(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 | 12.63%257.7M | 12.63%257.7M | -5.15%216.46M | 10.82%274M | -7.38%239.33M | -2.52%228.79M | -2.52%228.79M | -1.66%228.23M | 25.69%247.26M | 20.27%258.38M |
-Cash and cash equivalents | 30.79%257.7M | 30.79%257.7M | 7.97%216.46M | 27.39%274M | 3.83%239.33M | -3.06%197.04M | -3.06%197.04M | 0.15%200.48M | 34.31%215.09M | 25.72%230.49M |
-Short-term investments | --0 | --0 | --0 | --0 | --0 | 0.96%31.76M | 0.96%31.76M | -13.02%27.75M | -12.08%32.16M | -11.46%27.89M |
Receivables | 73.22%39.86M | 73.22%39.86M | 103.14%26.29M | 11.02%12.78M | 31.99%14.73M | 53.56%23.01M | 53.56%23.01M | -35.43%12.94M | 8.42%11.51M | -4.26%11.16M |
-Accounts receivable | 131.62%24.89M | 131.62%24.89M | 119.68%22M | 12.85%9.75M | 35.82%11.35M | 34.87%10.75M | 34.87%10.75M | 24.07%10.01M | 2.64%8.64M | -9.74%8.35M |
-Other receivables | 22.03%14.96M | 22.03%14.96M | 46.58%4.29M | 5.50%3.03M | 20.61%3.38M | 74.79%12.26M | 74.79%12.26M | -75.54%2.93M | 30.55%2.87M | 16.88%2.81M |
Prepaid assets | -10.79%33.46M | -10.79%33.46M | 0.18%45.41M | 0.61%48.62M | 190.20%62.79M | -32.27%37.51M | -32.27%37.51M | 23.94%45.33M | 26.21%48.33M | -36.86%21.64M |
Restricted cash | 2.81%36.58M | 2.81%36.58M | -0.39%40.67M | -13.69%34.27M | -5.48%38.17M | 16.92%35.58M | 16.92%35.58M | 35.22%40.83M | 45.40%39.71M | 137.40%40.38M |
Other current assets | 120.51%6.61M | 120.51%6.61M | 734.31%11.99M | 21.83%2.68M | -74.69%1.45M | -54.08%3M | -54.08%3M | -87.04%1.44M | -79.12%2.2M | -42.78%5.74M |
Total current assets | 14.13%374.22M | 14.13%374.22M | 3.67%340.82M | 6.69%372.36M | 5.68%356.47M | -4.13%327.89M | -4.13%327.89M | -0.37%328.77M | 23.11%349M | 17.20%337.3M |
Non current assets | ||||||||||
Net PPE | -1.79%135.98M | -1.79%135.98M | -2.99%137.06M | -8.67%136.12M | -10.55%136.36M | 162.04%138.46M | 162.04%138.46M | 189.60%141.27M | 224.16%149.04M | 225.37%152.45M |
-Gross PPE | 4.90%219.42M | 4.90%219.42M | -2.99%137.06M | -8.67%136.12M | -10.55%136.36M | 70.12%209.17M | 70.12%209.17M | --141.27M | --149.04M | --152.45M |
-Accumulated depreciation | -18.01%-83.45M | -18.01%-83.45M | ---- | ---- | ---- | -0.85%-70.71M | -0.85%-70.71M | ---- | ---- | ---- |
Goodwill and other intangible assets | 58.16%400.54M | 58.16%400.54M | -13.85%415.59M | -49.55%245.56M | -49.21%249.42M | -48.92%253.25M | -48.92%253.25M | -6.98%482.38M | -7.01%486.72M | -7.17%491.1M |
-Goodwill | 0.00%210.44M | 0.00%210.44M | -51.69%210.44M | -51.69%210.44M | -51.69%210.44M | -51.69%210.44M | -51.69%210.44M | 3.52%435.6M | 3.45%435.6M | 3.17%435.6M |
-Other intangible assets | 344.08%190.1M | 344.08%190.1M | 338.55%205.15M | -31.31%35.12M | -29.75%38.99M | -28.82%42.81M | -28.82%42.81M | -52.16%46.78M | -50.05%51.12M | -48.06%55.49M |
Other non current assets | 0.98%11.03M | 0.98%11.03M | 9.97%11.43M | 29.77%12.38M | 27.02%12.15M | 22.17%10.92M | 22.17%10.92M | 36.32%10.4M | 26.74%9.54M | 20.72%9.57M |
Total non current assets | 35.99%547.54M | 35.99%547.54M | -11.04%564.07M | -38.94%394.05M | -39.07%397.94M | -27.78%402.62M | -27.78%402.62M | 10.11%634.05M | 10.55%645.3M | 11.71%653.11M |
Total assets | 26.18%921.76M | 26.18%921.76M | -6.02%904.9M | -22.92%766.41M | -23.83%754.4M | -18.79%730.52M | -18.79%730.52M | 6.29%962.81M | 14.65%994.3M | 13.52%990.41M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.83%93.71M | 9.83%93.71M | 29.57%102.06M | -12.50%76.39M | -27.71%83.12M | 11.91%85.32M | 11.91%85.32M | 13.78%78.77M | 36.70%87.3M | 57.53%114.98M |
-accounts payable | -0.95%12.86M | -0.95%12.86M | -0.71%10.56M | -79.41%4.78M | -70.79%5.74M | -51.05%12.99M | -51.05%12.99M | -43.24%10.64M | 55.96%23.23M | -44.86%19.64M |
-Total tax payable | 14.00%38.17M | 14.00%38.17M | 88.73%47.3M | 42.56%34.9M | -32.00%36.96M | 71.15%33.49M | 71.15%33.49M | 40.65%25.06M | 25.79%24.48M | 202.73%54.35M |
-Other payable | 9.85%42.67M | 9.85%42.67M | 2.63%44.21M | -7.27%36.71M | -1.37%40.42M | 28.89%38.85M | 28.89%38.85M | 31.84%43.07M | 34.18%39.59M | 111.14%40.99M |
Current accrued expenses | 98.42%61.26M | 98.42%61.26M | 51.90%66.44M | 18.18%48.33M | -0.14%52.93M | -25.24%30.87M | -25.24%30.87M | -3.19%43.74M | -5.26%40.89M | 22.30%53M |
Current debt and capital lease obligation | 17.88%61.62M | 17.88%61.62M | 40.03%61.33M | 41.89%52.86M | 75.05%52.58M | 284.75%52.27M | 284.75%52.27M | 222.37%43.8M | 174.22%37.26M | 121.08%30.04M |
-Current debt | 20.17%48.98M | 20.17%48.98M | 50.11%48.98M | 55.09%40.76M | 104.47%40.76M | 200.00%40.76M | 200.00%40.76M | 140.15%32.63M | 93.43%26.28M | 46.72%19.93M |
-Current capital lease obligation | 9.78%12.64M | 9.78%12.64M | 10.58%12.35M | 10.29%12.1M | 17.00%11.82M | --11.51M | --11.51M | --11.17M | --10.98M | --10.1M |
Current deferred liabilities | 23.55%333.19M | 23.55%333.19M | 20.83%315.6M | 19.59%308.66M | 18.14%300.25M | 14.23%269.69M | 14.23%269.69M | 7.37%261.19M | 7.47%258.1M | 10.99%254.14M |
Current liabilities | 25.48%549.78M | 25.48%549.78M | 27.59%545.43M | 14.80%486.24M | 8.12%488.87M | 19.32%438.15M | 19.32%438.15M | 15.14%427.5M | 17.40%423.55M | 25.99%452.15M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 5.86%617.53M | 5.86%617.53M | 5.92%632.42M | -9.02%557.25M | -8.71%570.38M | 13.70%583.34M | 13.70%583.34M | 15.66%597.07M | 17.92%612.49M | 19.56%624.78M |
-Long term debt | 9.86%519.82M | 9.86%519.82M | 9.75%531.71M | -8.25%453.23M | -8.01%463.2M | -7.77%473.17M | -7.77%473.17M | -6.15%484.48M | -4.89%494M | -3.65%503.53M |
-Long term capital lease obligation | -11.31%97.71M | -11.31%97.71M | -10.56%100.71M | -12.21%104.02M | -11.62%107.17M | --110.17M | --110.17M | --112.6M | --118.49M | --121.26M |
Non current deferred liabilities | 31.85%1.04M | 31.85%1.04M | --978K | --912K | --850K | -97.56%788K | -97.56%788K | --0 | --0 | --0 |
Preferred securities outside stock equity | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 |
Other non current liabilities | 22.55%13.76M | 22.55%13.76M | 3,838.76%14.02M | 3,598.88%13.21M | 299.05%12.64M | 2,561.37%11.23M | 2,561.37%11.23M | -35.15%356K | -35.21%357K | 463.52%3.17M |
Total non current liabilities | 6.21%632.33M | 6.21%632.33M | 8.37%647.42M | -6.77%571.37M | -7.02%583.86M | 9.08%595.36M | 9.08%595.36M | 8.54%597.43M | 12.53%612.84M | -9.19%627.95M |
Total liabilities | 14.38%1.18B | 14.38%1.18B | 16.39%1.19B | 2.05%1.06B | -0.68%1.07B | 13.20%1.03B | 13.20%1.03B | 11.20%1.02B | 14.47%1.04B | 2.83%1.08B |
Shareholders'equity | ||||||||||
Share capital | 7.69%14K | 7.69%14K | -7.14%13K | -7.14%13K | -7.14%13K | -7.14%13K | -7.14%13K | 0.00%14K | 0.00%14K | 250.00%14K |
-common stock | 7.69%14K | 7.69%14K | -7.14%13K | -7.14%13K | -7.14%13K | -7.14%13K | -7.14%13K | 0.00%14K | 0.00%14K | 250.00%14K |
Retained earnings | -0.60%-1.18B | -0.60%-1.18B | -26.12%-1.19B | -23.05%-1.17B | -15.61%-1.18B | -27.27%-1.18B | -27.27%-1.18B | -3.80%-943.11M | -4.59%-953.22M | -50.36%-1.02B |
Paid-in capital | 5.58%924.63M | 5.58%924.63M | 2.08%905.07M | -3.42%883.19M | -7.51%859.42M | -3.93%875.74M | -3.93%875.74M | -0.57%886.6M | 4.94%914.42M | 86.65%929.2M |
Gains losses not affecting retained earnings | 49.37%-843K | 49.37%-843K | 35.29%-3.63M | 54.95%-1.49M | -0.34%-1.19M | -700.48%-1.67M | -700.48%-1.67M | -676.08%-5.61M | -276.52%-3.3M | -205.23%-1.19M |
Total stockholders'equity | 14.07%-260.35M | 14.07%-260.35M | -363.64%-287.96M | -591.91%-291.2M | -254.93%-318.34M | -2,147.87%-302.99M | -2,147.87%-302.99M | -290.87%-62.11M | -10.32%-42.09M | 49.58%-89.69M |
Total equity | 14.07%-260.35M | 14.07%-260.35M | -363.64%-287.96M | -591.91%-291.2M | -254.93%-318.34M | -2,147.87%-302.99M | -2,147.87%-302.99M | -290.87%-62.11M | -10.32%-42.09M | 49.58%-89.69M |
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