(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 | 6.93%30.28M | 6.93%30.28M | 54.44%10.86M | 3.24%11.23M | 89.85%11.27M | 37.97%28.32M | 37.97%28.32M | -74.21%7.03M | --10.88M | --5.94M |
-Cash and cash equivalents | 6.93%30.28M | 6.93%30.28M | 54.44%10.86M | 3.24%11.23M | 89.85%11.27M | 37.97%28.32M | 37.97%28.32M | -74.21%7.03M | --10.88M | --5.94M |
Receivables | 19.76%70.01M | 19.76%70.01M | 94.19%65.11M | 146.90%69.47M | 115.19%64.91M | 103.69%58.46M | 103.69%58.46M | 63.97%33.53M | --28.14M | --30.16M |
-Accounts receivable | 13.36%28.93M | 13.36%28.93M | 50.88%24.41M | 100.70%24.85M | 122.09%22.55M | 72.19%25.52M | 72.19%25.52M | 97.86%16.18M | --12.38M | --10.15M |
-Taxes receivable | -7.56%636K | -7.56%636K | 0.00%688K | 0.00%688K | 0.00%688K | 0.00%688K | 0.00%688K | 0.00%688K | --688K | --688K |
-Other receivables | 25.42%40.45M | 25.42%40.45M | 140.11%40.02M | 191.57%43.93M | 115.66%41.68M | 144.50%32.25M | 144.50%32.25M | 43.85%16.67M | --15.07M | --19.32M |
Inventory | 3.20%1.52M | 3.20%1.52M | -16.86%1.69M | -23.80%1.28M | 42.07%1.45M | 113.52%1.47M | 113.52%1.47M | 234.27%2.03M | --1.68M | --1.02M |
Prepaid assets | -51.65%1.08M | -51.65%1.08M | -57.19%1.3M | -8.09%636K | -19.35%1.41M | -20.54%2.24M | -20.54%2.24M | -19.97%3.05M | --692K | --1.75M |
Other current assets | 13.03%6.43M | 13.03%6.43M | 46.68%5.46M | 60.69%6.55M | 24.19%5.7M | 128.58%5.69M | 128.58%5.69M | 100.81%3.73M | --4.07M | --4.59M |
Total current assets | 13.67%109.31M | 13.67%109.31M | 71.04%84.42M | 96.13%89.16M | 94.97%84.75M | 74.17%96.17M | 74.17%96.17M | -8.55%49.36M | --45.46M | --43.47M |
Non current assets | ||||||||||
Net PPE | 12.47%29.09M | 12.47%29.09M | 33.48%28.67M | 60.67%28.77M | -18.57%25.87M | 33.43%25.86M | 33.43%25.86M | 344.72%21.48M | --17.9M | --31.77M |
-Gross PPE | 23.30%35.63M | 23.30%35.63M | 40.86%34.2M | 63.92%33.37M | -18.57%25.87M | 33.54%28.9M | 33.54%28.9M | 292.15%24.28M | --20.36M | --31.77M |
-Accumulated depreciation | -115.63%-6.54M | -115.63%-6.54M | -97.50%-5.53M | -87.65%-4.61M | ---- | -34.46%-3.03M | -34.46%-3.03M | -105.58%-2.8M | ---2.45M | ---- |
Goodwill and other intangible assets | -2.09%128.74M | -2.09%128.74M | 12.81%127.38M | 13.04%129.4M | -29.44%130.24M | -29.74%131.49M | -29.74%131.49M | -28.11%112.92M | --114.48M | --184.58M |
-Goodwill | 1.76%65.76M | 1.76%65.76M | 13.58%64.41M | 14.52%64.99M | -32.55%64.91M | -32.91%64.62M | -32.91%64.62M | -18.55%56.71M | --56.75M | --96.23M |
-Other intangible assets | -5.81%62.99M | -5.81%62.99M | 12.03%62.97M | 11.58%64.41M | -26.05%65.33M | -26.39%66.87M | -26.39%66.87M | -35.73%56.21M | --57.72M | --88.35M |
Investments and advances | 10.52%3.61M | 10.52%3.61M | --3.24M | --3.5M | --3.26M | --3.27M | --3.27M | ---- | ---- | ---- |
Other non current assets | -43.78%511K | -43.78%511K | -17.37%509K | -24.60%570K | --953K | --909K | --909K | 392.80%616K | --756K | ---- |
Total non current assets | 0.26%161.96M | 0.26%161.96M | 18.36%159.8M | 21.86%162.23M | -25.90%160.33M | -21.79%161.53M | -21.79%161.53M | -16.68%135.01M | --133.14M | --216.35M |
Total assets | 5.27%271.27M | 5.27%271.27M | 32.46%244.23M | 40.76%251.4M | -5.67%245.08M | -1.55%257.7M | -1.55%257.7M | -14.65%184.37M | --178.6M | --259.82M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.62%18.57M | 5.62%18.57M | -19.38%14.19M | -8.25%16.89M | 1.14%14.06M | 33.91%17.58M | 33.91%17.58M | 138.09%17.6M | --18.41M | --13.91M |
-accounts payable | 5.62%18.57M | 5.62%18.57M | -19.38%14.19M | -8.25%16.89M | 1.14%14.06M | 33.91%17.58M | 33.91%17.58M | 138.09%17.6M | --18.41M | --13.91M |
Current accrued expenses | -10.06%32.9M | -10.06%32.9M | 99.26%37.68M | 135.17%34.31M | 87.73%36.28M | 113.70%36.58M | 113.70%36.58M | 47.25%18.91M | --14.59M | --19.32M |
Current debt and capital lease obligation | -21.68%5.55M | -21.68%5.55M | -24.41%6.02M | 1.96%4.78M | -0.61%5.38M | 92.48%7.09M | 92.48%7.09M | 68.82%7.96M | --4.68M | --5.41M |
-Current debt | -61.49%1.38M | -61.49%1.38M | -55.85%1.98M | -56.18%780K | -33.95%1.68M | -2.88%3.58M | -2.88%3.58M | -5.07%4.48M | --1.78M | --2.54M |
-Current capital lease obligation | 18.87%4.18M | 18.87%4.18M | 15.99%4.04M | 37.60%4M | 28.91%3.7M | --3.51M | --3.51M | --3.48M | --2.9M | --2.87M |
Current deferred liabilities | 76.56%52.65M | 76.56%52.65M | 55.75%27.06M | 114.28%33.91M | 79.47%25M | 89.51%29.82M | 89.51%29.82M | 48.02%17.37M | --15.82M | --13.93M |
Other current liabilities | -35.57%2.36M | -35.57%2.36M | 29.34%2.31M | 82.83%3.34M | 167.84%3.51M | 133.35%3.67M | 133.35%3.67M | 117.01%1.79M | --1.83M | --1.31M |
Current liabilities | 18.26%112.04M | 18.26%112.04M | 37.13%87.25M | 68.48%93.22M | 56.32%84.22M | 84.90%94.74M | 84.90%94.74M | 69.63%63.62M | --55.33M | --53.88M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 13.96%100.28M | 13.96%100.28M | -6.89%93.94M | -4.49%89.9M | 3.61%88.19M | 17.53%87.99M | 17.53%87.99M | 34.54%100.89M | --94.13M | --85.12M |
-Long term debt | 16.18%86.84M | 16.18%86.84M | -10.69%79.94M | -11.32%75.05M | 0.37%75.02M | -0.16%74.75M | -0.16%74.75M | 19.37%89.51M | --84.63M | --74.75M |
-Long term capital lease obligation | 1.43%13.44M | 1.43%13.44M | 23.04%14M | 56.32%14.86M | 27.00%13.17M | --13.25M | --13.25M | --11.38M | --9.5M | --10.37M |
Non current deferred liabilities | -26.21%2.4M | -26.21%2.4M | 34.09%2.2M | -20.86%2.99M | -44.04%3.17M | -62.16%3.26M | -62.16%3.26M | -74.48%1.64M | --3.77M | --5.67M |
Derivative product liabilities | 153.04%3.33M | 153.04%3.33M | 22.50%3.79M | -15.67%3.33M | -79.85%4.1M | -93.12%1.31M | -93.12%1.31M | -83.54%3.09M | --3.94M | --20.34M |
Other non current liabilities | -20.95%400K | -20.95%400K | 9.23%355K | 15.38%375K | -36.95%384K | -30.68%506K | -30.68%506K | --325K | --325K | --609K |
Total non current liabilities | 14.33%106.41M | 14.33%106.41M | -5.35%100.28M | -5.46%96.59M | -14.22%95.85M | -9.90%93.07M | -9.90%93.07M | 5.74%105.95M | --102.17M | --111.73M |
Total liabilities | 16.31%218.44M | 16.31%218.44M | 10.59%187.53M | 20.51%189.81M | 8.73%180.07M | 21.53%187.81M | 21.53%187.81M | 23.14%169.57M | --157.5M | --165.61M |
Shareholders'equity | ||||||||||
Share capital | 25.85%96.11M | 25.85%96.11M | 1,423,250.00%85.4M | 1,423,250.00%85.4M | 1,272,750.00%76.37M | 1,272,750.00%76.37M | 1,272,750.00%76.37M | 0.00%6K | --6K | --6K |
-common stock | 16.67%7K | 16.67%7K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | --6K | --6K |
-Preferred stock | 25.85%96.11M | 25.85%96.11M | --85.4M | --85.4M | --76.37M | --76.37M | --76.37M | --0 | --0 | --0 |
Retained earnings | -13.20%-233.79M | -13.20%-233.79M | -24.83%-225.5M | -28.79%-219.25M | -129.37%-213.79M | -172.07%-206.53M | -172.07%-206.53M | -190.44%-180.66M | ---170.23M | ---93.2M |
Paid-in capital | -4.95%188.32M | -4.95%188.32M | -0.26%195.5M | 0.65%192.96M | 6.75%200.08M | 8.25%198.13M | 8.25%198.13M | 39.71%196.01M | --191.71M | --187.44M |
Less: Treasury stock | 149.61%951K | 149.61%951K | --629K | --381K | --381K | --381K | --381K | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 39.84%2.9M | 39.84%2.9M | 416.96%1.78M | 786.42%2.63M | 10,068.00%2.49M | 1,915.53%2.08M | 1,915.53%2.08M | -369.23%-560K | ---383K | ---25K |
Total stockholders'equity | -24.50%52.6M | -24.50%52.6M | 281.98%56.54M | 190.84%61.36M | -31.24%64.78M | -35.03%69.66M | -35.03%69.66M | -81.10%14.8M | --21.1M | --94.21M |
Noncontrolling interests | 0.88%228K | 0.88%228K | --150K | --228K | --228K | --226K | --226K | ---- | ---- | ---- |
Total equity | -24.42%52.83M | -24.42%52.83M | 282.99%56.69M | 191.92%61.59M | -31.00%65.01M | -34.82%69.89M | -34.82%69.89M | -81.10%14.8M | --21.1M | --94.21M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data