(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 6.20%138.78M | 25.25%132.42M | 25.25%132.42M | 40.17%121.45M | 5.96%107.05M | 50.11%130.68M | 21.53%105.72M | 21.53%105.72M | -2.16%86.65M | -1.31%101.03M |
-Cash and cash equivalents | 5.71%135.88M | 24.92%129.51M | 24.92%129.51M | 40.91%118.97M | 6.15%104.69M | 52.24%128.54M | 21.95%103.67M | 21.95%103.67M | -2.41%84.43M | -1.67%98.62M |
-Short-term investments | 35.37%2.9M | 41.87%2.91M | 41.87%2.91M | 12.12%2.48M | -1.74%2.37M | -18.45%2.14M | 3.64%2.05M | 3.64%2.05M | 8.49%2.21M | 15.83%2.41M |
Receivables | 3.37%193.18M | 9.77%191.22M | 9.77%191.22M | 25.61%192.18M | 55.59%205.69M | 49.42%186.89M | 31.21%174.2M | 31.21%174.2M | 17.36%152.99M | 6.74%132.2M |
-Accounts receivable | 2.07%170.59M | 5.11%166.5M | 5.11%166.5M | 30.10%174.15M | 62.84%186M | 56.94%167.14M | 43.30%158.4M | 43.30%158.4M | 33.80%133.85M | 25.19%114.22M |
-Loans receivable | ---- | 238.51%4.76M | 238.51%4.76M | ---- | ---- | ---- | 42.93%1.41M | 42.93%1.41M | ---- | ---- |
-Related party accounts receivable | 108.29%1.61M | -4.15%1.39M | -4.15%1.39M | -9.07%1.49M | -3.18%1.62M | -66.64%772K | -35.75%1.45M | -35.75%1.45M | -80.45%1.64M | -80.46%1.67M |
-Other receivables | 10.54%20.98M | 43.43%18.58M | 43.43%18.58M | -5.47%16.54M | 10.83%18.08M | 16.69%18.98M | -31.79%12.95M | -31.79%12.95M | -20.21%17.5M | -32.23%16.31M |
Inventory | 0.81%144.21M | 27.26%159.07M | 27.26%159.07M | 35.05%165.85M | 44.55%161.77M | 36.86%143.06M | 47.10%125M | 47.10%125M | 53.23%122.8M | 49.78%111.91M |
Prepaid assets | ---- | 175.52%45.07M | 175.52%45.07M | ---- | ---- | ---- | -2.67%16.36M | -2.67%16.36M | ---- | ---- |
Other current assets | 136.96%73.47M | 1.12%1.54M | 1.12%1.54M | 180.73%57.67M | 87.36%44.13M | 21.46%31.01M | -67.99%1.52M | -67.99%1.52M | 12.20%20.54M | 38.99%23.55M |
Total current assets | 9.71%549.65M | 23.98%535.76M | 23.98%535.76M | 36.96%537.15M | 43.16%527.81M | 45.29%500.99M | 32.44%432.13M | 32.44%432.13M | 23.57%392.18M | 15.98%368.69M |
Non current assets | ||||||||||
Net PPE | 47.27%329.24M | 60.00%324.59M | 60.00%324.59M | 62.47%299.12M | 45.31%266.78M | 22.32%223.55M | 21.75%202.87M | 21.75%202.87M | 17.37%184.11M | 22.75%183.59M |
-Gross PPE | ---- | 54.66%471.22M | 54.66%471.22M | ---- | ---- | ---- | 11.41%304.67M | 11.41%304.67M | ---- | ---- |
-Accumulated depreciation | ---- | -44.03%-146.63M | -44.03%-146.63M | ---- | ---- | ---- | 4.72%-101.8M | 4.72%-101.8M | ---- | ---- |
Goodwill and other intangible assets | 2.66%26.87M | 2.93%27.04M | 2.93%27.04M | 1.60%26.81M | -1.90%26.09M | -2.01%26.18M | -2.35%26.27M | -2.35%26.27M | -3.71%26.39M | -4.63%26.59M |
-Goodwill | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M | 0.00%23.56M |
-Other intangible assets | 26.66%3.31M | 28.42%3.48M | 28.42%3.48M | 14.97%3.25M | -16.64%2.53M | -17.02%2.61M | -18.91%2.71M | -18.91%2.71M | -26.44%2.83M | -29.88%3.03M |
Investments and advances | 3.93%61.62M | 5.17%62M | 5.17%62M | 7.45%61.52M | 9.72%60.41M | 11.05%59.29M | 14.54%58.95M | 14.54%58.95M | 12.91%57.25M | 11.42%55.06M |
Non current accounts receivable | 85.03%8.17M | -12.90%8.8M | -12.90%8.8M | -19.50%9.08M | -59.04%6.09M | -65.98%4.42M | -36.27%10.1M | -36.27%10.1M | -25.49%11.27M | -1.84%14.87M |
Related parties assets | 108.29%1.61M | -4.15%1.39M | -4.15%1.39M | -9.07%1.49M | -3.18%1.62M | -66.64%772K | -35.75%1.45M | -35.75%1.45M | -80.45%1.64M | -80.46%1.67M |
Non current deferred assets | 71.61%266K | -69.71%169K | -69.71%169K | -96.17%111K | -95.57%112K | -4.91%155K | -6.38%558K | -6.38%558K | 30.20%2.9M | 101.76%2.53M |
Other non current assets | 18.11%5.76M | ---- | ---- | 32.35%5.28M | 16.23%4.98M | 2.69%4.88M | ---- | ---- | -12.26%3.99M | -5.62%4.28M |
Total non current assets | 35.63%431.93M | 41.30%426.96M | 41.30%426.96M | 40.58%401.91M | 27.02%364.46M | 13.43%318.47M | 13.90%302.17M | 13.90%302.17M | 11.30%285.9M | 15.79%286.92M |
Total assets | 19.78%981.57M | 31.11%962.72M | 31.11%962.72M | 38.49%939.06M | 36.10%892.27M | 30.99%819.46M | 24.13%734.31M | 24.13%734.31M | 18.08%678.08M | 15.90%655.61M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -3.81%92.78M | -4.62%94.55M | -4.62%94.55M | 22.13%116.68M | 28.61%124.42M | 23.19%96.45M | 32.03%99.13M | 32.03%99.13M | 21.81%95.54M | 55.63%96.74M |
-accounts payable | -8.60%79.18M | -8.21%82.78M | -8.21%82.78M | 24.86%108.26M | 27.29%113.8M | 27.28%86.63M | 32.46%90.19M | 32.46%90.19M | 16.89%86.71M | 58.79%89.41M |
-Dividends payable | 19.89%5.2M | 17.75%4.27M | 17.75%4.27M | 19.22%4.32M | 37.96%4.34M | 37.94%4.33M | 15.31%3.62M | 15.31%3.62M | 167.63%3.62M | 132.30%3.14M |
-Due to related parties current | 53.09%8.41M | 40.86%7.5M | 40.86%7.5M | -21.14%4.11M | 49.93%6.28M | -22.59%5.49M | 38.01%5.32M | 38.01%5.32M | 79.44%5.21M | -7.02%4.19M |
Current debt and capital lease obligation | 307.57%3.34M | 1,289.29%7M | 1,289.29%7M | 620.51%3.13M | 9.14%645K | 68.87%819K | -95.29%504K | -95.29%504K | -96.67%434K | -95.58%591K |
-Current debt | 307.57%3.34M | 1,289.29%7M | 1,289.29%7M | 620.51%3.13M | 9.14%645K | 68.87%819K | -95.29%504K | -95.29%504K | -96.67%434K | -95.58%591K |
Current deferred liabilities | 22.76%71.93M | 46.25%72.54M | 46.25%72.54M | 28.93%68.65M | 6.67%62.91M | 30.84%58.59M | 9.71%49.6M | 9.71%49.6M | 54.32%53.25M | 60.82%58.97M |
Other current liabilities | -23.51%67.61M | 2.03%61.79M | 2.03%61.79M | 16.75%50.54M | 92.88%47.02M | 146.21%88.39M | 152.18%60.57M | 152.18%60.57M | 106.27%43.29M | 106.50%24.38M |
Current liabilities | -3.52%235.66M | 12.43%235.89M | 12.43%235.89M | 24.15%239M | 30.06%234.99M | 53.17%244.26M | 35.34%209.8M | 35.34%209.8M | 30.98%192.51M | 45.69%180.68M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.58%154.57M | -3.54%163M | -3.54%163M | -0.92%166.7M | -8.28%169M | -7.82%169.08M | -10.29%168.98M | -10.29%168.98M | -11.14%168.26M | -15.84%184.27M |
-Long term debt | -8.58%154.57M | -3.54%163M | -3.54%163M | -0.92%166.7M | -8.28%169M | -7.82%169.08M | -10.29%168.98M | -10.29%168.98M | -11.14%168.26M | -15.84%184.27M |
Non current deferred liabilities | 208.11%17.7M | 203.92%15.81M | 203.92%15.81M | 251.62%13.89M | 207.65%10.61M | 47.86%5.74M | 48.81%5.2M | 48.81%5.2M | 417.69%3.95M | 196.90%3.45M |
Total non current liabilities | -1.46%172.26M | 2.66%178.81M | 2.66%178.81M | 4.87%180.59M | -4.32%179.62M | -6.66%174.82M | -9.21%174.18M | -9.21%174.18M | -9.73%172.21M | -14.97%187.72M |
Total liabilities | -2.66%407.92M | 8.00%414.7M | 8.00%414.7M | 15.05%419.59M | 12.54%414.61M | 20.85%419.08M | 10.70%383.98M | 10.70%383.98M | 7.99%364.71M | 6.85%368.4M |
Shareholders'equity | ||||||||||
Share capital | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K |
-common stock | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 52.62%424.6M | 70.77%400.04M | 70.77%400.04M | 101.21%367.93M | 133.59%326.35M | 155.70%278.2M | 157.29%234.25M | 157.29%234.25M | 132.32%182.86M | 136.38%139.71M |
Paid-in capital | -12.27%192.39M | -12.27%192.39M | -12.27%192.39M | -4.05%210.41M | -0.03%219.23M | 0.00%219.29M | 0.00%219.29M | 0.00%219.29M | 0.00%219.29M | 0.00%219.29M |
Gains losses not affecting retained earnings | 56.11%-43.34M | 57.60%-44.41M | 57.60%-44.41M | 32.47%-60.87M | 4.46%-69.69M | -96.64%-98.76M | -57.54%-104.73M | -57.54%-104.73M | -44.82%-90.14M | -25.30%-72.95M |
Total stockholders'equity | 43.87%573.65M | 57.11%548.02M | 57.11%548.02M | 65.85%517.47M | 66.36%475.9M | 43.50%398.74M | 43.04%348.82M | 43.04%348.82M | 32.34%312.02M | 29.92%286.06M |
Noncontrolling interests | --0 | --0 | --0 | 47.52%1.99M | 52.55%1.76M | 75.43%1.64M | 80.02%1.51M | 80.02%1.51M | 83.31%1.35M | 61.99%1.16M |
Total equity | 43.28%573.65M | 56.43%548.02M | 56.43%548.02M | 65.77%519.47M | 66.31%477.66M | 43.60%400.38M | 43.17%350.33M | 43.17%350.33M | 32.50%313.37M | 30.02%287.21M |
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