(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 | 4.74%71.51M | 4.74%71.51M | -34.96%75.45M | -49.09%66.21M | -36.30%66.41M | -32.00%68.28M | -32.00%68.28M | 381.36%116.01M | --130.05M | --104.26M |
-Cash and cash equivalents | 4.74%71.51M | 4.74%71.51M | -34.96%75.45M | -49.09%66.21M | -36.30%66.41M | -32.00%68.28M | -32.00%68.28M | 381.36%116.01M | --130.05M | --104.26M |
Receivables | 0.19%74.81M | 0.19%74.81M | -10.87%153.95M | -10.78%168.12M | -2.85%175M | -54.54%74.67M | -54.54%74.67M | 1.49%172.73M | --188.43M | --180.13M |
-Accounts receivable | -2.78%65.17M | -2.78%65.17M | -1.86%153.95M | 0.86%168.12M | 12.07%175M | -59.19%67.03M | -59.19%67.03M | -7.84%156.86M | --166.69M | --156.15M |
-Taxes receivable | 115.06%9.64M | 115.06%9.64M | ---- | ---- | ---- | --4.48M | --4.48M | ---- | ---- | ---- |
-Related party accounts receivable | --0 | --0 | --0 | --0 | --0 | --3.15M | --3.15M | --15.87M | --21.74M | --23.97M |
Inventory | 2.81%79.6M | 2.81%79.6M | -4.68%213.74M | 0.44%227.53M | -3.43%231.08M | -68.63%77.43M | -68.63%77.43M | -18.37%224.23M | --226.53M | --239.28M |
Prepaid assets | -41.08%13.33M | -41.08%13.33M | ---- | ---- | ---- | --22.63M | --22.63M | ---- | ---- | ---- |
Other current assets | -30.73%852K | -30.73%852K | 63.83%54.48M | 57.57%45.51M | 24.52%31.69M | -95.15%1.23M | -95.15%1.23M | 46.50%33.26M | --28.89M | --25.45M |
Total current assets | -10.22%482.88M | -10.22%482.88M | -8.90%497.62M | -11.59%507.38M | -8.18%504.17M | 0.19%537.86M | 0.19%537.86M | 11.09%546.22M | --573.89M | --549.11M |
Non current assets | ||||||||||
Net PPE | -7.41%54.17M | -7.41%54.17M | -19.20%121.43M | -20.40%129.67M | -18.32%139.29M | -67.54%58.5M | -67.54%58.5M | -16.83%150.29M | --162.9M | --170.54M |
-Gross PPE | -0.31%180.79M | -0.31%180.79M | -2.89%517.29M | 32.21%523.09M | -5.72%533.17M | -69.69%181.36M | -69.69%181.36M | -10.11%532.7M | --395.66M | --565.52M |
-Accumulated depreciation | -3.06%-126.62M | -3.06%-126.62M | -3.52%-395.86M | -69.03%-393.42M | 0.28%-393.88M | 70.62%-122.86M | 70.62%-122.86M | 7.16%-382.41M | ---232.76M | ---394.99M |
Goodwill and other intangible assets | -5.57%376.47M | -5.57%376.47M | -4.85%850.6M | -6.23%885.83M | -9.39%905.16M | -61.44%398.68M | -61.44%398.68M | -16.20%893.95M | --944.64M | --999.01M |
-Goodwill | 0.81%262.11M | 0.81%262.11M | 1.86%259.14M | 1.01%261.21M | -0.71%261.14M | -2.92%260M | -2.92%260M | -5.53%254.4M | --258.59M | --263.02M |
-Other intangible assets | -17.54%114.35M | -17.54%114.35M | -7.52%591.46M | -8.96%624.61M | -12.50%644.02M | -81.90%138.69M | -81.90%138.69M | -19.80%639.54M | --686.05M | --736M |
Related parties assets | --0 | --0 | --0 | --0 | --0 | --3.15M | --3.15M | --15.87M | --21.74M | --23.97M |
Other non current assets | -54.89%291.84M | -54.89%291.84M | -1.61%38.27M | -26.38%37.66M | -29.08%39.43M | 755.20%647.01M | 755.20%647.01M | -44.27%38.9M | --51.16M | --55.6M |
Total non current assets | -34.57%722.47M | -34.57%722.47M | -6.72%1.01B | -9.11%1.05B | -11.53%1.08B | -14.40%1.1B | -14.40%1.1B | -17.77%1.08B | --1.16B | --1.23B |
Total assets | -26.60%1.21B | -26.60%1.21B | -7.45%1.51B | -9.93%1.56B | -10.49%1.59B | -10.11%1.64B | -10.11%1.64B | -9.93%1.63B | --1.73B | --1.77B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -28.56%30.65M | -28.56%30.65M | -21.16%53.08M | -36.81%63.96M | -15.17%69.93M | -16.38%42.9M | -16.38%42.9M | 42.65%67.33M | --101.22M | --82.44M |
-accounts payable | 4.86%27.79M | 4.86%27.79M | 24.93%51.31M | 38.11%59.42M | 34.47%52.59M | -41.15%26.5M | -41.15%26.5M | 1.42%41.08M | --43.02M | --39.11M |
-Total tax payable | -79.21%2.86M | -79.21%2.86M | -72.21%1.77M | -66.76%4.54M | 1.63%17.35M | 119.32%13.77M | 119.32%13.77M | -5.00%6.37M | --13.67M | --17.07M |
-Due to related parties current | --0 | --0 | --0 | --0 | --0 | --2.63M | --2.63M | --19.89M | --44.52M | --26.26M |
Current accrued expenses | -33.32%23.17M | -33.32%23.17M | -27.93%27.66M | -11.38%32.17M | 19.83%31.48M | -15.22%34.75M | -15.22%34.75M | 17.38%38.38M | --36.3M | --26.27M |
Current debt and capital lease obligation | 18.61%4.05M | 18.61%4.05M | -56.59%10.19M | -63.61%9.68M | -64.53%9.63M | -72.94%3.42M | -72.94%3.42M | -48.63%23.48M | --26.6M | --27.15M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -57.50%14.03M | --14.03M | --14.03M |
-Current capital lease obligation | 18.61%4.05M | 18.61%4.05M | 7.83%10.19M | -23.03%9.68M | -26.63%9.63M | -72.94%3.42M | -72.94%3.42M | -25.59%9.45M | --12.58M | --13.12M |
Other current liabilities | -15.05%115.74M | -15.05%115.74M | -9.08%80.28M | 1.53%83.93M | 2.14%85.49M | 71.02%136.24M | 71.02%136.24M | 16.03%88.3M | --82.66M | --83.7M |
Current liabilities | -20.11%173.61M | -20.11%173.61M | -21.28%171.22M | -23.12%189.74M | -10.49%196.53M | 17.73%217.31M | 17.73%217.31M | 7.83%217.49M | --246.79M | --219.55M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.48%517.88M | -4.48%517.88M | -4.71%532.83M | -6.55%539.85M | -7.00%542.65M | 1,096.45%542.19M | 1,096.45%542.19M | 996.46%559.19M | --577.67M | --583.49M |
-Long term debt | -4.40%508.8M | -4.40%508.8M | -3.72%515.53M | -3.05%522.27M | -3.67%521.99M | --532.23M | --532.23M | 10,827.65%535.46M | --538.68M | --541.9M |
-Long term capital lease obligation | -8.84%9.08M | -8.84%9.08M | -27.12%17.3M | -54.91%17.58M | -50.34%20.66M | -78.02%9.96M | -78.02%9.96M | -48.51%23.74M | --38.99M | --41.59M |
Non current deferred liabilities | -87.69%265K | -87.69%265K | -18.09%85.91M | -27.69%92.77M | -34.86%95.77M | -98.34%2.15M | -98.34%2.15M | -21.26%104.88M | --128.3M | --147.03M |
Other non current liabilities | 1.46%9.06M | 1.46%9.06M | -44.61%7.76M | -32.32%10.33M | -18.97%9.52M | -44.16%8.93M | -44.16%8.93M | -32.30%14.01M | --15.27M | --11.74M |
Total non current liabilities | -6.59%622.24M | -6.59%622.24M | -7.61%626.51M | -10.85%642.96M | -12.71%647.93M | 249.18%666.14M | 249.18%666.14M | 230.94%678.09M | --721.24M | --742.26M |
Total liabilities | -9.92%795.85M | -9.92%795.85M | -10.93%797.72M | -13.98%832.7M | -12.20%844.46M | 135.36%883.45M | 135.36%883.45M | 120.26%895.59M | --968.03M | --961.81M |
Shareholders'equity | ||||||||||
Share capital | 3.44%271K | 3.44%271K | 1.53%265K | 1.53%265K | 1.15%264K | --262K | --262K | -99.98%261K | --261K | --261K |
-common stock | 3.44%271K | 3.44%271K | 1.53%265K | 1.53%265K | 1.15%264K | --262K | --262K | -99.98%261K | --261K | --261K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -827.40%-440.81M | -827.40%-440.81M | -516.49%-105.96M | -459.81%-100.87M | -732.71%-77.5M | ---47.53M | ---47.53M | ---17.19M | ---18.02M | ---9.31M |
Paid-in capital | 2.89%923M | 2.89%923M | 2.62%913.98M | 2.61%908.51M | 2.56%901.48M | --897.03M | --897.03M | --890.69M | --885.44M | --878.95M |
Gains losses not affecting retained earnings | 19.96%-72.96M | 19.96%-72.96M | 29.93%-98.08M | 22.37%-80.06M | -40.37%-80.64M | -113.08%-91.15M | -113.08%-91.15M | -376.13%-139.98M | ---103.12M | ---57.45M |
Total stockholders'equity | -46.02%409.49M | -46.02%409.49M | -3.21%710.2M | -4.80%727.84M | -8.47%743.6M | -47.73%758.6M | -47.73%758.6M | -47.67%733.78M | --764.56M | --812.46M |
Total equity | -46.02%409.49M | -46.02%409.49M | -3.21%710.2M | -4.80%727.84M | -8.47%743.6M | -47.73%758.6M | -47.73%758.6M | -47.67%733.78M | --764.56M | --812.46M |
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