(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 | 10.79%117.89M | 10.79%117.89M | -9.09%96.07M | -6.44%100.51M | -16.85%104.8M | -17.08%106.4M | -17.08%106.4M | -19.06%105.67M | -31.78%107.43M | -24.69%126.05M |
-Cash and cash equivalents | 10.79%117.89M | 10.79%117.89M | -9.09%96.07M | -6.44%100.51M | -16.85%104.8M | -17.08%106.4M | -17.08%106.4M | -19.06%105.67M | -31.78%107.43M | -24.69%126.05M |
Receivables | 248.22%29.17M | 248.22%29.17M | -8.38%10.49M | -13.70%7.92M | -9.16%8.58M | 28.96%8.38M | 28.96%8.38M | 34.63%11.45M | 57.84%9.18M | 43.05%9.45M |
-Accounts receivable | 19.24%9.99M | 19.24%9.99M | -8.38%10.49M | -13.70%7.92M | -9.16%8.58M | 28.96%8.38M | 28.96%8.38M | 34.63%11.45M | 57.84%9.18M | 43.05%9.45M |
-Other receivables | --19.18M | --19.18M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | -17.47%98.96M | -17.47%98.96M | 2.63%116.93M | 8.62%125.06M | 7.44%113.74M | 36.88%119.92M | 36.88%119.92M | 15.54%113.93M | 16.28%115.13M | 7.63%105.86M |
Prepaid assets | -9.99%8.86M | -9.99%8.86M | 51.86%10.03M | -3.39%8.95M | -30.56%8.5M | -34.78%9.84M | -34.78%9.84M | -52.67%6.61M | -25.41%9.26M | 12.39%12.25M |
Other current assets | -2.87%12.74M | -2.87%12.74M | -26.67%13.29M | -48.76%9.27M | -14.61%11.46M | 12.54%13.12M | 12.54%13.12M | 37.74%18.12M | 35.07%18.09M | -3.96%13.42M |
Total current assets | 3.87%267.62M | 3.87%267.62M | -3.51%246.81M | -2.85%251.7M | -7.46%247.08M | 3.41%257.65M | 3.41%257.65M | -3.40%255.78M | -10.07%259.09M | -10.15%267.02M |
Non current assets | ||||||||||
Net PPE | 4.33%36.78M | 4.33%36.78M | 2.73%36.67M | -2.97%35.05M | 3.19%36.09M | 4.60%35.25M | 4.60%35.25M | 6.30%35.7M | 9.81%36.13M | 5.80%34.97M |
-Gross PPE | 5.27%59.04M | 5.27%59.04M | 4.44%58.25M | 3.48%57.3M | 5.55%57.64M | 6.75%56.08M | 6.75%56.08M | 6.34%55.77M | 8.58%55.38M | 8.35%54.61M |
-Accumulated depreciation | -6.87%-22.26M | -6.87%-22.26M | -7.48%-21.58M | -15.58%-22.25M | -9.75%-21.56M | -10.59%-20.83M | -10.59%-20.83M | -6.40%-20.08M | -6.35%-19.25M | -13.21%-19.64M |
Goodwill and other intangible assets | 1.06%223.12M | 1.06%223.12M | -12.18%218.01M | -12.32%218.29M | -12.14%219.07M | -11.63%220.77M | -11.63%220.77M | -0.86%248.23M | 3.20%248.95M | 4.44%249.35M |
-Goodwill | -0.00%136.25M | -0.00%136.25M | -15.94%136.28M | -16.10%136.24M | -16.06%136.25M | -16.07%136.25M | -16.07%136.25M | -0.18%162.12M | -0.24%162.39M | 1.57%162.32M |
-Other intangible assets | 2.77%86.87M | 2.77%86.87M | -5.09%81.73M | -5.22%82.05M | -4.83%82.82M | -3.39%84.52M | -3.39%84.52M | -2.10%86.11M | 10.32%86.57M | 10.23%87.02M |
Investments and advances | -56.81%9.16M | -56.81%9.16M | -64.29%10.19M | -55.62%12.12M | -51.52%16.3M | -37.01%21.2M | -37.01%21.2M | -30.01%28.52M | -16.55%27.3M | 39.98%33.62M |
Non current deferred assets | -55.09%3.92M | -55.09%3.92M | 170.39%8.39M | 235.04%8.2M | 293.43%8.33M | 398.29%8.73M | 398.29%8.73M | 647.95%3.1M | 454.65%2.45M | 356.03%2.12M |
Other non current assets | 0.94%28.77M | 0.94%28.77M | 19.06%33.87M | 12.91%34.32M | 4.49%33.06M | -14.84%28.5M | -14.84%28.5M | -15.88%28.45M | -10.60%30.4M | -6.49%31.64M |
Total non current assets | -4.04%301.74M | -4.04%301.74M | -10.72%307.13M | -10.79%307.98M | -11.05%312.84M | -10.77%314.45M | -10.77%314.45M | -4.16%344.01M | 1.15%345.22M | 6.53%351.69M |
Total assets | -0.48%569.36M | -0.48%569.36M | -7.64%553.94M | -7.39%559.67M | -9.50%559.93M | -4.90%572.11M | -4.90%572.11M | -3.84%599.79M | -3.99%604.31M | -1.37%618.7M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 19.62%12.23M | 19.62%12.23M | 2.17%12.5M | -21.64%12.81M | -63.71%12.61M | 8.58%10.22M | 8.58%10.22M | -30.35%12.23M | 1.47%16.35M | 11.36%34.73M |
-accounts payable | 0.62%8.41M | 0.62%8.41M | 21.52%11.24M | -25.17%10.8M | -64.74%10.39M | 13.50%8.36M | 13.50%8.36M | -29.69%9.25M | 29.37%14.44M | 21.92%29.46M |
-Total tax payable | 104.66%3.82M | 104.66%3.82M | -57.81%1.26M | 5.08%2.01M | -57.96%2.22M | -9.06%1.87M | -9.06%1.87M | -32.32%2.98M | -61.40%1.91M | -25.00%5.27M |
Current accrued expenses | -3.20%27.14M | -3.20%27.14M | -12.60%23.16M | -11.11%26.29M | -3.55%20.85M | 0.44%28.03M | 0.44%28.03M | 2.78%26.5M | 0.89%29.58M | 0.31%21.62M |
Current debt and capital lease obligation | 1,865.57%60.97M | 1,865.57%60.97M | 1,531.21%51.06M | -15.38%2.6M | -5.54%2.87M | 4.23%3.1M | 4.23%3.1M | -70.59%3.13M | -80.47%3.07M | -63.31%3.03M |
-Current debt | --58.29M | --58.29M | --48.25M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -13.67%2.68M | -13.67%2.68M | -10.26%2.81M | -15.38%2.6M | -5.54%2.87M | 4.23%3.1M | 4.23%3.1M | -0.92%3.13M | -4.87%3.07M | -7.19%3.03M |
Other current liabilities | ---- | ---- | -71.43%6K | -86.84%5K | -47.37%20K | -47.37%20K | -47.37%20K | -70.42%21K | -63.46%38K | -81.46%38K |
Current liabilities | 142.50%100.34M | 142.50%100.34M | 107.06%86.72M | -14.95%41.71M | -38.84%36.34M | 2.58%41.38M | 2.58%41.38M | -22.52%41.88M | -19.94%49.03M | -2.93%59.42M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -24.04%317.01M | -24.04%317.01M | -23.48%327.01M | -9.04%388.72M | -5.56%403.65M | -2.38%417.35M | -2.38%417.35M | -0.10%427.33M | -1.24%427.34M | -2.94%427.42M |
-Long term debt | -24.51%307.06M | -24.51%307.06M | -23.91%316.57M | -8.72%379.2M | -5.11%393.58M | -1.79%406.76M | -1.79%406.76M | 0.60%416.03M | -0.60%415.41M | -2.36%414.79M |
-Long term capital lease obligation | -6.07%9.95M | -6.07%9.95M | -7.66%10.43M | -20.16%9.53M | -20.22%10.07M | -20.57%10.59M | -20.57%10.59M | -20.44%11.3M | -19.30%11.93M | -18.91%12.63M |
Total non current liabilities | -24.04%317.01M | -24.04%317.01M | -23.48%327.01M | -9.04%388.72M | -5.56%403.65M | -2.38%417.35M | -2.38%417.35M | -0.48%427.33M | -1.51%427.34M | -3.10%427.42M |
Total liabilities | -9.02%417.35M | -9.02%417.35M | -11.83%413.72M | -9.65%430.43M | -9.62%439.99M | -1.95%458.73M | -1.95%458.73M | -2.95%469.21M | -3.79%476.38M | -3.08%486.84M |
Shareholders'equity | ||||||||||
Share capital | 0.51%199K | 0.51%199K | 0.51%199K | 0.51%199K | 0.51%199K | 0.51%198K | 0.51%198K | 0.51%198K | 1.02%198K | 1.02%198K |
-common stock | 0.51%199K | 0.51%199K | 0.51%199K | 0.51%199K | 0.51%199K | 0.51%198K | 0.51%198K | 0.51%198K | 1.02%198K | 1.02%198K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 42.89%112.44M | 42.89%112.44M | 7.73%103.52M | 9.61%93.87M | 4.68%85.13M | 10.12%78.69M | 10.12%78.69M | 57.39%96.09M | 76.05%85.64M | 136.71%81.33M |
Paid-in capital | 5.15%119.08M | 5.15%119.08M | 4.56%117.14M | 4.26%115.27M | 4.04%113.48M | 4.07%113.24M | 4.07%113.24M | 4.44%112.03M | 4.84%110.56M | 6.02%109.07M |
Less: Treasury stock | 0.00%78.09M | 0.00%78.09M | 2.89%78.09M | 14.36%78.09M | 31.27%78.09M | 59.80%78.09M | 59.80%78.09M | 147.46%75.9M | 181.28%68.29M | 273.59%59.49M |
Gains losses not affecting retained earnings | -10.66%-2.65M | -10.66%-2.65M | -12.59%-3.86M | -54.12%-3.18M | -68.48%-2.23M | -1,127.18%-2.39M | -1,127.18%-2.39M | -2,683.74%-3.42M | -839.78%-2.06M | -176.25%-1.33M |
Total stockholders'equity | 35.23%150.98M | 35.23%150.98M | 7.69%138.91M | 1.60%128.07M | -8.71%118.48M | -15.04%111.65M | -15.04%111.65M | -6.34%129M | -3.26%126.05M | 7.23%129.78M |
Noncontrolling interests | -40.63%1.03M | -40.63%1.03M | -17.48%1.31M | -37.45%1.18M | -30.29%1.45M | -24.96%1.74M | -24.96%1.74M | -37.45%1.59M | -52.56%1.88M | -47.32%2.08M |
Total equity | 34.07%152.01M | 34.07%152.01M | 7.38%140.22M | 1.03%129.25M | -9.05%119.93M | -15.21%113.38M | -15.21%113.38M | -6.90%130.58M | -4.72%127.93M | 5.51%131.86M |
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