(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 | -39.00%35.43M | -39.00%35.43M | -61.90%21.48M | -54.87%30.44M | -40.65%31.87M | 5.22%58.08M | 5.22%58.08M | 232.24%56.39M | 267.45%67.45M | 140.32%53.7M |
-Cash and cash equivalents | -39.00%35.43M | -39.00%35.43M | -61.90%21.48M | -54.87%30.44M | -40.65%31.87M | 5.22%58.08M | 5.22%58.08M | 232.24%56.39M | 267.45%67.45M | 140.32%53.7M |
Receivables | -2.49%220.83M | -2.49%220.83M | -10.55%226.03M | -8.47%236.85M | -12.94%218.04M | 7.05%226.47M | 7.05%226.47M | 3.31%252.68M | -12.06%258.76M | 6.45%250.45M |
-Accounts receivable | -5.76%151.32M | -5.76%151.32M | -17.80%141.3M | -10.58%159.33M | -16.37%142.72M | 12.31%160.57M | 12.31%160.57M | -0.44%171.91M | -1.81%178.17M | 19.47%170.65M |
-Taxes receivable | -17.33%644K | -17.33%644K | --1.23M | -81.13%821K | -77.46%828K | -81.84%779K | -81.84%779K | --0 | 252.88%4.35M | 56.56%3.67M |
-Other receivables | 3.17%72.61M | 3.17%72.61M | 2.52%88.82M | -1.37%81.85M | -5.79%79.41M | -2.44%70.38M | -2.44%70.38M | 8.84%86.64M | -30.94%82.98M | -14.97%84.3M |
-Recievables adjustments allowances | 28.96%-3.74M | 28.96%-3.74M | 9.21%-5.33M | 23.74%-5.15M | 39.71%-4.93M | 32.91%-5.26M | 32.91%-5.26M | 34.63%-5.87M | 21.70%-6.75M | 9.53%-8.17M |
Inventory | 6.94%38.85M | 6.94%38.85M | 5.09%38.87M | 4.65%37.86M | 4.29%38M | 2.70%36.33M | 2.70%36.33M | -0.43%36.99M | -4.39%36.18M | -0.45%36.44M |
Prepaid assets | 20.74%18.4M | 20.74%18.4M | -5.60%16.53M | -7.42%15.02M | 9.05%15.01M | 44.55%15.24M | 44.55%15.24M | 30.93%17.51M | 31.08%16.23M | --13.76M |
Other current assets | -24.88%8.59M | -24.88%8.59M | -43.11%9.93M | -56.69%6.58M | -36.58%8.69M | 75.45%11.44M | 75.45%11.44M | 92.14%17.45M | 76.84%15.2M | --13.71M |
Total current assets | -7.32%322.1M | -7.32%322.1M | -28.24%312.84M | -17.03%326.76M | -15.34%311.61M | -13.61%347.55M | -13.61%347.55M | 35.75%435.97M | 6.03%393.81M | 25.09%368.06M |
Non current assets | ||||||||||
Net PPE | -10.19%167.56M | -10.19%167.56M | -16.19%170.82M | -15.72%176.96M | -15.91%182.13M | -8.54%186.56M | -8.54%186.56M | -9.15%203.82M | -8.82%209.96M | -7.72%216.59M |
-Gross PPE | -0.31%478.33M | -0.31%478.33M | -7.95%475.41M | -8.34%478.66M | -9.35%479.13M | -1.40%479.82M | -1.40%479.82M | -2.25%516.45M | -1.54%522.23M | 0.17%528.55M |
-Accumulated depreciation | -5.97%-310.78M | -5.97%-310.78M | 2.57%-304.59M | 3.38%-301.71M | 4.79%-297M | -3.74%-293.26M | -3.74%-293.26M | -2.84%-312.63M | -4.05%-312.27M | -6.50%-311.96M |
Goodwill and other intangible assets | -16.86%62.69M | -16.86%62.69M | -17.68%65.82M | -35.97%69M | -35.43%72.2M | -14.62%75.41M | -14.62%75.41M | -37.25%79.95M | -42.41%107.76M | -41.23%111.82M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -72.91%24.55M | -72.07%25.25M |
-Other intangible assets | -16.86%62.69M | -16.86%62.69M | -17.68%65.82M | -17.08%69M | -16.60%72.2M | -14.62%75.41M | -14.62%75.41M | -14.24%79.95M | -13.79%83.22M | -13.31%86.57M |
Non current deferred assets | 226.67%1.23M | 226.67%1.23M | --981K | 1,066.67%630K | 43.13%375K | -44.28%375K | -44.28%375K | ---- | -99.07%54K | -95.18%262K |
Defined pension benefit | 986.18%4.32M | 986.18%4.32M | -33.02%3.62M | -44.94%2.64M | -62.72%1.49M | -86.29%398K | -86.29%398K | --5.4M | --4.8M | --4.01M |
Other non current assets | 23.56%7.85M | 23.56%7.85M | 164.50%7.39M | 44.42%10.7M | -51.74%7.38M | -24.28%6.35M | -24.28%6.35M | -191.41%-11.45M | -37.00%7.41M | 32.42%15.3M |
Total non current assets | -9.46%243.64M | -9.46%243.64M | -10.48%248.62M | -21.23%259.93M | -24.25%263.58M | -11.56%269.09M | -11.56%269.09M | -23.76%277.72M | -24.13%329.99M | -21.26%347.98M |
Total assets | -8.25%565.74M | -8.25%565.74M | -21.33%561.45M | -18.94%586.69M | -19.67%575.19M | -12.72%616.65M | -12.72%616.65M | 4.12%713.69M | -10.24%723.8M | -2.74%716.04M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.99%44.65M | 5.99%44.65M | -7.40%39.98M | -6.45%42.32M | -19.31%38.57M | -16.76%42.13M | -16.76%42.13M | -25.30%43.17M | -15.05%45.24M | -6.96%47.8M |
-accounts payable | 11.88%36.39M | 11.88%36.39M | -8.25%32.04M | -5.56%36.27M | -22.20%32M | -26.18%32.52M | -26.18%32.52M | -28.78%34.92M | -16.78%38.41M | -9.18%41.14M |
-Total tax payable | -13.96%8.26M | -13.96%8.26M | -3.78%7.94M | -11.46%6.05M | -1.41%6.56M | 46.57%9.61M | 46.57%9.61M | -5.88%8.25M | -3.80%6.83M | 9.61%6.66M |
Current accrued expenses | -0.96%110.84M | -0.96%110.84M | -19.25%99.28M | -20.23%97.26M | -18.61%95.49M | 6.40%111.92M | 6.40%111.92M | 14.97%122.94M | -15.65%121.92M | 47.52%117.33M |
Current debt and capital lease obligation | -93.40%19.44M | -93.40%19.44M | -96.19%19.82M | -96.21%18.99M | 1,769.75%298.71M | 1,733.55%294.82M | 1,733.55%294.82M | 2,927.92%519.74M | 2,771.50%501.59M | -8.16%15.98M |
-Current debt | -98.15%5.21M | -98.15%5.21M | -98.95%5.3M | -99.07%4.55M | 42,303.28%284.1M | 42,027.89%280.99M | 42,027.89%280.99M | 76,282.20%506.41M | 102,902.96%487.2M | 90.34%670K |
-Current capital lease obligation | 2.96%14.23M | 2.96%14.23M | 8.92%14.52M | 0.35%14.44M | -4.55%14.61M | -10.31%13.82M | -10.31%13.82M | -19.23%13.33M | -15.33%14.39M | -10.20%15.31M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.21M | ---- | ---- |
Current liabilities | -61.03%174.94M | -61.03%174.94M | -77.01%159.07M | -76.29%158.57M | 138.96%432.77M | 138.42%448.86M | 138.42%448.86M | 280.49%692.06M | 210.67%668.76M | 22.12%181.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 668.21%336.18M | 668.21%336.18M | 646.72%328.21M | 613.99%340.9M | -91.63%41.96M | -90.34%43.76M | -90.34%43.76M | -89.40%43.95M | -88.35%47.75M | 28.79%501.56M |
-Long term debt | 6,096.16%306.21M | 6,096.16%306.21M | 6,049.23%295.78M | 6,479.34%306.33M | -98.94%4.84M | -98.78%4.94M | -98.78%4.94M | -98.67%4.81M | -98.69%4.66M | 37.00%455.82M |
-Long term capital lease obligation | -22.82%29.96M | -22.82%29.96M | -17.14%32.44M | -19.78%34.57M | -18.85%37.12M | -18.48%38.82M | -18.48%38.82M | -24.53%39.14M | -19.78%43.09M | -19.33%45.74M |
Non current deferred liabilities | 56.84%5.74M | 56.84%5.74M | 40.72%5.33M | 41.93%4.63M | 27.67%3.62M | -3.96%3.66M | -3.96%3.66M | 63.31%3.78M | 164.37%3.27M | 37.19%2.84M |
Other non current liabilities | 26.66%3.29M | 26.66%3.29M | 61.56%4.23M | -22.02%2.71M | -22.12%2.7M | -73.47%2.6M | -73.47%2.6M | -71.81%2.62M | -62.70%3.48M | -63.16%3.47M |
Total non current liabilities | 590.13%345.21M | 590.13%345.21M | 570.77%337.77M | 539.10%348.25M | -90.49%48.28M | -89.28%50.02M | -89.28%50.02M | -88.24%50.36M | -87.12%54.49M | 25.39%507.86M |
Total liabilities | 4.26%520.15M | 4.26%520.15M | -33.08%496.84M | -29.93%506.81M | -30.18%481.05M | -23.80%498.89M | -23.80%498.89M | 21.71%742.42M | 13.28%723.25M | 24.51%688.97M |
Shareholders'equity | ||||||||||
Share capital | 0.92%1.32M | 0.92%1.32M | -89.89%1.31M | -89.89%1.31M | -89.89%1.31M | 39.21%1.3M | 39.21%1.3M | 39.54%12.96M | 39.54%12.96M | 39.60%12.93M |
-common stock | 0.92%1.32M | 0.92%1.32M | -89.89%1.31M | -89.89%1.31M | -89.89%1.31M | 39.21%1.3M | 39.21%1.3M | 39.54%12.96M | 39.54%12.96M | 39.60%12.93M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -25.10%-377.4M | -25.10%-377.4M | 21.03%-354.28M | 19.64%-342.14M | 19.25%-326.39M | 19.68%-301.68M | 19.68%-301.68M | -34.92%-448.65M | -76.41%-425.77M | -80.57%-404.22M |
Paid-in capital | 0.32%458.61M | 0.32%458.61M | 2.71%457.92M | 2.80%457.69M | 2.86%457.46M | 0.86%457.13M | 0.86%457.13M | 4.16%445.84M | 4.28%445.21M | 4.69%444.75M |
Gains losses not affecting retained earnings | 5.30%-36.93M | 5.30%-36.93M | -3.75%-40.34M | -16.14%-36.99M | -44.93%-38.24M | -45.88%-39M | -45.88%-39M | -32.47%-38.88M | -18.14%-31.85M | 3.56%-26.39M |
Total stockholders'equity | -61.28%45.6M | -61.28%45.6M | 324.90%64.62M | 14,448.63%79.87M | 247.76%94.14M | 127.04%117.76M | 127.04%117.76M | -138.08%-28.73M | -99.67%549K | -85.20%27.07M |
Total equity | -61.28%45.6M | -61.28%45.6M | 324.90%64.62M | 14,448.63%79.87M | 247.76%94.14M | 127.04%117.76M | 127.04%117.76M | -138.08%-28.73M | -99.67%549K | -85.20%27.07M |
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