(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 | -54.56%113.59M | -54.56%113.59M | -57.29%125.37M | -58.74%138.17M | -41.57%205.56M | -72.85%249.98M | -72.85%249.98M | -49.04%293.5M | -29.37%334.89M | 82,472.10%351.81M |
-Cash and cash equivalents | 19.88%105.38M | 19.88%105.38M | -3.03%97.06M | -50.06%75.41M | -32.46%117.88M | -88.24%87.9M | -88.24%87.9M | -75.30%100.1M | -68.15%151M | 40,864.97%174.54M |
-Short-term investments | -94.93%8.22M | -94.93%8.22M | -85.37%28.3M | -65.87%62.77M | -50.54%87.68M | -6.32%162.07M | -6.32%162.07M | 13.24%193.4M | --183.89M | --177.27M |
Receivables | 35.66%302.92M | 35.66%302.92M | 100.14%288.73M | 206.62%293.91M | 214.02%232.76M | 260.65%223.29M | 260.65%223.29M | 312.20%144.26M | 437.51%95.86M | --74.12M |
-Accounts receivable | 62.10%108.36M | 62.10%108.36M | 100.11%288.67M | 206.56%293.85M | 214.02%232.76M | 46.63%66.85M | 46.63%66.85M | 312.20%144.26M | 437.51%95.86M | --74.12M |
-Related party accounts receivable | -1.35%73K | -1.35%73K | --53K | --58K | ---- | -65.26%74K | -65.26%74K | ---- | ---- | ---- |
-Other receivables | 24.38%194.49M | 24.38%194.49M | ---- | ---- | ---- | 870.53%156.37M | 870.53%156.37M | ---- | ---- | ---- |
Inventory | 218.43%26.67M | 218.43%26.67M | 124.72%65.66M | 130.79%145.52M | -40.77%43.23M | -63.14%8.37M | -63.14%8.37M | 20.73%29.22M | 132.10%63.06M | --72.99M |
Prepaid assets | 6.39%6.12M | 6.39%6.12M | ---- | ---- | ---- | 83.49%5.76M | 83.49%5.76M | ---- | ---- | ---- |
Current deferred assets | -52.37%20.56M | -52.37%20.56M | -67.04%20.3M | --22.12M | --22.59M | 214.02%43.16M | 214.02%43.16M | --61.58M | ---- | ---- |
Other current assets | 41.44%3.11M | 41.44%3.11M | 20.75%10.47M | -72.71%13.08M | -75.31%6.98M | 41.95%2.2M | 41.95%2.2M | -47.45%8.67M | 149.63%47.93M | --28.25M |
Total current assets | -11.22%472.97M | -11.22%472.97M | -4.97%510.51M | 13.12%612.81M | -3.04%511.13M | -47.97%532.76M | -47.97%532.76M | -17.56%537.23M | 0.63%541.73M | 51,975.28%527.17M |
Non current assets | ||||||||||
Net PPE | -15.06%89.49M | -15.06%89.49M | -12.76%93.73M | -11.82%98.44M | -11.89%102.3M | -11.94%105.35M | -11.94%105.35M | -16.09%107.44M | -5.57%111.63M | --116.11M |
-Gross PPE | -2.27%160.4M | -2.27%160.4M | -2.22%159.34M | -1.82%160.78M | -1.09%162.89M | -0.45%164.13M | -0.45%164.13M | -4.43%162.95M | 3.60%163.75M | --164.69M |
-Accumulated depreciation | -20.65%-70.92M | -20.65%-70.92M | -18.19%-65.61M | -19.59%-62.34M | -24.71%-60.59M | -29.90%-58.78M | -29.90%-58.78M | -30.72%-55.51M | -30.81%-52.13M | ---48.58M |
Goodwill and other intangible assets | -0.64%704.35M | -0.64%704.35M | -0.66%705.49M | -0.68%706.68M | -0.67%708.76M | 4,413.36%708.91M | 4,413.36%708.91M | 4,677.26%710.19M | 4,920.31%711.53M | --713.54M |
-Goodwill | 0.10%547.21M | 0.10%547.21M | 0.10%547.16M | 0.09%547.2M | -0.10%547.17M | 31,298.56%546.65M | 31,298.56%546.65M | 31,297.70%546.63M | 30,512.09%546.73M | --547.7M |
-Other intangible assets | -3.15%157.15M | -3.15%157.15M | -3.20%158.32M | -3.23%159.47M | -2.56%161.59M | 1,061.86%162.27M | 1,061.86%162.27M | 1,146.12%163.55M | 1,230.39%164.8M | --165.84M |
Investments and advances | 6.24%2.09M | 6.24%2.09M | ---- | ---- | ---- | 2.44%1.97M | 2.44%1.97M | ---- | ---- | ---- |
Non current accounts receivable | 77.25%21.19M | 77.25%21.19M | ---- | ---- | ---- | 235.26%11.95M | 235.26%11.95M | ---- | ---- | ---- |
Related parties assets | -1.35%73K | -1.35%73K | --53K | --58K | ---- | -65.26%74K | -65.26%74K | ---- | ---- | ---- |
Non current deferred assets | -42.74%11.12M | -42.74%11.12M | 22.27%11.93M | 33.16%12.41M | 21.23%11.66M | 124.99%19.42M | 124.99%19.42M | -16.36%9.76M | -20.11%9.32M | --9.62M |
Non current prepaid assets | 20.98%41.58M | 20.98%41.58M | ---- | ---- | ---- | 103.02%34.37M | 103.02%34.37M | ---- | ---- | ---- |
Other non current assets | 98.12%14.19M | 98.12%14.19M | 46.59%77.13M | 39.36%73.16M | 17.39%60.32M | 348.03%7.16M | 348.03%7.16M | 181.14%52.62M | 229.23%52.5M | -86.61%51.38M |
Total non current assets | -0.58%884.01M | -0.58%884.01M | 0.94%888.28M | 0.65%890.68M | -0.85%883.04M | 429.31%889.14M | 429.31%889.14M | 407.82%880M | 453.10%884.97M | 132.19%890.65M |
Total assets | -4.57%1.36B | -4.57%1.36B | -1.30%1.4B | 5.38%1.5B | -1.67%1.39B | 19.30%1.42B | 19.30%1.42B | 71.79%1.42B | 104.30%1.43B | 268.65%1.42B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.35%78.31M | -7.35%78.31M | -9.94%85.48M | -8.98%103.01M | 13.33%112.54M | 195.73%84.52M | 195.73%84.52M | 534.43%94.92M | 535.91%113.18M | 140,826.96%99.31M |
-accounts payable | -6.63%78.28M | -6.63%78.28M | -9.99%85.44M | -9.01%102.98M | 13.33%112.54M | 196.51%83.83M | 196.51%83.83M | 534.43%94.92M | 535.91%113.18M | 469,392.25%99.31M |
-Due to related parties current | -95.49%31K | -95.49%31K | --40K | --34K | ---- | 124.51%687K | 124.51%687K | ---- | ---- | ---- |
Current accrued expenses | -6.63%91.25M | -6.63%91.25M | -5.10%71.05M | 47.02%63.5M | 111.90%66.13M | 192.25%97.72M | 192.25%97.72M | 283.00%74.87M | 214.28%43.19M | 1,092.86%31.21M |
Current debt and capital lease obligation | 14.61%2.95M | 14.61%2.95M | ---- | ---- | ---- | 107.58%2.57M | 107.58%2.57M | ---- | ---- | ---- |
-Current capital lease obligation | 14.61%2.95M | 14.61%2.95M | ---- | ---- | ---- | 107.58%2.57M | 107.58%2.57M | ---- | ---- | ---- |
Current deferred liabilities | -16.04%54M | -16.04%54M | 67.24%82.68M | 132.19%115.38M | 85.21%75.42M | 602.24%64.31M | 602.24%64.31M | 82.23%49.44M | 34.10%49.69M | --40.72M |
Other current liabilities | 37.54%24.58M | 37.54%24.58M | 41.32%30.03M | 33.36%25.6M | 29.88%21.82M | 14.91%17.87M | 14.91%17.87M | 26.63%21.25M | 11.32%19.2M | --16.8M |
Current liabilities | -5.96%251.08M | -5.96%251.08M | 11.96%269.24M | 36.51%307.49M | 46.73%275.91M | 203.52%267M | 203.52%267M | 206.66%240.48M | 162.41%225.26M | 6,898.93%188.04M |
Non current liabilities | ||||||||||
Long term provisions | -4.93%4.05M | -4.93%4.05M | -4.13%4.09M | -3.27%4.08M | 1.32%4.22M | 3.07%4.26M | 3.07%4.26M | 2.70%4.26M | 0.93%4.22M | --4.17M |
Long term debt and capital lease obligation | 15.99%534.09M | 15.99%534.09M | 16.06%534.21M | 16.04%534.38M | 0.44%462.71M | 39.36%460.47M | 39.36%460.47M | 3,107.01%460.3M | 17,618.66%460.51M | --460.66M |
-Long term debt | 16.49%523.63M | 16.49%523.63M | 16.50%523.07M | 16.48%522.51M | 0.43%450.08M | 41.25%449.51M | 41.25%449.51M | 26,705.61%448.99M | 25,995.81%448.59M | --448.14M |
-Long term capital lease obligation | -4.63%10.46M | -4.63%10.46M | -1.44%11.15M | -0.39%11.87M | 0.86%12.63M | -10.02%10.96M | -10.02%10.96M | -10.81%11.31M | 1,254.66%11.92M | --12.53M |
Non current deferred liabilities | 20.18%88.65M | 20.18%88.65M | 19.89%83.03M | 19.57%78.74M | 13.31%72.57M | 160.78%73.76M | 160.78%73.76M | 218.51%69.25M | 253.12%65.85M | 369.95%64.05M |
Other non current liabilities | -18.38%52.43M | -18.38%52.43M | -16.48%54.88M | -11.84%59.46M | -13.08%61.51M | -12.26%64.23M | -12.26%64.23M | -12.84%65.71M | -9.47%67.44M | --70.76M |
Total non current liabilities | 12.69%679.22M | 12.69%679.22M | 12.79%676.21M | 13.15%676.65M | 0.23%601.02M | 38.23%602.73M | 38.23%602.73M | 418.49%599.52M | 48.13%598.02M | 106.42%599.64M |
Total liabilities | 6.96%930.3M | 6.96%930.3M | 12.55%945.45M | 19.54%984.15M | 11.33%876.93M | 65.98%869.73M | 65.98%869.73M | 332.88%840M | 68.17%823.28M | 168.66%787.68M |
Shareholders'equity | ||||||||||
Share capital | 6.67%16K | 6.67%16K | 6.67%16K | 6.67%16K | 6.67%16K | 7.14%15K | 7.14%15K | 7.14%15K | 15.38%15K | -99.98%15K |
-common stock | 6.67%16K | 6.67%16K | 6.67%16K | 6.67%16K | 6.67%16K | 7.14%15K | 7.14%15K | 7.14%15K | 15.38%15K | -99.98%15K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -22.21%-772.49M | -22.21%-772.49M | -23.12%-734.81M | -16.92%-657.74M | -27.59%-676.86M | -24.17%-632.08M | -24.17%-632.08M | -25.64%-596.81M | 4.75%-562.53M | -97.22%-530.51M |
Paid-in capital | 1.13%1.2B | 1.13%1.2B | 1.01%1.19B | 0.84%1.18B | 2.80%1.19B | 0.72%1.19B | 0.72%1.19B | 6.28%1.18B | 45.87%1.17B | 323.77%1.16B |
Gains losses not affecting retained earnings | 97.49%-42K | 97.49%-42K | 101.08%23K | 92.25%-88K | 99.68%-2K | -8,460.00%-1.67M | -8,460.00%-1.67M | -569.40%-2.12M | -109.21%-1.14M | ---619K |
Total stockholders'equity | -22.74%426.2M | -22.74%426.2M | -21.49%452.86M | -13.98%518.87M | -17.97%516.78M | -17.40%551.63M | -17.40%551.63M | -8.57%576.82M | 188.93%603.22M | 589.21%630M |
Noncontrolling interests | -10.35%485K | -10.35%485K | 19.16%485K | 124.06%475K | 232.62%469K | --541K | --541K | --407K | --212K | --141K |
Total equity | -22.73%426.68M | -22.73%426.68M | -21.46%453.34M | -13.93%519.34M | -17.92%517.25M | -17.32%552.17M | -17.32%552.17M | -8.51%577.23M | 189.03%603.43M | 589.36%630.14M |
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 | -- | -- | -- | -- |
No Data