(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -67.95%2.81M | -67.95%2.81M | -45.29%7.64M | -25.54%19.82M | -64.31%10.92M | -16.10%8.77M | -16.10%8.77M | 5.05%13.96M | 95.18%26.62M | 132.59%30.61M |
-Cash and cash equivalents | -67.95%2.81M | -67.95%2.81M | -45.29%7.64M | -25.54%19.82M | -64.31%10.92M | -16.10%8.77M | -16.10%8.77M | 5.05%13.96M | 95.18%26.62M | 132.59%30.61M |
Receivables | 43.99%8.08M | 43.99%8.08M | 142.59%12.94M | 285.36%13.39M | 183.40%4.93M | 175.99%5.61M | 175.99%5.61M | 206.47%5.34M | 175.70%3.48M | 69.87%1.74M |
-Accounts receivable | 69.05%8.64M | 69.05%8.64M | 120.24%10.62M | 275.76%11.14M | 173.28%4.54M | 219.50%5.11M | 219.50%5.11M | 238.32%4.82M | 209.28%2.96M | 92.42%1.66M |
-Notes receivable | 119.45%2.34M | 119.45%2.34M | 72.23%1.77M | --1.75M | 1,025.62%1.15M | 951.34%1.07M | 951.34%1.07M | 924.22%1.03M | --0 | --102.32K |
-Taxes receivable | -79.95%10.69K | -79.95%10.69K | 3,052.21%2.25M | 123.92%1.34M | -81.14%55.93K | -90.73%53.3K | -90.73%53.3K | -84.58%71.29K | 75.81%597.54K | 49.19%296.53K |
-Recievables adjustments allowances | -370.78%-2.91M | -370.78%-2.91M | -189.54%-1.69M | -865.57%-831.97K | -155.08%-815.67K | -154.54%-617.82K | -154.54%-617.82K | -136.80%-583.17K | -128.72%-86.16K | -748.81%-319.76K |
Inventory | 49.11%10.23M | 49.11%10.23M | 34.52%14.32M | 245.55%21.22M | 93.89%9.31M | 34.29%6.86M | 34.29%6.86M | 169.17%10.65M | 6.55%6.14M | -14.31%4.8M |
Prepaid assets | 2.10%4.42M | 2.10%4.42M | 41.84%5.36M | 317.62%7M | 160.95%4.61M | 146.31%4.33M | 146.31%4.33M | 86.53%3.78M | 50.84%1.68M | 45.63%1.77M |
Restricted cash | 91.77%606.87K | 91.77%606.87K | 467.28%1.79M | 842.98%2.98M | 801.21%2.85M | --316.46K | --316.46K | --316.39K | --316.31K | --316.25K |
Total current assets | 9.84%29.79M | 9.84%29.79M | 32.10%45.9M | 71.02%65.69M | -15.63%33.68M | 36.94%27.12M | 36.94%27.12M | 63.76%34.75M | 75.38%38.41M | 89.62%39.92M |
Non current assets | ||||||||||
Net PPE | 283.66%107.23M | 283.66%107.23M | 316.90%118.42M | 423.82%122.62M | 193.42%66.7M | 23.57%27.95M | 23.57%27.95M | 7.55%28.41M | -13.18%23.41M | -18.03%22.73M |
-Gross PPE | 228.94%124.69M | 228.94%124.69M | 256.87%133.98M | 329.11%136.12M | 156.52%77.81M | 28.52%37.91M | 28.52%37.91M | 14.24%37.54M | -3.15%31.72M | -7.35%30.33M |
-Accumulated depreciation | -75.35%-17.46M | -75.35%-17.46M | -70.28%-15.56M | -62.42%-13.5M | -46.16%-11.11M | -44.78%-9.96M | -44.78%-9.96M | -41.62%-9.14M | -43.49%-8.31M | -51.89%-7.6M |
Goodwill and other intangible assets | -71.77%27.07M | -71.77%27.07M | 72.43%207.67M | 181.79%203.65M | 123.68%161.66M | 32.69%95.9M | 32.69%95.9M | 76.74%120.44M | 5.90%72.27M | 5.90%72.27M |
-Goodwill | --0 | --0 | 263.86%139.9M | 753.66%122.64M | 433.53%76.65M | 117.22%31.21M | 117.22%31.21M | 167.64%38.45M | 0.00%14.37M | 0.00%14.37M |
-Other intangible assets | -58.16%27.07M | -58.16%27.07M | -17.34%67.77M | 39.91%81.01M | 46.81%85.01M | 11.72%64.69M | 11.72%64.69M | 52.45%81.99M | 7.47%57.9M | 7.47%57.91M |
Investments and advances | --0 | --0 | --0 | --0 | -40.16%3.17M | 883.20%2.46M | 883.20%2.46M | 598.50%4.41M | 898.19%6.08M | 1,476.76%5.3M |
Non current accounts receivable | --723.16K | --723.16K | --432.11K | --543.77K | --484.4K | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 219.30%1.25M | 219.30%1.25M | 357.33%2.04M | 298.29%1.87M | 42.97%755.8K | 1,846.47%390.33K | 1,846.47%390.33K | 2,399.18%446.18K | 2,534.31%470.3K | 27.03%528.64K |
Total non current assets | 7.55%136.27M | 7.55%136.27M | 113.77%328.57M | 221.53%328.69M | 130.84%232.77M | 33.14%126.7M | 33.14%126.7M | 61.44%153.7M | 6.67%102.23M | 4.24%100.84M |
Total assets | 7.96%166.06M | 7.96%166.06M | 98.71%374.47M | 180.43%394.38M | 89.30%266.45M | 33.79%153.82M | 33.79%153.82M | 61.86%188.45M | 19.45%140.64M | 19.50%140.76M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 182.05%81.17M | 182.05%81.17M | 298.59%94.71M | 431.02%93.74M | 144.41%38.48M | 97.29%28.78M | 97.29%28.78M | 45.79%23.76M | 21.65%17.65M | 3.36%15.75M |
-accounts payable | 108.87%20.37M | 108.87%20.37M | 159.18%26.86M | 336.13%32.84M | 221.91%22.89M | 38.10%9.75M | 38.10%9.75M | 3.00%10.37M | -11.44%7.53M | -27.55%7.11M |
-Total tax payable | 219.56%60.8M | 219.56%60.8M | 381.71%64.53M | 501.60%60.9M | 80.61%15.6M | 157.75%19.03M | 157.75%19.03M | 114.84%13.4M | 68.47%10.12M | 59.31%8.64M |
-Due to related parties current | ---- | ---- | --3.31M | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Current accrued expenses | 262.31%18.37M | 262.31%18.37M | 12.67%13.15M | 30.18%13.22M | 97.22%20.99M | -49.99%5.07M | -49.99%5.07M | 49.44%11.67M | 4.50%10.16M | 36.13%10.64M |
Current provisions | -54.92%16.25M | -54.92%16.25M | -52.90%15.92M | -59.21%15.75M | -4.27%36.5M | -4.52%36.05M | -4.52%36.05M | -11.49%33.8M | 3.13%38.6M | 3.10%38.13M |
Current debt and capital lease obligation | 1,378.98%10.56M | 1,378.98%10.56M | 1,186.58%10.26M | 902.63%9.17M | 1,625.69%15.98M | -25.72%714.18K | -25.72%714.18K | 59.72%797.72K | 104.41%915.05K | 113.78%925.95K |
-Current debt | --8.58M | --8.58M | --8.61M | 1,619.00%8.62M | 2,690.26%13.53M | ---- | ---- | ---- | 234.16%501.23K | 223.28%484.93K |
-Current capital lease obligation | 177.98%1.99M | 177.98%1.99M | 107.09%1.65M | 34.94%558.41K | 455.16%2.45M | 46.48%714.18K | 46.48%714.18K | 128.27%797.72K | 39.03%413.82K | 55.77%441.03K |
Other current liabilities | --2.87M | --2.87M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.83%76 |
Current liabilities | 83.00%129.23M | 83.00%129.23M | 91.42%134.04M | 95.88%131.88M | 71.07%111.95M | 11.26%70.61M | 11.26%70.61M | 11.39%70.02M | 8.26%67.33M | 8.15%65.44M |
Non current liabilities | ||||||||||
Long term provisions | --4.9M | --4.9M | --5.2M | --5.2M | ---- | ---- | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | 662.56%133.15M | 662.56%133.15M | 646.24%130.94M | 660.62%134.12M | 235.59%57.51M | 4.64%17.46M | 4.64%17.46M | -5.60%17.55M | -4.78%17.63M | -6.98%17.14M |
-Long term debt | 769.02%102.94M | 769.02%102.94M | 763.48%102M | 758.36%101.13M | 147.87%27.69M | 10.43%11.85M | 10.43%11.85M | 6.96%11.81M | 7.92%11.78M | 3.46%11.17M |
-Long term capital lease obligation | 437.93%30.2M | 437.93%30.2M | 404.68%28.94M | 463.81%32.99M | 399.88%29.82M | -5.78%5.61M | -5.78%5.61M | -23.99%5.73M | -23.03%5.85M | -21.77%5.97M |
Non current deferred liabilities | -51.74%8.38M | -51.74%8.38M | -17.70%18.35M | 15.68%18.72M | 24.13%19.87M | 7.28%17.36M | 7.28%17.36M | 40.40%22.3M | 0.60%16.18M | 0.10%16.01M |
Derivative product liabilities | -99.87%977 | -99.87%977 | -99.99%402 | -99.35%53.41K | -96.48%455K | --779.64K | --779.64K | --3.46M | --8.21M | --12.91M |
Total non current liabilities | 314.30%147.51M | 314.30%147.51M | 259.24%155.57M | 276.25%158.09M | 69.00%77.83M | 8.31%35.6M | 8.31%35.6M | 25.63%43.31M | 21.44%42.02M | 33.82%46.05M |
Total liabilities | 160.53%276.73M | 160.53%276.73M | 155.54%289.61M | 165.19%289.97M | 70.22%189.78M | 10.26%106.22M | 10.26%106.22M | 16.43%113.33M | 12.97%109.35M | 17.45%111.49M |
Shareholders'equity | ||||||||||
Share capital | 51.33%227.56M | 51.33%227.56M | 51.07%227.15M | 107.37%227.15M | 68.76%184.57M | 54.35%150.37M | 54.35%150.37M | 56.44%150.36M | 16.05%109.54M | 15.87%109.37M |
-common stock | 51.33%227.56M | 51.33%227.56M | 51.07%227.15M | 107.37%227.15M | 68.76%184.57M | 54.35%150.37M | 54.35%150.37M | 56.44%150.36M | 16.05%109.54M | 15.87%109.37M |
Retained earnings | -203.00%-358.8M | -203.00%-358.8M | -79.08%-162.38M | -52.29%-142.25M | -35.37%-128.83M | -28.35%-118.42M | -28.35%-118.42M | -4.39%-90.68M | -10.62%-93.41M | -15.08%-95.17M |
Paid-in capital | 51.16%15.95M | 51.16%15.95M | 50.55%15.47M | 46.32%14.56M | 38.99%12.93M | 13.42%10.55M | 13.42%10.55M | 17.62%10.28M | 0.50%9.95M | -7.64%9.3M |
Other equity interest | -23.45%1.71M | -23.45%1.71M | -23.45%1.71M | -23.45%1.71M | -59.20%1.1M | 104.24%2.23M | 104.24%2.23M | 104.24%2.23M | 104.24%2.23M | 146.38%2.69M |
Total stockholders'equity | -353.82%-113.57M | -353.82%-113.57M | 13.50%81.94M | 257.31%101.16M | 166.33%69.78M | 187.47%44.75M | 187.47%44.75M | 278.24%72.2M | 35.20%28.31M | 14.60%26.2M |
Noncontrolling interests | 1.56%2.9M | 1.56%2.9M | -0.22%2.91M | 9.03%3.25M | 124.90%6.9M | -6.82%2.86M | -6.82%2.86M | --2.92M | --2.98M | --3.07M |
Total equity | -332.49%-110.67M | -332.49%-110.67M | 12.97%84.86M | 233.68%104.41M | 161.99%76.67M | 155.49%47.6M | 155.49%47.6M | 293.55%75.12M | 49.42%31.29M | 28.01%29.27M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data