(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 | -11.27%142.09M | -11.27%142.09M | -26.98%131.53M | -35.91%112.16M | -58.51%110.7M | 32.67%160.13M | 32.67%160.13M | -24.10%180.12M | -12.13%175M | 12.63%266.82M |
-Cash and cash equivalents | -11.27%142.09M | -11.27%142.09M | -26.98%131.53M | -35.91%112.16M | -48.30%110.7M | 32.67%160.13M | 32.67%160.13M | 8.87%180.12M | 35.70%175M | 58.87%214.1M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -48.39%52.72M |
Receivables | -7.59%120.1M | -7.59%120.1M | 7.99%125.32M | 7.81%135.94M | -37.01%139.82M | -0.38%129.96M | -0.38%129.96M | -51.37%116.05M | -54.88%126.09M | -18.11%221.98M |
-Accounts receivable | -13.49%55.98M | -13.49%55.98M | 0.32%64.17M | -4.69%75.87M | -29.44%70.7M | -18.60%64.71M | -18.60%64.71M | -50.90%63.97M | -35.80%79.61M | -18.18%100.2M |
-Other receivables | -1.74%64.11M | -1.74%64.11M | 17.41%61.15M | 29.21%60.07M | -43.24%69.12M | 28.04%65.25M | 28.04%65.25M | -49.57%52.08M | -63.27%46.49M | -5.42%121.78M |
Inventory | 9.26%7.28M | 9.26%7.28M | --8.46M | --8.07M | -3.63%6.54M | 30.58%6.66M | 30.58%6.66M | ---- | ---- | -21.13%6.79M |
Prepaid assets | 13.54%24.73M | 13.54%24.73M | -46.85%21.33M | -32.83%20.61M | -23.13%22.47M | 32.60%21.78M | 32.60%21.78M | 54.11%40.13M | 32.89%30.69M | 30.62%29.23M |
Other current assets | -49.99%6.87M | -49.99%6.87M | --9.16M | --11.29M | 165.12%17.83M | 208.01%13.73M | 208.01%13.73M | ---- | ---- | 0.64%6.73M |
Total current assets | -4.62%316.92M | -4.62%316.92M | -12.04%295.8M | -13.18%288.07M | -44.06%297.36M | 19.89%332.26M | 19.89%332.26M | -35.17%336.3M | -36.22%331.78M | -2.59%531.53M |
Non current assets | ||||||||||
Net PPE | -19.12%81.47M | -19.12%81.47M | -17.87%88.57M | -13.94%93.37M | -24.56%94.12M | -15.52%100.73M | -15.52%100.73M | -18.38%107.85M | -23.32%108.49M | -7.34%124.76M |
-Gross PPE | -11.22%153.19M | -11.22%153.19M | 58.76%171.22M | 58.43%171.89M | -15.23%169.25M | 0.50%172.55M | 0.50%172.55M | -45.23%107.85M | -45.62%108.49M | 6.60%199.65M |
-Accumulated depreciation | 0.13%-71.72M | 0.13%-71.72M | ---82.65M | ---78.52M | -0.33%-75.13M | -36.92%-71.82M | -36.92%-71.82M | ---- | ---- | -42.25%-74.88M |
Goodwill and other intangible assets | -21.74%206.9M | -21.74%206.9M | -58.47%220.36M | -72.20%235.02M | -84.67%249.68M | -67.26%264.38M | -67.26%264.38M | -69.07%530.62M | -51.95%845.32M | -9.46%1.63B |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -70.56%250.56M | -36.97%536.44M | 0.36%850.1M |
-Other intangible assets | -21.74%206.9M | -21.74%206.9M | -21.32%220.36M | -23.91%235.02M | -67.94%249.68M | -2.42%264.38M | -2.42%264.38M | -67.60%280.06M | -65.99%308.88M | -18.21%778.68M |
Non current accounts receivable | 325.06%18.23M | 325.06%18.23M | 396.29%21.93M | 423.47%16.84M | -94.10%9.56M | 12.13%4.29M | 12.13%4.29M | -96.43%4.42M | -97.38%3.22M | 29.90%162.14M |
Non current deferred assets | 142.99%5.09M | 142.99%5.09M | --2.47M | --2.4M | -41.55%2.28M | 13.48%2.1M | 13.48%2.1M | ---- | ---- | -47.33%3.91M |
Other non current assets | 35.80%45.03M | 35.80%45.03M | 10.76%35.12M | 26.83%35.44M | 23.45%34.21M | 72.49%33.16M | 72.49%33.16M | 23.37%31.71M | 15.18%27.94M | 18.62%27.71M |
Total non current assets | -11.84%356.72M | -11.84%356.72M | -45.38%368.44M | -61.11%383.06M | -79.98%389.86M | -57.48%404.65M | -57.48%404.65M | -66.37%674.59M | -52.11%984.97M | -6.79%1.95B |
Total assets | -8.59%673.64M | -8.59%673.64M | -34.29%664.23M | -49.03%671.13M | -72.28%687.21M | -40.03%736.91M | -40.03%736.91M | -59.96%1.01B | -48.90%1.32B | -5.92%2.48B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 39.05%29.3M | 39.05%29.3M | 5.53%19.77M | 8.12%12.11M | 34.24%15.89M | 123.80%21.08M | 123.80%21.08M | -47.38%18.74M | -21.98%11.2M | -51.64%11.84M |
-accounts payable | 40.27%20.85M | 40.27%20.85M | -16.87%15.58M | 2.45%11.47M | 16.23%13.76M | 101.90%14.86M | 101.90%14.86M | 16.50%18.74M | -21.98%11.2M | -51.64%11.84M |
-Total tax payable | 36.13%8.46M | 36.13%8.46M | --4.2M | --635K | --2.13M | 202.24%6.21M | 202.24%6.21M | ---- | ---- | ---- |
Current accrued expenses | 29.00%42.65M | 29.00%42.65M | -51.59%47.14M | -42.49%43.39M | 18.26%68.93M | -51.11%33.06M | -51.11%33.06M | 121.34%97.39M | 80.63%75.44M | 40.37%58.29M |
Current debt and capital lease obligation | -14.16%14.76M | -14.16%14.76M | --15.42M | --15.59M | -68.91%16.3M | 16.77%17.2M | 16.77%17.2M | ---- | ---- | -13.69%52.43M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -17.51%36.15M |
-Current capital lease obligation | -14.16%14.76M | -14.16%14.76M | --15.42M | --15.59M | 0.13%16.3M | 16.77%17.2M | 16.77%17.2M | ---- | ---- | -3.79%16.28M |
Current deferred liabilities | 10.83%28.11M | 10.83%28.11M | -0.49%25.98M | -9.35%24.62M | -49.72%24.59M | -10.10%25.36M | -10.10%25.36M | -40.65%26.11M | -24.35%27.16M | 50.37%48.91M |
Other current liabilities | --6.19M | --6.19M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 9.90%165.11M | 9.90%165.11M | 6.51%151.48M | 11.79%127.22M | -36.01%125.71M | 25.22%150.24M | 25.22%150.24M | -31.83%142.23M | -36.74%113.8M | 4.55%196.44M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -13.02%80.6M | -13.02%80.6M | -7.90%84.5M | -5.13%87.82M | -88.68%87.45M | 89.05%92.67M | 89.05%92.67M | -88.47%91.74M | -88.55%92.57M | -8.73%772.26M |
-Long term debt | 0.00%50M | 0.00%50M | 0.00%50M | 0.00%50M | -93.06%50M | --50M | --50M | -93.23%50M | -93.31%50M | -8.20%720.33M |
-Long term capital lease obligation | -28.28%30.6M | -28.28%30.6M | -17.36%34.5M | -11.16%37.82M | -27.88%37.45M | -12.96%42.67M | -12.96%42.67M | -26.93%41.74M | -30.53%42.57M | -15.52%51.93M |
Non current deferred liabilities | -17.55%26.41M | -17.55%26.41M | -22.64%31.3M | -11.01%30.59M | -40.52%31.65M | -15.92%32.03M | -15.92%32.03M | -15.34%40.45M | -36.02%34.37M | -16.43%53.21M |
Other non current liabilities | -64.77%4.58M | -64.77%4.58M | 97.98%10.51M | 167.79%11.09M | 68.27%11.83M | 129.10%12.99M | 129.10%12.99M | 3.45%5.31M | -1.57%4.14M | 60.41%7.03M |
Total non current liabilities | -11.84%121.39M | -11.84%121.39M | -8.15%126.3M | -1.21%129.5M | -85.89%130.93M | 48.40%137.68M | 48.40%137.68M | -85.45%137.5M | -86.38%131.09M | -8.16%927.74M |
Total liabilities | -0.49%286.5M | -0.49%286.5M | -0.70%277.78M | 4.83%256.72M | -77.17%256.64M | 35.33%287.93M | 35.33%287.93M | -75.75%279.73M | -78.57%244.89M | -6.16%1.12B |
Shareholders'equity | ||||||||||
Share capital | 4.76%44K | 4.76%44K | 2.38%43K | 2.38%43K | -63.79%42K | --42K | --42K | -62.83%42K | -62.50%42K | 3.57%116K |
-common stock | 4.76%44K | 4.76%44K | 2.38%43K | 2.38%43K | -63.79%42K | --42K | --42K | -62.83%42K | -62.50%42K | 3.57%116K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | --0 |
Retained earnings | -20.43%-805.45M | -20.43%-805.45M | -109.96%-780.66M | ---739.23M | -437.69%-700.84M | ---668.84M | ---668.84M | -279.10%-371.81M | ---- | -21.47%207.54M |
Paid-in capital | 6.70%1.21B | 6.70%1.21B | 6.06%1.19B | 7.92%1.17B | -15.81%1.15B | --1.14B | --1.14B | -15.36%1.12B | -16.63%1.09B | 5.97%1.37B |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 88.32%206.35M |
Gains losses not affecting retained earnings | 30.44%-2.87M | 30.44%-2.87M | -9.01%-5.49M | 23.05%-3.17M | -49.66%-2.64M | -509.32%-4.12M | -509.32%-4.12M | -1,596.63%-5.04M | -1,479.60%-4.13M | -1,054.59%-1.77M |
Total stockholders'equity | -12.77%404.23M | -12.77%404.23M | -45.84%403.18M | -60.22%430.74M | -67.33%445.93M | -54.80%463.42M | -54.80%463.42M | -46.04%744.5M | -24.88%1.08B | -5.44%1.36B |
Noncontrolling interests | -18.47%-17.1M | -18.47%-17.1M | -25.47%-16.73M | -48.24%-16.33M | -51.05%-15.36M | -56.78%-14.43M | -56.78%-14.43M | -55.53%-13.33M | -51.47%-11.02M | -56.06%-10.17M |
Total equity | -13.78%387.14M | -13.78%387.14M | -47.15%386.46M | -61.34%414.41M | -68.22%430.57M | -55.81%448.99M | -55.81%448.99M | -46.68%731.16M | -25.27%1.07B | -5.72%1.35B |
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