(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 | 0.60%5.71M | 0.60%5.71M | 15.59%6.74M | -82.73%2.89M | -45.49%5.34M | 17.29%5.67M | 17.29%5.67M | -61.72%5.83M | -44.68%16.75M | -27.31%9.8M |
-Cash and cash equivalents | 0.60%5.71M | 0.60%5.71M | 15.59%6.74M | -70.34%2.89M | -45.49%5.34M | 17.29%5.67M | 17.29%5.67M | -19.37%5.83M | 157.81%9.75M | -27.31%9.8M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -73.58%7M | ---- |
Receivables | 23.44%23.43M | 23.44%23.43M | -32.85%19.9M | -2.17%24.74M | -18.79%16.55M | -31.03%18.98M | -31.03%18.98M | 38.43%29.63M | 17.20%25.28M | -0.70%20.38M |
-Accounts receivable | -4.46%8.12M | -4.46%8.12M | -71.17%4.98M | 39.54%12.31M | -34.34%3.65M | -37.64%8.49M | -37.64%8.49M | 122.97%17.26M | 18.66%8.82M | -21.57%5.55M |
-Taxes receivable | 118.47%9.86M | 118.47%9.86M | -2.42%7.78M | -12.83%6.81M | -17.95%5.86M | -22.99%4.52M | -22.99%4.52M | 74.94%7.97M | 16.12%7.81M | 36.60%7.14M |
-Other receivables | -8.70%5.46M | -8.70%5.46M | 62.32%7.14M | -35.04%5.62M | -8.36%7.05M | -25.69%5.98M | -25.69%5.98M | -51.69%4.4M | 16.72%8.66M | -6.43%7.7M |
Inventory | -32.51%6.34M | -32.51%6.34M | -15.38%8.55M | 20.44%8.4M | 13.44%8.55M | 45.92%9.39M | 45.92%9.39M | 71.72%10.1M | 34.04%6.98M | 63.15%7.54M |
Prepaid assets | -77.78%1.42M | -77.78%1.42M | 4.99%2M | 221.94%6.82M | -89.78%1.91M | 203.56%6.4M | 203.56%6.4M | -34.11%1.91M | -21.87%2.12M | 1,467.48%18.65M |
Total current assets | -8.77%36.9M | -8.77%36.9M | -21.66%37.19M | -16.19%42.85M | -42.61%32.36M | -1.13%40.44M | -1.13%40.44M | 4.53%47.47M | -14.45%51.13M | 41.57%56.38M |
Non current assets | ||||||||||
Net PPE | -19.72%6.82M | -19.72%6.82M | -23.29%7.1M | -23.59%7.49M | 0.57%7.74M | 5.98%8.49M | 5.98%8.49M | 15.35%9.25M | 20.91%9.8M | -15.25%7.7M |
-Gross PPE | 5.72%47.85M | 5.72%47.85M | ---- | ---- | ---- | 9.56%45.26M | 9.56%45.26M | ---- | ---- | ---- |
-Accumulated depreciation | -11.59%-41.04M | -11.59%-41.04M | ---- | ---- | ---- | -10.42%-36.77M | -10.42%-36.77M | ---- | ---- | ---- |
Goodwill and other intangible assets | 32.02%64.3M | 32.02%64.3M | 26.45%59.1M | 21.48%55.47M | 16.31%51.47M | 28.23%48.71M | 28.23%48.71M | 32.58%46.74M | 44.80%45.66M | 59.36%44.26M |
-Other intangible assets | 32.02%64.3M | 32.02%64.3M | ---- | ---- | ---- | 28.23%48.71M | 28.23%48.71M | ---- | ---- | ---- |
Investments and advances | 6.82%360K | 6.82%360K | 8.79%334K | 4.89%343K | -2.00%343K | -5.60%337K | -5.60%337K | -15.89%307K | -12.57%327K | -5.15%350K |
Non current prepaid assets | 2.30%801K | 2.30%801K | 22.58%760K | 13.48%749K | -64.70%795K | -66.12%783K | -66.12%783K | -73.83%620K | -80.67%660K | -31.82%2.25M |
Total non current assets | 23.94%72.28M | 23.94%72.28M | 18.22%67.29M | 13.47%64.05M | 10.63%60.36M | 19.83%58.31M | 19.83%58.31M | 23.71%56.92M | 29.99%56.45M | 34.61%54.56M |
Total assets | 10.55%109.17M | 10.55%109.17M | 0.09%104.48M | -0.63%106.91M | -16.43%92.71M | 10.26%98.76M | 10.26%98.76M | 14.18%104.39M | 4.25%107.58M | 38.06%110.93M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 74.28%16.28M | 74.28%16.28M | 52.75%15.43M | -6.04%10.8M | 2.02%11.63M | -32.87%9.34M | -32.87%9.34M | -27.08%10.1M | -29.10%11.49M | -22.56%11.4M |
-accounts payable | 74.28%16.28M | 74.28%16.28M | 52.75%15.43M | -6.04%10.8M | 2.02%11.63M | -32.87%9.34M | -32.87%9.34M | -27.08%10.1M | -29.10%11.49M | -22.56%11.4M |
Current provisions | ---- | ---- | ---- | ---- | ---- | --77K | --77K | ---- | ---- | ---- |
Current debt and capital lease obligation | 523.65%76.12M | 523.65%76.12M | 313.91%62.31M | 188.04%53.47M | -29.88%11.79M | -10.61%12.21M | -10.61%12.21M | 41.61%15.06M | 55.10%18.56M | -30.90%16.81M |
-Current debt | 583.94%74.65M | 583.94%74.65M | 341.11%61.06M | 202.78%52.29M | -32.63%10.48M | -12.03%10.91M | -12.03%10.91M | 47.02%13.84M | 60.59%17.27M | -32.76%15.55M |
-Current capital lease obligation | 13.94%1.47M | 13.94%1.47M | 3.46%1.26M | -9.14%1.17M | 4.04%1.31M | 3.53%1.29M | 3.53%1.29M | -0.25%1.21M | 6.43%1.29M | 4.91%1.26M |
Current deferred liabilities | -5.37%6.56M | -5.37%6.56M | -84.23%1.09M | 81.19%5.46M | -22.10%3.21M | -42.20%6.93M | -42.20%6.93M | -53.50%6.9M | -81.07%3.01M | -68.03%4.12M |
Other current liabilities | 94.11%1.52M | 94.11%1.52M | 10.45%8.71M | -1.64%8.29M | 11.63%9.32M | -34.53%781K | -34.53%781K | -22.28%7.89M | -22.90%8.43M | -12.13%8.35M |
Current liabilities | 192.82%107.86M | 192.82%107.86M | 119.16%87.55M | 88.02%78.01M | -11.64%35.94M | -24.43%36.83M | -24.43%36.83M | -19.26%39.95M | -24.59%41.49M | -33.79%40.68M |
Non current liabilities | ||||||||||
Long term provisions | 1.18%2.22M | 1.18%2.22M | -0.83%2.14M | 2.12%2.17M | -1.63%2.18M | 2.76%2.2M | 2.76%2.2M | -11.30%2.16M | -5.09%2.13M | 9.67%2.21M |
Long term debt and capital lease obligation | -91.58%4.57M | -91.58%4.57M | -89.30%5.68M | -72.97%14.07M | 2.43%54.12M | -4.96%54.3M | -4.96%54.3M | -7.16%53.12M | -19.60%52.05M | 16.55%52.83M |
-Long term debt | -94.37%2.93M | -94.37%2.93M | -92.46%3.83M | -75.87%11.9M | 4.45%52.01M | -3.23%52.02M | -3.23%52.02M | -4.93%50.78M | -19.00%49.32M | 20.74%49.79M |
-Long term capital lease obligation | -27.79%1.65M | -27.79%1.65M | -20.70%1.85M | -20.45%2.17M | -30.63%2.11M | -32.46%2.28M | -32.46%2.28M | -38.44%2.34M | -29.15%2.73M | -25.71%3.04M |
Non current deferred liabilities | -61.41%592K | -61.41%592K | -85.14%272K | -65.91%676K | -72.12%670K | -68.64%1.53M | -68.64%1.53M | 767.30%1.83M | 623.72%1.98M | 288.21%2.4M |
Total non current liabilities | -87.65%7.39M | -87.65%7.39M | -86.41%8.1M | -69.56%18.05M | -5.25%58.03M | -8.15%59.82M | -8.15%59.82M | -1.99%59.59M | -12.95%59.32M | 25.98%61.25M |
Total liabilities | 19.24%115.24M | 19.24%115.24M | -3.92%95.64M | -4.71%96.06M | -7.80%93.97M | -15.12%96.65M | -15.12%96.65M | -9.73%99.54M | -18.15%100.81M | -7.39%101.92M |
Shareholders'equity | ||||||||||
Share capital | 24.80%2.88M | 24.80%2.88M | 24.01%2.85M | 20.32%2.75M | -49.17%2.32M | -37.46%2.31M | -37.46%2.31M | -37.17%2.3M | -37.31%2.28M | 31.66%4.55M |
-common stock | 24.80%2.88M | 24.80%2.88M | 24.01%2.85M | 20.32%2.75M | -49.17%2.32M | -37.46%2.31M | -37.46%2.31M | -37.17%2.3M | -37.31%2.28M | 31.66%4.55M |
Retained earnings | -43.42%-93.36M | -43.42%-93.36M | -26.51%-76.08M | -16.18%-66.53M | 81.62%-70.14M | 83.03%-65.1M | 83.03%-65.1M | 84.00%-60.14M | 84.77%-57.27M | -1.84%-381.54M |
Paid-in capital | 502.48%14.57M | 502.48%14.57M | 498.32%14.62M | 254.33%8.81M | -99.26%2.41M | -99.19%2.42M | -99.19%2.42M | -99.18%2.44M | -99.17%2.49M | 13.49%327.66M |
Gains losses not affecting retained earnings | 11.76%70.26M | 11.76%70.26M | 11.80%68.27M | 11.21%66.43M | 10.49%64.65M | 9.92%62.87M | 9.92%62.87M | 10.34%61.06M | 9.98%59.73M | 9.94%58.51M |
Other equity interest | -6.39%-416K | -6.39%-416K | 0.00%-812K | -31.47%-610K | -175.14%-498K | -1,403.85%-391K | -1,403.85%-391K | -61.11%-812K | -12.08%-464K | 61.16%-181K |
Total stockholders'equity | -388.55%-6.07M | -388.55%-6.07M | 82.28%8.84M | 60.10%10.84M | -114.00%-1.26M | 108.66%2.1M | 108.66%2.1M | 125.71%4.85M | 133.91%6.77M | 130.34%9.01M |
Total equity | -388.55%-6.07M | -388.55%-6.07M | 82.28%8.84M | 60.10%10.84M | -114.00%-1.26M | 108.66%2.1M | 108.66%2.1M | 125.71%4.85M | 133.91%6.77M | 130.34%9.01M |
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