(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 | -45.51%76.97M | -45.51%76.97M | -35.55%75.71M | -50.43%48.53M | 260.45%86.69M | 290.97%141.26M | 290.97%141.26M | 869.77%117.46M | 554.22%97.91M | 93.54%24.05M |
-Cash and cash equivalents | -45.51%76.97M | -45.51%76.97M | -35.55%75.71M | -50.43%48.53M | 260.45%86.69M | 290.97%141.26M | 290.97%141.26M | 869.77%117.46M | 554.22%97.91M | 93.54%24.05M |
Receivables | 4.68%36.16M | 4.68%36.16M | -28.97%36.82M | -43.87%51M | 872.00%57.91M | 354.16%34.55M | 354.16%34.55M | 794.16%51.83M | 389.79%90.85M | -54.16%5.96M |
-Accounts receivable | 4.68%36.16M | 4.68%36.16M | -28.97%36.82M | -43.87%51M | 872.00%57.91M | 354.16%34.55M | 354.16%34.55M | 794.16%51.83M | 394.32%90.85M | -54.16%5.96M |
Inventory | 34.43%182.12M | 34.43%182.12M | 31.17%222.69M | 6.90%215.67M | 1,340.50%188.03M | 1,628.19%135.47M | 1,628.19%135.47M | 6,967.57%169.77M | 2,174.58%201.75M | 87.01%13.05M |
Prepaid assets | 45.64%42.7M | 45.64%42.7M | 49.90%47.89M | --45.31M | --44.81M | 538.02%29.32M | 538.02%29.32M | --31.95M | ---- | ---- |
Restricted cash | -26.84%3.61M | -26.84%3.61M | -26.86%3.61M | 3,503.00%3.6M | -91.61%8.43M | -95.10%4.93M | -95.10%4.93M | 4,822.85%4.93M | -0.12%100K | 100,271.53%100.5M |
Other current assets | 42.52%10.47M | 42.52%10.47M | 578.47%9.42M | -79.19%7.62M | 14.55%7.7M | --7.34M | --7.34M | -72.57%1.39M | 2,664.69%36.63M | 162.55%6.72M |
Total current assets | -5.73%352.03M | -5.73%352.03M | 2.80%401.12M | -28.48%371.73M | 63.23%393.57M | 125.48%373.43M | 125.48%373.43M | 244.87%390.2M | 1,086.32%519.74M | 581.05%241.12M |
Non current assets | ||||||||||
Net PPE | 62.67%487M | 62.67%487M | 96.86%477.04M | 183.12%456.92M | 2,312.21%399.26M | 330.07%299.39M | 330.07%299.39M | 1,146.10%242.33M | 98.87%161.39M | -79.49%16.55M |
-Gross PPE | 62.30%544.63M | 62.30%544.63M | 91.50%527.95M | 202.01%500.92M | 2,251.50%438.91M | 250.83%335.57M | 250.83%335.57M | 1,189.89%275.7M | 46.76%165.86M | -83.23%18.67M |
-Accumulated depreciation | -59.26%-57.63M | -59.26%-57.63M | -52.54%-50.91M | -883.42%-44.01M | -1,776.01%-39.65M | -38.97%-36.19M | -38.97%-36.19M | -1,631.86%-33.37M | 85.96%-4.48M | 93.09%-2.11M |
Goodwill and other intangible assets | -2.42%11.54M | -2.42%11.54M | -12.47%11.21M | 46.16%12.24M | 3,144.32%10.77M | 77.80%11.83M | 77.80%11.83M | 3,218.58%12.8M | -0.67%8.38M | -96.28%331.97K |
-Other intangible assets | -2.42%11.54M | -2.42%11.54M | -12.47%11.21M | 46.16%12.24M | 3,144.32%10.77M | 77.80%11.83M | 77.80%11.83M | 3,218.58%12.8M | -0.67%8.38M | -96.28%331.97K |
Non current deferred assets | --0 | --0 | --0 | --10.98M | --0 | --2.5M | --2.5M | ---- | ---- | ---- |
Other non current assets | 80.31%4.05M | 80.31%4.05M | 47.37%3.31M | 188.01%3.34M | -89.62%2.34M | -90.72%2.25M | -90.72%2.25M | -80.82%2.25M | -32.26%1.16M | 1,286.88%22.5M |
Total non current assets | 59.07%502.59M | 59.07%502.59M | 90.99%491.56M | 182.86%483.47M | 947.10%412.37M | 214.56%315.96M | 214.56%315.96M | 715.99%257.38M | 87.22%170.92M | -56.84%39.38M |
Total assets | 23.97%854.62M | 23.97%854.62M | 37.85%892.68M | 23.82%855.2M | 187.32%805.94M | 159.11%689.39M | 159.11%689.39M | 347.58%647.58M | 411.19%690.66M | 121.48%280.5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 243.14%75.83M | 243.14%75.83M | -6.88%67.38M | -15.21%44.07M | 175.60%33.14M | 110.63%22.1M | 110.63%22.1M | 1,175.32%72.36M | 237.90%51.98M | 12.47%12.02M |
-accounts payable | 257.21%75M | 257.21%75M | -10.26%63.63M | -18.32%41.37M | 166.16%32M | 106.89%21M | 106.89%21M | 1,149.69%70.91M | 229.27%50.65M | 16.52%12.02M |
-Total tax payable | -25.05%826K | -25.05%826K | 158.32%3.76M | 103.24%2.7M | --1.14M | 221.28%1.1M | 221.28%1.1M | --1.45M | --1.33M | ---- |
Current accrued expenses | -12.42%64.88M | -12.42%64.88M | 57.50%59.18M | 180.04%81.19M | 3,304.09%97.52M | 2,390.89%74.08M | 2,390.89%74.08M | 1,619.27%37.57M | 1,232.64%28.99M | 53.81%2.86M |
Current debt and capital lease obligation | 105.89%39.09M | 105.89%39.09M | 92.73%46.67M | 1,206.71%46.15M | 986.57%24.66M | 117.42%18.99M | 117.42%18.99M | 55.04%24.21M | -73.70%3.53M | -84.77%2.27M |
-Current debt | 17.62%16.36M | 17.62%16.36M | 10.12%18.32M | 846.81%18.25M | 817.69%9.61M | 476.26%13.91M | 476.26%13.91M | 15.55%16.64M | -73.89%1.93M | -88.21%1.05M |
-Current capital lease obligation | 347.81%22.73M | 347.81%22.73M | 274.13%28.34M | 1,638.82%27.91M | 1,131.19%15.05M | -19.67%5.08M | -19.67%5.08M | 521.48%7.58M | -73.48%1.61M | -79.70%1.22M |
Current deferred liabilities | --325K | --325K | --620K | ---- | --330K | --0 | --0 | ---- | ---- | ---- |
Other current liabilities | 16.03%141.09M | 16.03%141.09M | 35.94%182.49M | -35.09%165.45M | 156.39%106.91M | 4,760.31%121.61M | 4,760.31%121.61M | 244.91%134.24M | 2,927,429.57%254.9M | --41.7M |
Current liabilities | 35.15%328.83M | 35.15%328.83M | 33.12%362.1M | 0.29%340.62M | 354.96%267.76M | 843.65%243.3M | 843.65%243.3M | 335.93%272.01M | 995.66%339.64M | 114.33%58.85M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 17.48%311.35M | 17.48%311.35M | 6.92%256.13M | 14.43%257.86M | 295.70%276.29M | 189.59%265.02M | 189.59%265.02M | 5,740.32%239.54M | 693.03%225.33M | 126.82%69.82M |
-Long term debt | 0.41%170.7M | 0.41%170.7M | -25.44%125.01M | -30.09%123.65M | 145.05%161.47M | 165.10%170.01M | 165.10%170.01M | 134,978.63%167.67M | 132,183.54%176.88M | 2,612.62%65.89M |
-Long term capital lease obligation | 48.04%140.65M | 48.04%140.65M | 82.42%131.12M | 176.96%134.2M | 2,820.46%114.82M | 246.95%95.01M | 246.95%95.01M | 1,707.15%71.88M | 71.34%48.46M | -86.13%3.93M |
Non current deferred liabilities | --2.78M | --2.78M | --1.26M | --0 | --16.26M | --0 | --0 | ---- | ---- | ---- |
Derivative product liabilities | -30.57%9.91M | -30.57%9.91M | -35.44%9.23M | -47.94%13.86M | --23.46M | -81.03%14.27M | -81.03%14.27M | 1,233.46%14.3M | 31.99%26.62M | --0 |
Other non current liabilities | 0.00%1.38M | 0.00%1.38M | -0.07%1.38M | -0.07%1.38M | --1.38M | --1.38M | --1.38M | --1.38M | --1.38M | ---- |
Total non current liabilities | 15.94%325.41M | 15.94%325.41M | 5.00%268M | 7.80%273.09M | 354.56%317.39M | 68.30%280.67M | 68.30%280.67M | 4,832.66%255.22M | 421.48%253.32M | 119.65%69.82M |
Total liabilities | 24.86%654.24M | 24.86%654.24M | 19.51%630.09M | 3.50%613.71M | 354.74%585.15M | 172.12%523.97M | 172.12%523.97M | 680.26%527.24M | 645.15%592.97M | 117.19%128.68M |
Shareholders'equity | ||||||||||
Share capital | 23.68%94K | 23.68%94K | 23.68%94K | 22.37%93K | 17.20%76K | 20.63%76K | 20.63%76K | 19.89%76K | 26.03%76K | -99.56%64.85K |
-common stock | 23.68%94K | 23.68%94K | 23.68%94K | 22.37%93K | 17.89%76K | 20.63%76K | 20.63%76K | 20.63%76K | 26.86%76K | 24.59%64.47K |
-Preferred stock | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 | ---- | -100.00%381 |
Retained earnings | -61.68%-187.38M | -61.68%-187.38M | 22.93%-123.59M | 21.45%-143.43M | 46.33%-62.03M | -4.77%-115.89M | -4.77%-115.89M | -58.02%-160.35M | -66.87%-182.59M | -29.33%-115.58M |
Paid-in capital | 37.23%383.63M | 37.23%383.63M | 37.26%382.85M | 37.11%381.78M | 28.66%280.13M | 101.67%279.55M | 101.67%279.55M | 103.74%278.93M | 121.34%278.46M | 103.83%217.73M |
Total stockholders'equity | 19.92%196.35M | 19.92%196.35M | 118.58%259.36M | 148.52%238.44M | 113.44%218.17M | 483.33%163.74M | 483.33%163.74M | 234.29%118.65M | 483.45%95.94M | 218.38%102.22M |
Noncontrolling interests | 139.76%4.04M | 139.76%4.04M | 91.47%3.23M | 74.20%3.05M | -94.73%2.62M | -96.29%1.69M | -96.29%1.69M | -95.94%1.69M | -95.52%1.75M | 40.54%49.6M |
Total equity | 21.14%200.39M | 21.14%200.39M | 118.20%262.59M | 147.19%241.49M | 45.43%220.79M | 125.02%165.42M | 125.02%165.42M | 56.06%120.34M | 75.93%97.7M | 125.26%151.82M |
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