(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 | 102.34%365.25M | 102.34%365.25M | 191.37%227.29M | 169.90%178.85M | 824.27%169.75M | 256.94%180.51M | 256.94%180.51M | 28.47%78.01M | 9.53%66.27M | -79.03%18.37M |
-Cash and cash equivalents | 102.34%365.25M | 102.34%365.25M | 191.37%227.29M | 169.90%178.85M | 824.27%169.75M | 256.94%180.51M | 256.94%180.51M | 28.47%78.01M | 9.53%66.27M | -79.03%18.37M |
Receivables | -15.84%170.1M | -15.84%170.1M | 9.57%174.91M | 61.06%202.22M | 125.56%235.34M | 125.05%202.12M | 125.05%202.12M | 148.65%159.63M | 122.57%125.55M | 36.26%104.34M |
-Accounts receivable | -14.37%99.94M | -14.37%99.94M | 49.88%116.43M | 68.79%124.7M | 258.17%154.55M | 184.06%116.71M | 184.06%116.71M | 174.43%77.69M | 110.75%73.88M | 17.31%43.15M |
-Related party accounts receivable | -94.77%130K | -94.77%130K | -97.38%66K | -98.32%70K | -94.26%211K | -41.09%2.49M | -41.09%2.49M | -3.82%2.52M | 511.45%4.16M | 112.31%3.67M |
-Other receivables | -15.55%70.03M | -15.55%70.03M | -26.46%58.41M | 63.00%77.44M | 40.11%80.58M | 86.33%82.92M | 86.33%82.92M | 138.72%79.43M | 129.82%47.51M | 51.12%57.51M |
Inventory | -12.51%53.22M | -12.51%53.22M | -21.90%51.68M | -32.94%56.8M | 2.69%64.42M | 24.08%60.83M | 24.08%60.83M | 32.83%66.17M | 70.76%84.71M | 55.26%62.73M |
Prepaid assets | 20.34%12.33M | 20.34%12.33M | -1.57%10.34M | -3.82%12.83M | -8.37%12.93M | 0.24%10.25M | 0.24%10.25M | -5.09%10.51M | 6.51%13.34M | 21.49%14.12M |
Restricted cash | -81.39%691K | -81.39%691K | -74.69%691K | -71.91%703K | 68.32%3.7M | 67.22%3.71M | 67.22%3.71M | 10.26%2.73M | -9.44%2.5M | -21.79%2.2M |
Total current assets | 33.51%613.5M | 33.51%613.5M | 45.55%464.91M | 44.76%451.41M | 111.27%488.18M | 87.25%459.51M | 87.25%459.51M | 58.10%319.42M | 60.95%311.82M | 5.51%231.06M |
Non current assets | ||||||||||
Net PPE | -4.76%1.23B | -4.76%1.23B | -0.37%1.28B | 0.84%1.3B | -0.51%1.32B | -4.07%1.3B | -4.07%1.3B | -9.03%1.29B | -9.45%1.29B | -13.15%1.33B |
-Gross PPE | 0.56%1.77B | 0.56%1.77B | -25.83%1.28B | 5.25%1.81B | 4.00%1.81B | 1.27%1.76B | 1.27%1.76B | -3.80%1.73B | -4.37%1.72B | -17.17%1.74B |
-Accumulated depreciation | -15.48%-533.3M | -15.48%-533.3M | ---- | -18.54%-507.7M | -18.64%-485.6M | -20.01%-461.8M | -20.01%-461.8M | -15.52%-441.4M | -15.07%-428.3M | 27.99%-409.3M |
Goodwill and other intangible assets | -11.30%3.08M | -11.30%3.08M | -11.30%3.18M | -11.29%3.28M | -11.30%3.37M | -11.30%3.48M | -11.30%3.48M | -11.27%3.58M | -11.25%3.69M | -11.25%3.8M |
-Goodwill | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M | 0.00%2.43M |
-Other intangible assets | -37.39%658K | -37.39%658K | -35.00%752K | -32.94%849K | -31.20%948K | -29.65%1.05M | -29.65%1.05M | -28.23%1.16M | -26.99%1.27M | -25.91%1.38M |
Investments and advances | -2.88%15.73M | -2.88%15.73M | 5.00%15.22M | 15.98%16.55M | 42.03%17.33M | 25.04%16.2M | 25.04%16.2M | -42.04%14.49M | -44.85%14.27M | -56.74%12.2M |
Related parties assets | -94.77%130K | -94.77%130K | -97.38%66K | -98.32%70K | -94.26%211K | -41.09%2.49M | -41.09%2.49M | -3.82%2.52M | 511.45%4.16M | 112.31%3.67M |
Financial assets | --0 | --0 | ---- | --0 | -41.85%1.09M | 142.81%1.62M | 142.81%1.62M | 1,066.30%2.11M | 1,556.44%1.67M | 1,024.55%1.88M |
Other non current assets | 1.06%6.66M | 1.06%6.66M | -12.00%6.1M | 68.33%7.14M | 42.16%6.27M | 44.52%6.59M | 44.52%6.59M | 44.64%6.93M | -15.55%4.24M | -15.37%4.41M |
Total non current assets | -4.84%1.26B | -4.84%1.26B | -0.57%1.31B | 1.06%1.33B | -0.08%1.35B | -3.58%1.32B | -3.58%1.32B | -9.29%1.31B | -9.99%1.31B | -13.83%1.35B |
Total assets | 5.04%1.87B | 5.04%1.87B | 8.46%1.77B | 9.44%1.78B | 16.18%1.84B | 10.19%1.78B | 10.19%1.78B | -1.04%1.63B | -1.68%1.63B | -11.46%1.58B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.79%34.89M | -19.79%34.89M | 84.86%67.19M | -10.90%40.67M | 2.02%45.85M | -4.99%43.49M | -4.99%43.49M | -16.58%36.34M | 10.57%45.64M | 14.55%44.94M |
-accounts payable | -29.46%29.87M | -29.46%29.87M | 79.96%62.93M | 20.94%37.42M | 53.01%43.93M | 21.58%42.35M | 21.58%42.35M | 3.66%34.97M | -0.55%30.94M | -16.73%28.71M |
-Due to related parties current | 339.35%5.01M | 339.35%5.01M | 209.38%4.26M | -77.92%3.24M | -88.20%1.92M | -89.57%1.14M | -89.57%1.14M | -86.00%1.38M | 44.61%14.7M | 241.74%16.23M |
Current accrued expenses | -7.91%43.72M | -7.91%43.72M | ---- | -35.61%32.7M | 9.07%45.95M | 45.69%47.47M | 45.69%47.47M | 15.43%42.86M | 37.51%50.77M | 18.54%42.12M |
Current debt and capital lease obligation | -26.51%56.4M | -26.51%56.4M | -36.76%59.89M | -30.14%65.85M | -22.78%74.08M | -0.23%76.75M | -0.23%76.75M | 17.20%94.7M | -41.70%94.25M | -58.48%95.92M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -58.87%22.38M | 24.80%26.04M | 26.10%39.06M |
-Current capital lease obligation | -26.51%56.4M | -26.51%56.4M | -17.19%59.89M | -3.47%65.85M | 30.26%74.08M | 110.72%76.75M | 110.72%76.75M | 173.92%72.32M | -51.55%68.21M | -71.57%56.87M |
Other current liabilities | 73.78%4.29M | 73.78%4.29M | 120.61%2.89M | 1,027.24%7.03M | 1,003.26%9.14M | 36.50%2.47M | 36.50%2.47M | -56.07%1.31M | -57.08%624K | -71.99%828K |
Current liabilities | -18.15%139.29M | -18.15%139.29M | -25.83%129.96M | -23.55%146.24M | -4.79%175.01M | 8.33%170.17M | 8.33%170.17M | 6.53%175.22M | -20.73%191.29M | -40.46%183.82M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -68.06%159.51M | -68.06%159.51M | -65.16%171.46M | -56.79%233.11M | -28.59%377.42M | -13.46%499.46M | -13.46%499.46M | -12.25%492.18M | 23.82%539.42M | 42.53%528.53M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -87.46%35.45M | -48.67%110.26M |
-Long term capital lease obligation | -68.06%159.51M | -68.06%159.51M | -65.16%171.46M | -53.75%233.11M | -9.77%377.42M | 83.41%499.46M | 83.41%499.46M | 126.03%492.18M | 229.61%503.97M | 168.11%418.28M |
Other non current liabilities | 11.11%48.91M | 11.11%48.91M | 11.81%47.5M | 22.81%51.68M | 1.40%46.18M | -4.60%44.02M | -4.60%44.02M | -8.75%42.49M | -12.02%42.08M | -9.32%45.54M |
Total non current liabilities | -61.65%208.42M | -61.65%208.42M | -59.05%218.96M | -51.03%284.79M | -26.21%423.6M | -12.80%543.47M | -12.80%543.47M | -11.98%534.67M | 20.28%581.5M | 36.35%574.08M |
Total liabilities | -51.28%347.71M | -51.28%347.71M | -50.85%348.92M | -44.22%431.03M | -21.02%598.61M | -8.55%713.65M | -8.55%713.65M | -8.04%709.89M | 6.62%772.78M | 3.85%757.89M |
Shareholders'equity | ||||||||||
Share capital | 0.17%1.31B | 0.17%1.31B | ---- | 0.23%1.3B | 0.23%1.3B | 0.19%1.3B | 0.19%1.3B | 0.16%1.3B | 0.11%1.3B | 0.15%1.3B |
-common stock | 0.17%1.31B | 0.17%1.31B | ---- | 0.23%1.3B | 0.23%1.3B | 0.19%1.3B | 0.19%1.3B | 0.16%1.3B | 0.11%1.3B | 0.15%1.3B |
Retained earnings | 194.19%220.02M | 194.19%220.02M | ---- | 109.85%44.12M | 86.52%-64.24M | 49.51%-233.6M | 49.51%-233.6M | 10.13%-380.03M | -20.83%-448.08M | -97.21%-476.63M |
Total stockholders'equity | 42.60%1.53B | 42.60%1.53B | 54.08%1.42B | 58.02%1.35B | 50.35%1.24B | 27.62%1.07B | 27.62%1.07B | 5.12%922.7M | -8.16%853.57M | -22.02%824.91M |
Total equity | 42.60%1.53B | 42.60%1.53B | 54.08%1.42B | 58.02%1.35B | 50.35%1.24B | 27.62%1.07B | 27.62%1.07B | 5.12%922.7M | -8.16%853.57M | -22.02%824.91M |
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 | -- | -- | -- | -- |
No Data