(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 | -35.84%141.35M | -35.84%141.35M | -35.62%154.21M | -49.51%162.75M | -48.18%172.8M | -37.35%220.32M | -37.35%220.32M | -34.69%239.51M | -16.08%322.37M | -17.49%333.46M |
-Cash and cash equivalents | -35.84%141.35M | -35.84%141.35M | -35.62%154.21M | -49.51%162.75M | -48.18%172.8M | -37.35%220.32M | -37.35%220.32M | -34.69%239.51M | -16.08%322.37M | -17.49%333.46M |
Receivables | 10.22%9.19M | 10.22%9.19M | -26.73%12.57M | 92.38%13.57M | 51.77%11.4M | --8.34M | --8.34M | 508.04%17.16M | -0.49%7.05M | -0.85%7.51M |
-Accounts receivable | 10.22%9.19M | 10.22%9.19M | -26.73%12.57M | 92.38%13.57M | 51.77%11.4M | --8.34M | --8.34M | 508.04%17.16M | -0.49%7.05M | -0.85%7.51M |
Inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -22.11%14.1M | 14.52%14.19M | 96.15%14.12M |
Restricted cash | 59.35%31.59M | 59.35%31.59M | 19.93%38.52M | 19,474.00%29.36M | 21,985.33%33.13M | 13,115.33%19.82M | 13,115.33%19.82M | 21,314.67%32.12M | -77.17%150K | 0.00%150K |
Other current assets | 85.84%9.88M | 85.84%9.88M | 67.10%9.48M | 509.37%8.06M | 253.71%7.05M | 1,614.84%5.32M | 1,614.84%5.32M | 368.93%5.67M | -11.92%1.32M | 44.87%1.99M |
Total current assets | -26.05%203.34M | -26.05%203.34M | -27.62%228.59M | -34.13%227.3M | -34.02%235.7M | -26.60%274.96M | -26.60%274.96M | -18.83%315.8M | -14.96%345.08M | -15.03%357.23M |
Non current assets | ||||||||||
Net PPE | 22.90%490.34M | 22.90%490.34M | 5,224.27%494.63M | 6,421.62%480.19M | 7,235.13%485.51M | 100,143.72%398.97M | 100,143.72%398.97M | 21.09%9.29M | 7.66%7.36M | 8.44%6.62M |
-Gross PPE | 28.42%520.36M | 28.42%520.36M | 5,483.41%518.7M | 6,667.74%498.31M | 7,421.33%497.84M | 68,927.43%405.19M | 68,927.43%405.19M | 21.09%9.29M | 7.66%7.36M | 8.44%6.62M |
-Accumulated depreciation | -382.61%-30.02M | -382.61%-30.02M | ---24.07M | ---18.12M | ---12.33M | -3,191.53%-6.22M | -3,191.53%-6.22M | ---- | ---- | ---- |
Goodwill and other intangible assets | -69.70%38.95M | -69.70%38.95M | -75.57%39.02M | 3,057.43%39.31M | 2,319.06%39.6M | --128.55M | --128.55M | 1,404.59%159.7M | -88.94%1.25M | 74.71%1.64M |
-Goodwill | -77.63%28.76M | -77.63%28.76M | -81.87%28.76M | --28.76M | --28.76M | --128.55M | --128.55M | 1,694.32%158.64M | --0 | --0 |
-Other intangible assets | --10.2M | --10.2M | 867.20%10.26M | 747.63%10.55M | 562.37%10.84M | ---- | ---- | -40.16%1.06M | -37.28%1.25M | 265.40%1.64M |
Investments and advances | --143.1M | --143.1M | --145.67M | --146.63M | --146.89M | --0 | --0 | ---- | ---- | ---- |
Financial assets | -25.01%16.55M | -25.01%16.55M | 6.49%29.82M | --21.9M | --16.47M | --22.07M | --22.07M | --28M | ---- | ---- |
Non current deferred assets | 50.92%2.45M | 50.92%2.45M | --2.11M | --1.59M | --1.96M | --1.63M | --1.63M | ---- | ---- | ---- |
Other non current assets | -24.54%289K | -24.54%289K | -99.93%290K | 155.26%291K | 123.48%257K | -97.90%383K | -97.90%383K | 505,957.50%404.85M | 52.00%114K | 161.36%115K |
Total non current assets | 25.40%691.68M | 25.40%691.68M | 18.23%711.53M | 7,809.88%689.9M | 8,151.02%690.69M | 2,863.02%551.6M | 2,863.02%551.6M | 2,716.78%601.83M | -52.00%8.72M | 18.15%8.37M |
Total assets | 8.28%895.02M | 8.28%895.02M | 2.45%940.12M | 159.24%917.2M | 153.39%926.39M | 110.20%826.55M | 110.20%826.55M | 123.59%917.63M | -16.54%353.81M | -14.48%365.6M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -35.54%1.87M | -35.54%1.87M | -71.25%1.96M | 124.74%4.56M | 27.78%3.44M | 316.64%2.9M | 316.64%2.9M | 112.89%6.81M | -55.55%2.03M | -12.21%2.69M |
-accounts payable | -61.43%1.12M | -61.43%1.12M | -81.82%1.24M | 62.20%3.29M | -17.96%2.21M | 316.64%2.9M | 316.64%2.9M | 112.89%6.81M | -55.55%2.03M | -12.21%2.69M |
-Total tax payable | --752K | --752K | --720K | --1.27M | --1.23M | --0 | --0 | ---- | ---- | ---- |
Current accrued expenses | 147.90%36.65M | 147.90%36.65M | 132.48%48.32M | 167.42%16.51M | 222.89%18.56M | 147.90%14.78M | 147.90%14.78M | 157.67%20.78M | -7.96%6.17M | 2.86%5.75M |
Current debt and capital lease obligation | 11.21%29.08M | 11.21%29.08M | 7.62%28.85M | 3,230.46%26.68M | 2,225.54%26.95M | 51,170.59%26.15M | 51,170.59%26.15M | 2,674.53%26.8M | -14.61%801K | 37.16%1.16M |
-Current debt | 10.27%27.91M | 10.27%27.91M | 9.39%27.72M | 96,088.89%25.97M | 38,219.40%25.67M | --25.31M | --25.31M | 29,365.12%25.34M | -70.97%27K | -23.86%67K |
-Current capital lease obligation | 39.81%1.17M | 39.81%1.17M | -22.98%1.13M | -8.79%706K | 17.12%1.28M | 1,535.29%834K | 1,535.29%834K | 66.14%1.46M | -8.40%774K | 44.25%1.09M |
Current deferred liabilities | 265.83%878K | 265.83%878K | -34.15%108K | -48.85%89K | -73.08%63K | -13.67%240K | -13.67%240K | -89.09%164K | -89.64%174K | --234K |
Other current liabilities | ---- | ---- | ---- | ---- | --802K | -5.67%9.1M | -5.67%9.1M | ---- | ---- | ---- |
Current liabilities | 20.13%71.71M | 20.13%71.71M | 39.26%81.76M | 317.58%49.58M | 334.31%52.08M | 258.91%59.7M | 258.91%59.7M | 242.99%58.71M | -27.71%11.87M | 8.71%11.99M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 25.11%596.6M | 25.11%596.6M | 23.08%605.61M | 12,559.86%591.98M | 18,692.54%597.23M | 523,929.67%476.87M | 523,929.67%476.87M | 13,709.51%492.03M | 14.05%4.68M | -10.71%3.18M |
-Long term debt | 24.54%590.87M | 24.54%590.87M | 23.62%599.61M | 9,789,783.33%587.39M | 6,604,288.89%594.4M | --474.44M | --474.44M | 1,310,791.89%485.03M | -98.93%6K | -88.75%9K |
-Long term capital lease obligation | 136.23%5.73M | 136.23%5.73M | -14.27%6M | -1.88%4.58M | -10.63%2.83M | 2,565.93%2.43M | 2,565.93%2.43M | 98.61%7M | 31.88%4.67M | -8.91%3.17M |
Non current deferred liabilities | 311.06%1.86M | 311.06%1.86M | -25.65%1.08M | -22.33%887K | -16.90%718K | --452K | --452K | 106.52%1.46M | -39.26%1.14M | 183.28%864K |
Derivative product liabilities | 235.94%860K | 235.94%860K | -85.33%38K | -87.96%109K | -94.72%142K | -95.26%256K | -95.26%256K | -98.09%259K | -95.65%905K | -88.58%2.69M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --38.9M | ---- | ---- |
Other non current liabilities | 91,450.00%9.16M | 91,450.00%9.16M | 8,702.41%7.31M | 8,629.47%8.29M | 3,298.43%10.84M | -98.15%10K | -98.15%10K | -91.75%83K | --95K | --319K |
Total non current liabilities | 27.36%608.64M | 27.36%608.64M | 15.30%614.23M | 8,721.58%601.46M | 8,539.73%608.93M | 3,133.72%477.88M | 3,133.72%477.88M | 2,193.40%532.73M | -78.11%6.82M | -77.86%7.05M |
Total liabilities | 26.56%680.35M | 26.56%680.35M | 17.68%695.98M | 3,383.31%651.03M | 3,371.85%661.01M | 1,611.43%537.58M | 1,611.43%537.58M | 1,365.92%591.44M | -60.71%18.69M | -55.58%19.04M |
Shareholders'equity | ||||||||||
Share capital | 0.00%2K | 0.00%2K | 0.00%14K | 0.00%14K | 0.00%14K | -85.71%2K | -85.71%2K | 0.00%14K | 0.00%14K | 0.00%14K |
-common stock | 0.00%2K | 0.00%2K | 0.00%14K | 0.00%14K | 0.00%14K | -85.71%2K | -85.71%2K | 0.00%14K | 0.00%14K | 0.00%14K |
Retained earnings | -33.38%-257.89M | -33.38%-257.89M | -51.61%-227.7M | -62.57%-208.39M | -83.09%-211.45M | -94.49%-193.34M | -94.49%-193.34M | -78.19%-150.19M | -67.00%-128.19M | -74.22%-115.49M |
Paid-in capital | 0.50%475.65M | 0.50%475.65M | 2.25%474.5M | 2.21%473.54M | 2.31%472.69M | 2.62%473.29M | 2.62%473.29M | 2.14%464.04M | 2.24%463.29M | 2.46%462.03M |
Less: Treasury stock | --5.42M | --5.42M | --5.12M | --1.61M | ---- | --0 | --0 | ---- | ---- | ---- |
Total stockholders'equity | -24.15%212.34M | -24.15%212.34M | -22.99%241.7M | -21.36%263.55M | -24.61%261.26M | -22.63%279.95M | -22.63%279.95M | -15.18%313.87M | -10.96%335.12M | -9.90%346.56M |
Noncontrolling interests | -74.24%2.33M | -74.24%2.33M | -80.22%2.44M | --2.61M | --4.13M | --9.03M | --9.03M | --12.32M | ---- | ---- |
Total equity | -25.71%214.67M | -25.71%214.67M | -25.16%244.14M | -20.58%266.17M | -23.42%265.39M | -20.13%288.98M | -20.13%288.98M | -11.85%326.19M | -10.96%335.12M | -9.90%346.56M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data