7.13%223.95M | 4.43%219.7M |
Other non current assets | 41.72%2.19M | 41.72%2.19M | 50.75%2.51M | 82.93%2.96M | 127.57%2.86M | 16.94%1.55M | 16.94%1.55M | 19.78%1.67M | 10.91%1.62M | -16.89%1.26M |
Total non current assets | -8.48%248.82M | -8.48%248.82M | -48.01%255.8M | -42.45%263.02M | -37.83%267.74M | -34.16%271.88M | -34.16%271.88M | 26.26%491.98M | 25.99%456.99M | 23.42%430.67M |
Total assets | -9.86%390.63M | -9.86%390.63M | -42.04%397.97M | -35.90%400.69M | -31.89%436.53M | -32.55%433.33M | -32.55%433.33M | 14.84%686.69M | 7.88%625.11M | 13.09%640.95M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.20%51.78M | 3.20%51.78M | -15.59%48.35M | 18.07%51.22M | -25.83%49.28M | -40.57%50.17M | -40.57%50.17M | -29.07%57.29M | -36.14%43.38M | -7.77%66.44M |
-accounts payable | 7.30%49.83M | 7.30%49.83M | -13.96%45.72M | 21.90%48.74M | -25.52%46.84M | -41.77%46.44M | -41.77%46.44M | -24.53%53.14M | -31.55%39.99M | 4.34%62.88M |
-Total tax payable | -47.76%1.95M | -47.76%1.95M | -36.53%2.63M | -27.02%2.48M | -31.22%2.45M | -20.14%3.73M | -20.14%3.73M | -59.97%4.15M | -64.28%3.4M | -69.77%3.56M |
Current accrued expenses | 39.69%28.95M | 39.69%28.95M | 15.74%21.33M | -13.19%14.65M | -27.14%11.64M | -2.87%20.72M | -2.87%20.72M | -4.18%18.43M | -4.98%16.87M | -5.39%15.98M |
Current debt and capital lease obligation | 23.81%16.97M | 23.81%16.97M | 10.01%16.26M | 28.80%14.39M | 61.05%14.13M | 46.61%13.71M | 46.61%13.71M | 89.75%14.78M | 78.35%11.17M | 55.58%8.77M |
-Current debt | --2.13M | --2.13M | -30.42%1.49M | ---- | ---- | ---- | ---- | 6.21%2.14M | -35.79%1.29M | -81.81%365K |
-Current capital lease obligation | 8.28%14.84M | 8.28%14.84M | 16.85%14.77M | 45.62%14.39M | 68.04%14.13M | 94.36%13.71M | 94.36%13.71M | 118.85%12.64M | 132.24%9.88M | 131.50%8.41M |
Current deferred liabilities | 28.44%5.72M | 28.44%5.72M | 36.69%5.18M | 6.72%5.48M | -41.31%2.85M | -58.98%4.45M | -58.98%4.45M | -59.22%3.79M | -70.39%5.13M | -38.48%4.86M |
Other current liabilities | 4.91%2.5M | 4.91%2.5M | 48.18%4.64M | -8.58%1.93M | -43.44%2.03M | -66.52%2.39M | -66.52%2.39M | 7.45%3.13M | 12.06%2.11M | 47.83%3.58M |
Current liabilities | 13.10%110.98M | 13.10%110.98M | -6.06%101.97M | 4.33%91.86M | -19.55%89.6M | -30.90%98.13M | -30.90%98.13M | -18.62%108.55M | -26.86%88.04M | -2.87%111.38M |
Non current liabilities | ||||||||||
Long term provisions | 5.57%2.24M | 5.57%2.24M | --2.2M | --2.16M | --2.13M | 127.15%2.12M | 127.15%2.12M | ---- | ---- | ---- |
Long term debt and capital lease obligation | -2.34%136M | -2.34%136M | -9.42%136.68M | -19.27%113.55M | -9.03%115.31M | -20.55%139.26M | -20.55%139.26M | 30.93%150.89M | 29.84%140.66M | 24.44%126.75M |
-Long term debt | 13.75%26.91M | 13.75%26.91M | -38.32%22.48M | ---- | ---- | -74.86%23.66M | -74.86%23.66M | -8.64%36.45M | -7.93%37.2M | -8.69%37.35M |
-Long term capital lease obligation | -5.63%109.09M | -5.63%109.09M | -0.21%114.2M | 9.75%113.55M | 28.99%115.31M | 42.44%115.6M | 42.44%115.6M | 51.89%114.44M | 52.31%103.46M | 46.67%89.39M |
Non current accrued expenses | 38.25%25.8M | 38.25%25.8M | 61.78%24.1M | 17.24%15.55M | 24.42%15.61M | 68.12%18.66M | 68.12%18.66M | 67.85%14.9M | 80.36%13.26M | --12.54M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | ---- | ---- | -100.00%7K | -100.00%6K | -99.99%14K | ---- | ---- | -1.52%164.06M | -1.99%164.03M | -5.36%164M |
Total non current liabilities | 2.50%164.04M | 2.50%164.04M | -50.59%162.99M | -58.71%131.27M | -56.13%133.06M | -54.78%160.03M | -54.78%160.03M | 10.05%329.84M | 6.85%317.95M | 2.96%303.29M |
Total liabilities | 6.53%275.02M | 6.53%275.02M | -39.56%264.96M | -45.04%223.12M | -46.30%222.66M | -47.94%258.16M | -47.94%258.16M | 1.22%438.39M | -2.86%405.99M | 1.33%414.66M |
Shareholders'equity | ||||||||||
Share capital | 22.22%11K | 22.22%11K | 22.22%11K | 37.50%11K | 37.50%11K | 28.57%9K | 28.57%9K | 28.57%9K | 14.29%8K | 14.29%8K |
-common stock | 22.22%11K | 22.22%11K | 22.22%11K | 37.50%11K | 37.50%11K | 28.57%9K | 28.57%9K | 28.57%9K | 14.29%8K | 14.29%8K |
Retained earnings | -34.00%-475.97M | -34.00%-475.97M | -62.63%-457.64M | -45.35%-412.32M | -36.13%-374.81M | -35.67%-355.21M | -35.67%-355.21M | -17.11%-281.39M | -17.00%-283.67M | -12.36%-275.33M |
Paid-in capital | 11.69%591.38M | 11.69%591.38M | 11.56%590.1M | 17.36%589.15M | 17.36%587.75M | 29.90%529.47M | 29.90%529.47M | 30.86%528.97M | 24.54%502M | 24.63%500.82M |
Total stockholders'equity | -33.77%115.42M | -33.77%115.42M | -46.50%132.47M | -19.01%176.83M | -5.57%212.95M | 19.54%174.26M | 19.54%174.26M | 51.03%247.59M | 35.93%218.34M | 43.80%225.51M |
Noncontrolling interests | -79.63%185K | -79.63%185K | -23.35%545K | -6.39%733K | 18.59%925K | 18.23%908K | 18.23%908K | -22.04%711K | -13.00%783K | 7.73%780K |
Total equity | -34.00%115.61M | -34.00%115.61M | -46.43%133.02M | -18.96%177.57M | -5.48%213.88M | 19.54%175.17M | 19.54%175.17M | 50.62%248.3M | 35.66%219.12M | 43.64%226.29M |
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