(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 | 79.78%9.12M | 79.78%9.12M | -55.79%6.05M | -73.22%4.39M | -80.20%3.86M | -85.47%5.07M | -85.47%5.07M | -76.51%13.69M | -78.44%16.4M | -73.75%19.51M |
-Cash and cash equivalents | 79.78%9.12M | 79.78%9.12M | -55.79%6.05M | -73.22%4.39M | -80.20%3.86M | -85.47%5.07M | -85.47%5.07M | -76.51%13.69M | -78.44%16.4M | -73.75%19.51M |
Receivables | -27.35%30.17M | -27.35%30.17M | 27.06%36.81M | 10.28%40.33M | 4.09%45.03M | -1.06%41.53M | -1.06%41.53M | -19.69%28.97M | -19.65%36.57M | 4.31%43.26M |
-Accounts receivable | -1.22%14.17M | -1.22%14.17M | 193.68%15.09M | -9.90%15.14M | -20.54%19.24M | -46.88%14.34M | -46.88%14.34M | -80.01%5.14M | -51.40%16.81M | -22.16%24.21M |
-Taxes receivable | -41.13%16.01M | -41.13%16.01M | -8.86%21.72M | 27.44%25.18M | 35.37%25.79M | 81.53%27.19M | 81.53%27.19M | 129.91%23.83M | 80.86%19.76M | 83.65%19.05M |
Inventory | 11.08%24.91M | 11.08%24.91M | -13.40%22.26M | -1.92%24.07M | -12.83%22.83M | -15.93%22.43M | -15.93%22.43M | -8.18%25.7M | -18.04%24.54M | 3.74%26.19M |
Prepaid assets | -8.06%2.05M | -8.06%2.05M | -22.99%2.33M | 49.48%3.6M | 1.53%2.6M | -12.02%2.23M | -12.02%2.23M | 2.09%3.03M | 50.50%2.41M | 29.48%2.56M |
Restricted cash | ---- | ---- | --12.11M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -7.71%71.85M | -7.71%71.85M | 19.16%85.07M | -9.43%72.38M | -18.79%74.32M | -26.64%77.86M | -26.64%77.86M | -43.03%71.39M | -47.82%79.91M | -36.01%91.51M |
Non current assets | ||||||||||
Net PPE | 4.16%242.26M | 4.16%242.26M | -7.10%240.28M | -15.33%247.86M | -17.80%239.33M | -19.69%232.59M | -19.69%232.59M | -18.81%258.66M | -6.01%292.75M | -4.13%291.14M |
-Gross PPE | 5.02%1B | 5.02%1B | 3.41%989.77M | 3.76%986.32M | 3.20%970.05M | 2.47%955.98M | 2.47%955.98M | 3.96%957.14M | 5.10%950.6M | 6.26%940.01M |
-Accumulated depreciation | -5.30%-761.75M | -5.30%-761.75M | -7.30%-749.49M | -12.25%-738.46M | -12.61%-730.72M | -12.44%-723.4M | -12.44%-723.4M | -16.01%-698.48M | -10.94%-657.85M | -11.69%-648.87M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -25.06%1.76M | -8.82%1.76M | 5.59%1.72M |
Total non current assets | 4.16%242.26M | 4.16%242.26M | -7.73%240.28M | -15.84%247.86M | -18.28%239.33M | -19.99%232.59M | -19.99%232.59M | -18.86%260.42M | -6.02%294.5M | -4.07%292.86M |
Total assets | 1.18%314.12M | 1.18%314.12M | -1.95%325.35M | -14.47%320.24M | -18.40%313.65M | -21.77%310.44M | -21.77%310.44M | -25.65%331.81M | -19.74%374.42M | -14.26%384.37M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 10.45%64.05M | 10.45%64.05M | 28.32%65.72M | 17.66%63.52M | 23.91%56.49M | 12.05%57.99M | 12.05%57.99M | 7.69%51.22M | -0.06%53.99M | 6.36%45.59M |
-accounts payable | 4.80%41M | 4.80%41M | 30.21%40.89M | 41.89%42.97M | 36.46%35.26M | 37.59%39.13M | 37.59%39.13M | 28.54%31.4M | 11.77%30.29M | 21.91%25.84M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -86.97%724K | -66.28%3.33M | -62.38%2.1M |
-Other payable | 22.18%23.05M | 22.18%23.05M | 30.07%24.84M | 0.84%20.55M | 20.28%21.23M | 18.84%18.86M | 18.84%18.86M | 8.65%19.09M | 19.44%20.38M | 9.70%17.65M |
Current provisions | 51.51%3.51M | 51.51%3.51M | -2.72%3.01M | 33.80%2.67M | 169.79%2.47M | 128.66%2.31M | 128.66%2.31M | -29.92%3.09M | -39.26%1.99M | -61.01%917K |
Current debt and capital lease obligation | -35.44%55.07M | -35.44%55.07M | 30.22%81.1M | 246.88%86.65M | 239.15%84.73M | 230.05%85.29M | 230.05%85.29M | 150.90%62.28M | 0.63%24.98M | 0.77%24.98M |
-Current debt | -7.82%53.39M | -7.82%53.39M | --81.1M | --86.65M | --34.44M | --57.92M | --57.92M | ---- | ---- | ---- |
-Current capital lease obligation | -32.64%1.68M | -32.64%1.68M | ---- | ---- | ---- | 152.43%2.49M | 152.43%2.49M | ---- | ---- | ---- |
Current deferred liabilities | 14.78%5.93M | 14.78%5.93M | ---- | ---- | --5M | --5.17M | --5.17M | ---- | ---- | ---- |
Other current liabilities | 20.06%395K | 20.06%395K | 132.61%16.62M | 48.34%7.98M | 13.57%8.62M | --329K | --329K | -31.49%7.14M | -38.41%5.38M | -8.61%7.59M |
Current liabilities | -11.20%138.53M | -11.20%138.53M | 34.52%166.44M | 86.26%160.81M | 98.93%157.32M | 75.67%156M | 75.67%156M | 41.86%123.73M | -4.97%86.34M | 0.98%79.08M |
Non current liabilities | ||||||||||
Long term provisions | 34.63%17.29M | 34.63%17.29M | -10.70%12.06M | -15.15%12.89M | -20.07%13.27M | -25.07%12.84M | -25.07%12.84M | -22.14%13.51M | -17.41%15.19M | -13.81%16.6M |
Long term debt and capital lease obligation | 733.65%30.95M | 733.65%30.95M | ---- | ---- | ---- | -93.55%3.71M | -93.55%3.71M | -59.75%25M | -18.52%55.81M | -24.91%56.1M |
-Long term debt | --25.09M | --25.09M | ---- | ---- | ---- | ---- | ---- | -59.75%25M | -18.52%55.81M | -24.91%56.1M |
-Long term capital lease obligation | 57.76%5.86M | 57.76%5.86M | ---- | ---- | ---- | 125.52%3.71M | 125.52%3.71M | ---- | ---- | ---- |
Non current deferred liabilities | -20.90%15.56M | -20.90%15.56M | -29.39%15.38M | -14.48%18.62M | -14.65%19.33M | -26.65%19.68M | -26.65%19.68M | -30.29%21.78M | -26.80%21.77M | -24.13%22.65M |
Employee benefits | -4.01%1.94M | -4.01%1.94M | ---- | ---- | ---- | 10.32%2.02M | 10.32%2.02M | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | 137.67%9.02M | 105.43%8.52M | 81.91%5.46M | ---- | ---- | 40.28%3.8M | 24.70%4.15M | 50.40%3M |
Total non current liabilities | 71.86%65.74M | 71.86%65.74M | -43.10%36.46M | -58.71%40.02M | -61.30%38.06M | -63.00%38.25M | -63.00%38.25M | -43.49%64.08M | -19.21%96.92M | -21.83%98.35M |
Total liabilities | 5.16%204.27M | 5.16%204.27M | 8.04%202.9M | 9.59%200.83M | 10.11%195.38M | 1.07%194.25M | 1.07%194.25M | -6.39%187.81M | -13.07%183.26M | -13.08%177.43M |
Shareholders'equity | ||||||||||
Share capital | 5.23%245.8M | 5.23%245.8M | 0.07%233.69M | 0.07%233.69M | 0.07%233.69M | 0.28%233.58M | 0.28%233.58M | 0.26%233.52M | 0.26%233.52M | 0.26%233.51M |
-common stock | 5.23%245.8M | 5.23%245.8M | 0.07%233.69M | 0.07%233.69M | 0.07%233.69M | 0.28%233.58M | 0.28%233.58M | 0.26%233.52M | 0.26%233.52M | 0.26%233.51M |
Retained earnings | -11.96%-180.92M | -11.96%-180.92M | -23.73%-167.2M | -77.45%-157.9M | -116.42%-159.54M | -118.11%-161.59M | -118.11%-161.59M | -292.06%-135.13M | -200.09%-88.98M | -90.31%-73.72M |
Gains losses not affecting retained earnings | 7.90%10.39M | 7.90%10.39M | -0.97%9.81M | -4.38%9.52M | -5.48%9.45M | -7.61%9.63M | -7.61%9.63M | -6.27%9.91M | -5.85%9.95M | -1.20%10M |
Other equity interest | ---- | ---- | --12.11M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -7.78%75.26M | -7.78%75.26M | -18.36%88.41M | -44.78%85.31M | -50.76%83.6M | -51.78%81.61M | -51.78%81.61M | -48.19%108.29M | -27.75%154.49M | -16.89%169.8M |
Noncontrolling interests | 0.02%34.59M | 0.02%34.59M | -4.68%34.04M | -7.01%34.1M | -6.67%34.67M | -2.27%34.58M | -2.27%34.58M | -2.47%35.71M | -12.44%36.67M | -6.87%37.14M |
Total equity | -5.46%109.85M | -5.46%109.85M | -14.97%122.45M | -37.54%119.41M | -42.85%118.27M | -43.22%116.19M | -43.22%116.19M | -41.38%144M | -25.25%191.16M | -15.25%206.94M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data