(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 | 29.57%136.31M | 29.57%136.31M | 121.77%114.38M | 143.17%210.08M | -31.17%64.27M | 3.87%105.2M | 3.87%105.2M | -59.78%51.58M | -41.37%86.39M | -62.59%93.38M |
-Cash and cash equivalents | 29.57%136.31M | 29.57%136.31M | 121.77%114.38M | 143.17%210.08M | -31.17%64.27M | 3.87%105.2M | 3.87%105.2M | -59.78%51.58M | -41.37%86.39M | -62.59%93.38M |
Receivables | 21.73%240.74M | 21.73%240.74M | 13.34%237.27M | 31.65%275.91M | 1.41%216.85M | 2.23%197.76M | 2.23%197.76M | 3.70%209.35M | -12.23%209.58M | 2.87%213.84M |
-Accounts receivable | 20.78%197.82M | 20.78%197.82M | 9.48%191.75M | 4.12%179.94M | 3.69%178.25M | 1.74%163.79M | 1.74%163.79M | 0.40%175.15M | -19.59%172.82M | -10.92%171.91M |
-Other receivables | 26.32%42.92M | 26.32%42.92M | 33.11%45.52M | 161.03%95.97M | -7.96%38.6M | 4.63%33.98M | 4.63%33.98M | 24.71%34.2M | 54.02%36.77M | 181.80%41.93M |
Inventory | -6.95%17.97M | -6.95%17.97M | 11.28%19.94M | 19.59%19.79M | 22.47%18.92M | 59.65%19.31M | 59.65%19.31M | --17.92M | --16.55M | --15.45M |
Prepaid assets | 12.90%41.11M | 12.90%41.11M | -4.82%31.83M | -0.72%29.73M | -18.44%28.52M | -4.41%36.41M | -4.41%36.41M | 4.40%33.44M | -2.26%29.95M | 52.86%34.97M |
Restricted cash | -12.73%3.41M | -12.73%3.41M | -2.52%3.95M | -18.06%3.42M | -11.60%3.55M | 24.20%3.91M | 24.20%3.91M | 37.62%4.05M | 31.97%4.17M | 390.35%4.02M |
Other current assets | ---- | ---- | 50.14%1.65M | -19.79%1.39M | -75.49%325K | ---- | ---- | -84.35%1.1M | 7.31%1.73M | -18.75%1.33M |
Total current assets | 21.22%439.54M | 21.22%439.54M | 29.56%411.29M | 55.75%542.59M | -8.42%332.43M | 4.17%362.59M | 4.17%362.59M | -14.70%317.44M | -17.36%348.37M | -24.82%362.98M |
Non current assets | ||||||||||
Net PPE | 5.51%179.67M | 5.51%179.67M | 11.55%179.25M | 13.28%177.03M | 13.62%175.87M | 14.86%170.29M | 14.86%170.29M | 15.32%160.69M | 12.31%156.28M | 45.33%154.79M |
-Gross PPE | 14.71%319.28M | 14.71%319.28M | 11.55%179.25M | 13.28%177.03M | 13.62%175.87M | 19.85%278.33M | 19.85%278.33M | 15.32%160.69M | 12.31%156.28M | 45.33%154.79M |
-Accumulated depreciation | -29.23%-139.62M | -29.23%-139.62M | ---- | ---- | ---- | -28.66%-108.04M | -28.66%-108.04M | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.11%1.14B | -6.11%1.14B | -6.44%1.15B | -7.25%1.17B | -8.32%1.19B | -8.69%1.21B | -8.69%1.21B | 28.58%1.23B | 28.56%1.26B | 43.37%1.3B |
-Goodwill | 0.28%835.84M | 0.28%835.84M | 0.62%832.82M | 0.30%835.32M | -0.43%834.3M | -0.64%833.48M | -0.64%833.48M | 29.79%827.69M | 29.82%832.81M | 42.93%837.91M |
-Other intangible assets | -20.24%301.03M | -20.24%301.03M | -21.06%315.75M | -21.88%335.78M | -22.69%355.68M | -22.55%377.42M | -22.55%377.42M | 26.17%399.99M | 26.18%429.81M | 44.16%460.08M |
Other non current assets | 171.70%33.92M | 171.70%33.92M | 35.53%16.96M | 22.71%15.44M | 44.52%12.61M | -14.26%12.48M | -14.26%12.48M | -20.16%12.51M | -22.92%12.58M | 244.26%8.73M |
Total non current assets | -3.10%1.35B | -3.10%1.35B | -4.01%1.34B | -4.74%1.36B | -5.68%1.38B | -6.40%1.39B | -6.40%1.39B | 26.23%1.4B | 25.83%1.43B | 44.07%1.46B |
Total assets | 1.92%1.79B | 1.92%1.79B | 2.20%1.76B | 7.10%1.91B | -6.23%1.71B | -4.40%1.76B | -4.40%1.76B | 15.95%1.72B | 14.15%1.78B | 21.86%1.82B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.19%81.58M | -2.19%81.58M | 31.23%90.72M | 3.65%79.68M | -7.36%75.27M | 13.99%83.41M | 13.99%83.41M | -8.82%69.14M | 19.24%76.88M | 62.82%81.25M |
-accounts payable | -1.40%78.75M | -1.40%78.75M | 29.83%89.76M | 13.46%78.41M | 13.36%71.48M | 18.23%79.87M | 18.23%79.87M | 42.16%69.14M | 45.79%69.11M | 52.54%63.05M |
-Total tax payable | ---- | ---- | --963K | -67.62%1.27M | -59.79%3.79M | ---- | ---- | ---- | -34.32%3.93M | --9.44M |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.83%5.11M |
-Other payable | -19.94%2.84M | -19.94%2.84M | ---- | ---- | ---- | -36.95%3.54M | -36.95%3.54M | ---- | -34.72%3.84M | 8.65%3.65M |
Current accrued expenses | 149.33%73.27M | 149.33%73.27M | 38.65%41.11M | 17.54%32.97M | 17.47%32.41M | 8.60%29.39M | 8.60%29.39M | 13.19%29.65M | 7.69%28.05M | 153.72%27.59M |
Current debt and capital lease obligation | -42.91%16.15M | -42.91%16.15M | 8.86%16.11M | -9.04%16.14M | -11.44%15.89M | -33.77%28.29M | -33.77%28.29M | 14.69%14.8M | 33.11%17.74M | 85.78%17.94M |
-Current debt | -58.88%9.02M | -58.88%9.02M | 0.00%9.02M | -24.54%9.02M | -24.54%9.02M | -40.64%21.94M | -40.64%21.94M | -4.39%9.02M | 27.01%11.95M | 83.88%11.95M |
-Current capital lease obligation | 12.24%7.13M | 12.24%7.13M | 22.69%7.09M | 22.96%7.12M | 14.69%6.87M | 10.33%6.36M | 10.33%6.36M | 66.58%5.78M | 47.77%5.79M | 89.71%5.99M |
Current deferred liabilities | -2.72%38.67M | -2.72%38.67M | 5.24%44.62M | 24.64%47.03M | 41.27%38.66M | 46.46%39.75M | 46.46%39.75M | 2,009.45%42.4M | 1,203.28%37.73M | --27.37M |
Other current liabilities | -14.62%5.1M | -14.62%5.1M | -1.96%5.01M | -2.21%4.99M | --6.41M | 16.92%5.97M | 16.92%5.97M | --5.11M | --5.11M | ---- |
Current liabilities | 14.97%214.77M | 14.97%214.77M | 22.65%197.57M | 9.25%180.81M | 9.40%168.64M | 6.63%186.81M | 6.63%186.81M | 37.76%161.09M | 55.05%165.51M | 118.86%154.15M |
Non current liabilities | ||||||||||
Long term provisions | 12.21%14.58M | 12.21%14.58M | 10.94%14.08M | 13.98%13.73M | 11.46%13.41M | 9.89%12.99M | 9.89%12.99M | 18.48%12.69M | 19.74%12.05M | 87.82%12.03M |
Long term debt and capital lease obligation | -13.50%1.06B | -13.50%1.06B | -14.21%1.06B | -6.25%1.16B | -5.48%1.17B | -1.48%1.22B | -1.48%1.22B | 24.05%1.24B | 24.10%1.24B | 24.91%1.24B |
-Long term debt | -13.52%1.03B | -13.52%1.03B | -14.42%1.03B | -6.26%1.13B | -5.44%1.14B | -1.39%1.19B | -1.39%1.19B | 24.72%1.2B | 24.75%1.21B | 24.88%1.21B |
-Long term capital lease obligation | -12.70%29.12M | -12.70%29.12M | -6.55%30.55M | -5.87%32.33M | -7.01%33.34M | -4.64%33.36M | -4.64%33.36M | 3.55%32.69M | 4.97%34.35M | 26.02%35.85M |
Non current deferred liabilities | -13.19%18.36M | -13.19%18.36M | 2.04%19.02M | -5.71%20.58M | -26.04%20.92M | -55.50%21.15M | -55.50%21.15M | 50.55%18.64M | 5.00%21.83M | 32.70%28.29M |
Derivative product liabilities | --0 | --0 | --0 | -84.75%5.43M | -8.37%38.67M | -37.44%24.07M | -37.44%24.07M | -7.24%33.33M | -13.17%35.6M | 28.14%42.2M |
Other non current liabilities | 10.20%62.57M | 10.20%62.57M | -0.89%60.46M | -4.67%58.29M | 337.95%58.1M | -8.87%56.78M | -8.87%56.78M | 5,765.58%61M | 5,673.56%61.14M | 2,307.62%13.27M |
Total non current liabilities | -13.80%1.15B | -13.80%1.15B | -15.26%1.15B | -8.03%1.26B | -6.41%1.31B | -4.53%1.34B | -4.53%1.34B | 21.50%1.36B | 20.61%1.37B | 24.70%1.39B |
Total liabilities | -10.27%1.37B | -10.27%1.37B | -11.25%1.35B | -6.17%1.44B | -4.84%1.47B | -3.29%1.53B | -3.29%1.53B | 23.03%1.52B | 23.57%1.54B | 30.28%1.55B |
Shareholders'equity | ||||||||||
Share capital | 13.33%17K | 13.33%17K | 13.33%17K | 13.33%17K | -6.25%15K | -6.25%15K | -6.25%15K | -6.25%15K | -6.25%15K | 0.00%16K |
-common stock | 13.33%17K | 13.33%17K | 13.33%17K | 13.33%17K | -6.25%15K | -6.25%15K | -6.25%15K | -6.25%15K | -6.25%15K | 0.00%16K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -28.35%-125.89M | -28.35%-125.89M | -0.52%-128.91M | 18.12%-74.39M | -31.00%-93.5M | -20.47%-98.08M | -20.47%-98.08M | -27.62%-128.24M | 8.94%-90.85M | 31.21%-71.38M |
Paid-in capital | 82.54%557.51M | 82.54%557.51M | 78.68%549.37M | 71.45%533.63M | -1.92%306.97M | -1.44%305.42M | -1.44%305.42M | -1.14%307.47M | -17.93%311.25M | -16.69%312.99M |
Gains losses not affecting retained earnings | 20.90%-10.18M | 20.90%-10.18M | 21.53%-16.43M | 4.15%-12.24M | -442.96%-12.96M | -152.55%-12.87M | -152.55%-12.87M | -507.49%-20.93M | -3,531.99%-12.77M | -11,461.90%-2.39M |
Other equity interest | ---- | ---- | ---- | -50.00%18.29M | 0.00%36.58M | 0.00%36.58M | 0.00%36.58M | 0.00%36.58M | 0.00%36.58M | 0.00%36.58M |
Total stockholders'equity | 82.40%421.47M | 82.40%421.47M | 107.32%404.06M | 90.52%465.3M | -14.03%237.11M | -11.11%231.07M | -11.11%231.07M | -20.02%194.89M | -22.82%244.22M | -10.60%275.82M |
Total equity | 82.40%421.47M | 82.40%421.47M | 107.32%404.06M | 90.52%465.3M | -14.03%237.11M | -11.11%231.07M | -11.11%231.07M | -20.02%194.89M | -22.82%244.22M | -10.60%275.82M |
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