(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 | -4.86%236.56M | -4.86%236.56M | -0.88%239.59M | 89.87%262.56M | 97.57%257.72M | 31.45%248.65M | 31.45%248.65M | 34.60%241.72M | -21.67%138.28M | -30.12%130.44M |
-Cash and cash equivalents | -4.86%236.56M | -4.86%236.56M | -0.88%239.59M | 89.87%262.56M | 97.57%257.72M | 31.45%248.65M | 31.45%248.65M | 34.60%241.72M | -21.67%138.28M | -30.12%130.44M |
Receivables | -15.36%45.24M | -15.36%45.24M | 4.41%46.11M | -5.64%38.05M | -13.65%46.7M | -3.35%53.45M | -3.35%53.45M | 2.89%44.17M | -9.57%40.32M | 11.20%54.08M |
-Accounts receivable | -18.55%38.77M | -18.55%38.77M | -2.61%37.18M | -1.95%34.43M | -16.93%40.48M | -5.75%47.59M | -5.75%47.59M | 2.96%38.17M | -9.80%35.12M | 11.89%48.73M |
-Taxes receivable | 596.49%3.78M | 596.49%3.78M | --4.82M | ---- | ---- | --542K | --542K | ---- | ---- | ---- |
-Other receivables | -49.16%2.7M | -49.16%2.7M | -31.36%4.11M | -30.51%3.62M | 16.22%6.23M | 10.66%5.31M | 10.66%5.31M | 2.46%5.99M | -7.96%5.2M | 5.27%5.36M |
Current deferred assets | -4.85%10.43M | -4.85%10.43M | 4.98%10.59M | 2.20%10.7M | 7.20%10.9M | 11.57%10.96M | 11.57%10.96M | 15.71%10.09M | 32.86%10.47M | 45.77%10.17M |
Other current assets | -2.77%8M | -2.77%8M | -18.14%10.38M | -27.31%12.17M | -32.12%10.19M | -5.48%8.23M | -5.48%8.23M | 48.12%12.68M | 23.27%16.74M | 75.84%15.02M |
Total current assets | -6.56%300.23M | -6.56%300.23M | -0.64%306.68M | 57.17%323.47M | 55.22%325.51M | 22.17%321.3M | 22.17%321.3M | 28.72%308.66M | -15.16%205.81M | -16.39%209.71M |
Non current assets | ||||||||||
Net PPE | -35.61%4.86M | -35.61%4.86M | -30.72%5.84M | -38.72%5.35M | -28.17%6.81M | -17.23%7.55M | -17.23%7.55M | -15.86%8.44M | -11.82%8.73M | -22.00%9.48M |
-Gross PPE | -26.69%9.77M | -26.69%9.77M | -30.72%5.84M | -38.72%5.35M | -28.17%6.81M | -44.98%13.32M | -44.98%13.32M | -15.86%8.44M | -11.82%8.73M | -22.00%9.48M |
-Accumulated depreciation | 15.04%-4.91M | 15.04%-4.91M | ---- | ---- | ---- | 61.75%-5.77M | 61.75%-5.77M | ---- | ---- | ---- |
Goodwill and other intangible assets | -26.14%536.13M | -26.14%536.13M | -25.87%543.89M | -26.12%568.52M | -27.72%582.36M | -1.56%725.89M | -1.56%725.89M | -2.56%733.68M | -0.70%769.48M | 6.79%805.68M |
-Goodwill | -25.84%353.78M | -25.84%353.78M | -27.41%348.17M | -28.41%352.57M | -30.73%349.99M | 4.28%477.04M | 4.28%477.04M | 4.23%479.64M | 4.74%492.48M | 12.64%505.25M |
-Other intangible assets | -26.72%182.35M | -26.72%182.35M | -22.96%195.72M | -22.04%215.95M | -22.66%232.37M | -11.10%248.85M | -11.10%248.85M | -13.24%254.04M | -9.11%277M | -1.78%300.44M |
Non current accounts receivable | -31.27%1.66M | -31.27%1.66M | -56.63%1.41M | -41.56%1.98M | -49.26%1.72M | -27.92%2.41M | -27.92%2.41M | 6.61%3.26M | 23.96%3.38M | 29.96%3.39M |
Financial assets | -65.34%14.27M | -65.34%14.27M | -52.74%20.77M | 57.63%40.92M | 85.44%33.01M | --41.17M | --41.17M | --43.95M | --25.96M | --17.8M |
Non current deferred assets | -8.89%12.57M | -8.89%12.57M | -8.32%13.13M | -11.62%13.61M | -12.10%13.55M | -6.85%13.79M | -6.85%13.79M | 1.08%14.32M | 6.62%15.4M | 15.69%15.42M |
Other non current assets | -77.15%308K | -77.15%308K | 59.38%2.12M | 66.93%2.14M | 94.86%2.5M | -0.15%1.35M | -0.15%1.35M | -21.23%1.33M | -29.22%1.28M | -27.70%1.28M |
Total non current assets | -28.07%569.79M | -28.07%569.79M | -27.06%587.17M | -23.26%632.51M | -24.98%639.95M | 3.41%792.16M | 3.41%792.16M | 2.95%804.97M | 2.54%824.23M | 8.77%853.05M |
Total assets | -21.86%870.02M | -21.86%870.02M | -19.74%893.85M | -7.19%955.98M | -9.15%965.47M | 8.21%1.11B | 8.21%1.11B | 9.00%1.11B | -1.56%1.03B | 2.67%1.06B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -60.05%8.14M | -60.05%8.14M | -46.13%14.06M | -58.72%13.8M | -50.55%15.24M | -27.18%20.37M | -27.18%20.37M | -2.30%26.1M | 24.93%33.42M | 27.97%30.82M |
-accounts payable | -45.53%8.14M | -45.53%8.14M | -30.25%14.06M | -35.11%13.8M | -19.94%14.79M | -26.63%14.94M | -26.63%14.94M | 24.57%20.16M | 36.23%21.26M | 43.11%18.48M |
-Other payable | ---- | ---- | ---- | ---- | -96.38%447K | -28.63%5.43M | -28.63%5.43M | -43.59%5.94M | 9.10%12.16M | 10.47%12.34M |
Current accrued expenses | -33.77%7.05M | -33.77%7.05M | -34.82%6.95M | -46.53%7.4M | -50.31%7.76M | 17.15%10.64M | 17.15%10.64M | 7.01%10.66M | 3.50%13.83M | 19.39%15.61M |
Current debt and capital lease obligation | -12.90%5.52M | -12.90%5.52M | -19.98%5.39M | -23.83%5.34M | -17.48%5.93M | -5.54%6.34M | -5.54%6.34M | 0.28%6.73M | 3.44%7.01M | 8.38%7.19M |
-Current debt | 1.15%3.17M | 1.15%3.17M | -0.89%3.1M | -2.31%3.09M | -1.80%3.11M | -0.98%3.14M | -0.98%3.14M | -0.85%3.13M | 0.44%3.17M | -0.13%3.17M |
-Current capital lease obligation | -26.65%2.35M | -26.65%2.35M | -36.57%2.28M | -41.59%2.24M | -29.82%2.82M | -9.62%3.21M | -9.62%3.21M | 1.29%3.6M | 6.05%3.84M | 16.18%4.02M |
Current deferred liabilities | -3.48%102.76M | -3.48%102.76M | -4.03%94.7M | -1.11%102.29M | -6.57%106.97M | 3.52%106.47M | 3.52%106.47M | 9.19%98.68M | 8.61%103.44M | 20.91%114.5M |
Current liabilities | -13.60%130.65M | -13.60%130.65M | -15.53%128.57M | -20.04%136.36M | -19.16%145.33M | -3.34%151.21M | -3.34%151.21M | 4.97%152.21M | 8.43%170.54M | 22.10%179.78M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.07%475.1M | -8.07%475.1M | -7.86%477.43M | -1.26%513.38M | -1.22%515.36M | -0.99%516.79M | -0.99%516.79M | -1.04%518.14M | -1.02%519.93M | -0.91%521.7M |
-Long term debt | -7.49%473.5M | -7.49%473.5M | -7.46%474.37M | -0.66%510.16M | -0.66%510.97M | -0.64%511.85M | -0.64%511.85M | -0.64%512.64M | -0.62%513.56M | -0.63%514.37M |
-Long term capital lease obligation | -67.72%1.6M | -67.72%1.6M | -44.33%3.06M | -49.55%3.21M | -40.10%4.39M | -26.96%4.95M | -26.96%4.95M | -28.05%5.5M | -25.40%6.37M | -17.25%7.33M |
Non current deferred liabilities | -14.00%19.89M | -14.00%19.89M | -1.49%21.78M | -16.51%22.25M | -27.00%23.1M | -6.95%23.12M | -6.95%23.12M | -25.21%22.11M | -20.32%26.65M | 13.24%31.65M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | -60.60%461K | -60.60%461K | -64.90%410K | 27.34%1.28M | 17.59%1.24M | 8.43%1.17M | 8.43%1.17M | 38.39%1.17M | -16.58%1.01M | -11.60%1.05M |
Total non current liabilities | -8.44%495.45M | -8.44%495.45M | -7.72%499.62M | -1.95%536.9M | -2.65%539.7M | -2.73%541.09M | -2.73%541.09M | -4.96%541.42M | -5.21%547.58M | -2.77%554.4M |
Total liabilities | -9.56%626.09M | -9.56%626.09M | -9.43%628.19M | -6.25%673.26M | -6.69%685.03M | -2.87%692.3M | -2.87%692.3M | -2.94%693.63M | -2.29%718.12M | 2.33%734.18M |
Shareholders'equity | ||||||||||
Share capital | 4.76%117.64M | 4.76%117.64M | 4.69%116.28M | 3,831,166.67%114.94M | 3,786,866.67%113.61M | 3,743,033.33%112.29M | 3,743,033.33%112.29M | 3,702,200.00%111.07M | 0.00%3K | 0.00%3K |
-common stock | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
-Preferred stock | 4.76%117.64M | 4.76%117.64M | 4.69%116.28M | --114.94M | --113.61M | --112.29M | --112.29M | --111.07M | ---- | ---- |
Retained earnings | -58.21%-488.87M | -58.21%-488.87M | -65.15%-472.86M | -65.90%-464.19M | -70.47%-449.04M | -28.44%-309M | -28.44%-309M | -22.82%-286.32M | -25.98%-279.81M | -29.73%-263.42M |
Paid-in capital | 0.37%609M | 0.37%609M | 2.68%617M | 3.78%616.56M | 5.53%611.67M | 6.75%606.76M | 6.75%606.76M | 7.59%600.89M | 8.65%594.08M | 8.74%579.64M |
Gains losses not affecting retained earnings | -44.48%6.17M | -44.48%6.17M | 192.70%5.23M | 757.64%15.42M | -65.97%4.21M | 196.49%11.11M | 196.49%11.11M | 69.24%-5.64M | 82.29%-2.34M | 200.24%12.36M |
Total stockholders'equity | -42.08%243.93M | -42.08%243.93M | -36.75%265.65M | -9.36%282.72M | -14.65%280.44M | 33.16%421.16M | 33.16%421.16M | 36.79%420M | 0.16%311.93M | 3.44%328.58M |
Total equity | -42.08%243.93M | -42.08%243.93M | -36.75%265.65M | -9.36%282.72M | -14.65%280.44M | 33.16%421.16M | 33.16%421.16M | 36.79%420M | 0.16%311.93M | 3.44%328.58M |
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