(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 | 108.54%6.01M | 108.54%6.01M | -53.74%2.81M | 219.74%6.2M | -88.96%2.07M | -29.26%2.88M | -29.26%2.88M | 2.44%6.08M | -82.97%1.94M | 38.69%18.75M |
-Cash and cash equivalents | 138.81%6.01M | 138.81%6.01M | -40.87%2.81M | 972.37%5.71M | -92.26%1.34M | -4.73%2.52M | -4.73%2.52M | 367.49%4.76M | -91.68%532K | 103.51%17.3M |
-Short-term investments | --0 | --0 | --0 | -64.63%498K | -49.66%731K | -74.49%365K | -74.49%365K | -73.09%1.32M | -71.81%1.41M | -71.08%1.45M |
Receivables | -29.12%679K | -29.12%679K | 180.03%3.65M | 24.44%2.95M | 19.32%2.58M | -58.15%958K | -58.15%958K | -54.96%1.3M | -23.92%2.37M | 86.39%2.16M |
-Accounts receivable | -69.85%41K | -69.85%41K | 1,881.52%3.65M | --2.95M | 51,540.00%2.58M | 2,620.00%136K | 2,620.00%136K | 240.74%184K | --0 | -99.19%5K |
-Accrued interest receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -90.19%245K | --1.72M | 257.21%1.64M |
-Taxes receivable | --334K | --334K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other receivables | -63.02%304K | -63.02%304K | ---- | ---- | ---- | 3.27%822K | 3.27%822K | 157.52%873K | -78.66%654K | 515.29%523K |
Inventory | 33.55%32.27M | 33.55%32.27M | 25.67%29.56M | 9.06%28.36M | 5.45%25.85M | 8.08%24.17M | 8.08%24.17M | 18.76%23.52M | 77.49%26.01M | 73.78%24.52M |
Prepaid assets | 14.78%1.81M | 14.78%1.81M | ---- | ---- | ---- | -55.38%1.58M | -55.38%1.58M | -4.91%4.57M | 6.80%3.8M | 24.50%4.15M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --33.08M | --23.93M | --5.13M |
Total current assets | 82.43%53.96M | 82.43%53.96M | -47.46%36.02M | -35.36%37.52M | -44.24%30.5M | -8.28%29.58M | -8.28%29.58M | 105.01%68.56M | 77.39%58.05M | 70.33%54.71M |
Non current assets | ||||||||||
Net PPE | 4.25%41M | 4.25%41M | 19.16%46.52M | 13.22%46.62M | -7.92%38.59M | -6.34%39.33M | -6.34%39.33M | -1.61%39.04M | 6.99%41.18M | 7.72%41.91M |
-Gross PPE | 8.53%56.25M | 8.53%56.25M | 17.90%60.79M | 12.86%60.28M | -3.64%51.35M | -2.78%51.83M | -2.78%51.83M | 3.47%51.56M | 38.77%53.41M | 14.96%53.29M |
-Accumulated depreciation | -21.99%-15.26M | -21.99%-15.26M | -13.97%-14.27M | -11.66%-13.66M | -12.14%-12.76M | -10.42%-12.51M | -10.42%-12.51M | -23.31%-12.52M | ---12.23M | -52.81%-11.37M |
Goodwill and other intangible assets | ---- | ---- | --6.74M | --6.89M | ---- | ---- | ---- | ---- | ---- | ---- |
-Goodwill | ---- | ---- | --6.74M | --6.89M | ---- | ---- | ---- | ---- | ---- | ---- |
Investments and advances | --324K | --324K | --479K | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | -34.63%1.43M | -34.63%1.43M | 59.24%1.22M | 118.70%1.45M | 124.85%2.22M | 131.67%2.18M | 131.67%2.18M | --763K | --663K | 294.40%986K |
Other non current assets | 0.64%1.58M | 0.64%1.58M | ---- | ---- | -96.07%1.54M | -97.79%1.57M | -97.79%1.57M | -97.68%1.63M | 2.19%17.65M | 125.50%39.14M |
Total non current assets | 2.90%44.33M | 2.90%44.33M | 32.66%54.96M | -7.62%54.96M | -48.38%42.35M | -62.22%43.08M | -62.22%43.08M | -62.27%41.43M | 6.70%59.49M | 45.16%82.04M |
Total assets | 35.28%98.29M | 35.28%98.29M | -17.29%90.98M | -21.32%92.48M | -46.73%72.85M | -50.33%72.66M | -50.33%72.66M | -23.21%109.99M | 32.84%117.54M | 54.28%136.74M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -18.72%10.33M | -18.72%10.33M | -21.20%8.41M | -4.99%8.91M | 49.59%9.99M | 105.48%12.71M | 105.48%12.71M | 38.77%10.68M | 127.27%9.38M | 43.26%6.68M |
-accounts payable | -13.31%8.8M | -13.31%8.8M | -20.44%6.78M | -31.49%6.14M | 13.92%7.36M | 66.33%10.15M | 66.33%10.15M | 19.73%8.52M | 169.07%8.97M | 46.51%6.46M |
-Total tax payable | -48.45%1.23M | -48.45%1.23M | -26.15%1.41M | 38,625.00%1.55M | --2.33M | --2.39M | --2.39M | 1,163.58%1.91M | -99.22%4K | ---- |
-Other payable | 73.84%299K | 73.84%299K | -9.27%225K | 201.24%1.21M | 36.28%293K | 109.76%172K | 109.76%172K | -41.78%248K | 42.91%403K | -14.00%215K |
Current accrued expenses | -4.78%658K | -4.78%658K | 106.36%1.14M | 88.29%949K | 31.43%690K | 79.95%691K | 79.95%691K | 281.94%550K | 131.19%504K | 837.50%525K |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --377K | ---- | ---- |
Current debt and capital lease obligation | 26.45%5.92M | 26.45%5.92M | -76.33%10.43M | -52.94%7.84M | -73.40%9M | -88.84%4.69M | -88.84%4.69M | 38.74%44.09M | 70.59%16.66M | 249.76%33.82M |
-Current debt | 26.24%5.72M | 26.24%5.72M | 30.86%10.23M | 9.17%7.62M | -11.43%8.81M | -66.43%4.53M | -66.43%4.53M | 186.58%7.82M | 174.18%6.98M | 5.13%9.95M |
-Current capital lease obligation | 32.47%204K | 32.47%204K | 74.14%202K | 74.22%223K | 35.25%188K | 10.00%154K | 10.00%154K | -25.16%116K | -29.67%128K | -33.81%139K |
Other current liabilities | -39.15%10.37M | -39.15%10.37M | -54.76%9.92M | -60.25%10.67M | -17.88%18.02M | -30.13%17.03M | -30.13%17.03M | 166.24%21.93M | 166.50%26.85M | 94.14%21.94M |
Current liabilities | -22.33%27.28M | -22.33%27.28M | -61.48%29.9M | -46.86%28.37M | -40.13%37.7M | -51.85%35.12M | -51.85%35.12M | 62.21%77.62M | 120.76%53.39M | 145.11%62.97M |
Non current liabilities | ||||||||||
Long term provisions | -40.49%2.02M | -40.49%2.02M | -24.94%2.62M | -49.21%2.74M | -15.06%3.31M | 6.69%3.4M | 6.69%3.4M | 70.06%3.49M | 263.06%5.4M | 332.74%3.9M |
Long term debt and capital lease obligation | 105.82%9.94M | 105.82%9.94M | -77.88%397K | -90.93%3.33M | -91.69%3.23M | -87.77%4.83M | -87.77%4.83M | -95.40%1.8M | 430.69%36.71M | 458.42%38.89M |
-Long term debt | 115.94%9.58M | 115.94%9.58M | ---- | -92.14%2.85M | -92.77%2.78M | -88.63%4.43M | -88.63%4.43M | -96.36%1.4M | 472.07%36.27M | 502.78%38.41M |
-Long term capital lease obligation | -7.30%368K | -7.30%368K | 0.51%397K | 7.88%479K | -5.98%456K | -22.61%397K | -22.61%397K | -26.58%395K | -23.18%444K | -18.21%485K |
Other non current liabilities | -8.59%11.05M | -8.59%11.05M | -34.64%10.46M | -28.62%12.7M | -63.85%11.2M | -48.84%12.09M | -48.84%12.09M | 27.05%16.01M | 38.10%17.79M | 121.60%30.98M |
Total non current liabilities | 13.28%23.01M | 13.28%23.01M | -36.69%13.48M | -68.66%18.77M | -75.95%17.74M | -69.37%20.31M | -69.37%20.31M | -60.77%21.3M | 179.89%59.9M | 237.69%73.77M |
Total liabilities | -9.28%50.29M | -9.28%50.29M | -56.14%43.39M | -58.39%47.14M | -59.46%55.44M | -60.19%55.44M | -60.19%55.44M | -3.15%98.92M | 148.52%113.29M | 187.65%136.74M |
Shareholders'equity | ||||||||||
Share capital | 42.67%79.55M | 42.67%79.55M | 42.67%79.55M | 43.26%79.21M | 4.50%57.78M | 0.85%55.76M | 0.85%55.76M | 1.95%55.76M | 2.24%55.29M | 2.24%55.29M |
-common stock | 42.67%79.55M | 42.67%79.55M | 42.67%79.55M | 43.26%79.21M | 4.50%57.78M | 0.85%55.76M | 0.85%55.76M | 1.95%55.76M | 2.24%55.29M | 2.24%55.29M |
Retained earnings | 18.85%-38.3M | 18.85%-38.3M | 27.71%-37.43M | 35.21%-40.77M | 31.28%-47.57M | 25.27%-47.19M | 25.27%-47.19M | -81.64%-51.78M | -138.75%-62.92M | -147.00%-69.22M |
Paid-in capital | 17.90%23.06M | 17.90%23.06M | 32.24%23.06M | 91.02%23.38M | 47.04%17.63M | 66.47%19.56M | 66.47%19.56M | 59.71%17.44M | 9.51%12.24M | 12.96%11.99M |
Gains losses not affecting retained earnings | 2.04%-15.73M | 2.04%-15.73M | -9.18%-17.03M | -41.95%-15.94M | -73.56%-15.56M | -106.07%-16.06M | -106.07%-16.06M | -98.07%-15.59M | -42.49%-11.23M | -20.12%-8.97M |
Other equity interest | ---- | ---- | ---- | ---- | -49.47%5.64M | -49.47%5.64M | -49.47%5.64M | -53.41%5.64M | -7.81%11.17M | -7.81%11.17M |
Total stockholders'equity | 174.27%48.59M | 174.27%48.59M | 319.95%48.15M | 908.17%45.88M | 6,741.22%17.92M | 143.72%17.72M | 143.72%17.72M | -72.27%11.47M | -89.45%4.55M | -99.37%262K |
Noncontrolling interests | -19.27%-588K | -19.27%-588K | -41.71%-564K | -78.69%-545K | -98.08%-515K | -94.09%-493K | -94.09%-493K | -61.79%-398K | -26.56%-305K | -17.12%-260K |
Total equity | 178.70%48M | 178.70%48M | 329.96%47.59M | 967.76%45.34M | 870,350.00%17.41M | 145.52%17.22M | 145.52%17.22M | -73.07%11.07M | -90.10%4.25M | -100.00%2K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data