(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 | -6.22%125.74M | -6.22%125.74M | 7.48%108.24M | -14.94%95.62M | 24.99%99.24M | 0.47%134.08M | 0.47%134.08M | 24.75%100.71M | 35.26%112.42M | -12.14%79.4M |
-Cash and cash equivalents | -5.41%114.66M | -5.41%114.66M | 7.48%108.24M | -14.94%95.62M | 24.99%99.24M | -7.96%121.22M | -7.96%121.22M | 24.75%100.71M | 35.26%112.42M | -12.14%79.4M |
-Short-term investments | -13.82%11.08M | -13.82%11.08M | ---- | ---- | ---- | 632.40%12.86M | 632.40%12.86M | ---- | ---- | ---- |
Receivables | 20.10%269.41M | 20.10%269.41M | 15.80%241.52M | 15.01%234.04M | 10.12%244.9M | 6.65%224.32M | 6.65%224.32M | -8.24%208.56M | -10.93%203.49M | -6.02%222.4M |
-Accounts receivable | 15.28%172.4M | 15.28%172.4M | 4.95%160.17M | 1.09%153.76M | 0.69%164.63M | -7.61%149.55M | -7.61%149.55M | 0.25%152.61M | -6.67%152.11M | 2.05%163.5M |
-Notes receivable | 26.33%112.61M | 26.33%112.61M | 39.62%94.78M | 48.74%95.38M | 32.38%96.17M | 45.34%89.13M | 45.34%89.13M | -21.62%67.89M | -15.35%64.12M | -15.57%72.64M |
-Recievables adjustments allowances | -8.64%-15.6M | -8.64%-15.6M | -12.48%-13.43M | -18.54%-15.1M | -15.70%-15.91M | -11.66%-14.36M | -11.66%-14.36M | -3.21%-11.94M | -23.93%-12.74M | -43.00%-13.75M |
Inventory | 0.14%112.39M | 0.14%112.39M | -1.38%103.19M | -8.68%100.26M | -7.85%105.5M | -3.65%112.24M | -3.65%112.24M | -1.69%104.63M | 14.40%109.79M | 27.72%114.48M |
Prepaid assets | 38.36%1.99M | 38.36%1.99M | ---- | ---- | ---- | 139.83%1.44M | 139.83%1.44M | ---- | ---- | ---- |
Restricted cash | 7.42%40.53M | 7.42%40.53M | -13.39%26.88M | -4.71%29.92M | 45.24%43.64M | 35.72%37.74M | 35.72%37.74M | -9.45%31.03M | -8.19%31.4M | -5.10%30.05M |
Other current assets | 28.43%14.01M | 28.43%14.01M | -32.66%29.13M | -18.26%28.06M | -40.37%35.33M | -14.09%10.91M | -14.09%10.91M | 50.38%43.25M | 0.95%34.33M | 91.36%59.25M |
Total current assets | 8.33%564.08M | 8.33%564.08M | 4.25%508.95M | -0.72%487.91M | 4.55%528.61M | 3.86%520.72M | 3.86%520.72M | 2.24%488.18M | 3.29%491.43M | 5.49%505.58M |
Non current assets | ||||||||||
Net PPE | -3.77%110.95M | -3.77%110.95M | -4.08%100.6M | -12.31%99.33M | -14.99%104.93M | -11.95%115.3M | -11.95%115.3M | -18.86%104.88M | -16.65%113.27M | -10.90%123.44M |
-Gross PPE | 1.86%337.95M | 1.86%337.95M | 2.89%319.5M | -4.07%313.21M | -4.79%328.67M | -3.72%331.79M | -3.72%331.79M | -7.34%310.52M | -2.73%326.48M | 4.87%345.22M |
-Accumulated depreciation | -4.85%-227M | -4.85%-227M | -6.44%-218.9M | -0.31%-213.88M | -0.88%-223.74M | -1.32%-216.5M | -1.32%-216.5M | 0.11%-205.65M | -6.75%-213.21M | -16.33%-221.78M |
Goodwill and other intangible assets | 20.96%13.1M | 20.96%13.1M | -3.88%9.07M | -9.70%9.08M | -10.17%9.62M | -13.68%10.83M | -13.68%10.83M | -11.15%9.44M | -6.35%10.06M | 0.74%10.71M |
-Other intangible assets | 20.96%13.1M | 20.96%13.1M | -3.88%9.07M | -9.70%9.08M | -10.17%9.62M | -13.68%10.83M | -13.68%10.83M | -11.15%9.44M | -6.35%10.06M | 0.74%10.71M |
Investments and advances | 15.06%68.82M | 15.06%68.82M | 15.37%60.87M | 6.54%62.18M | 6.55%64.63M | 32.61%59.81M | 32.61%59.81M | 29.49%52.76M | 27.91%58.36M | 33.27%60.66M |
Non current accounts receivable | 1,200.00%598K | 1,200.00%598K | ---- | ---- | ---- | -87.15%46K | -87.15%46K | ---- | ---- | ---- |
Non current deferred assets | 16.30%8.9M | 16.30%8.9M | ---- | ---- | ---- | -24.34%7.65M | -24.34%7.65M | ---- | ---- | ---- |
Other non current assets | ---- | ---- | 45.63%28.6M | 25.81%26.07M | -26.59%19.28M | ---- | ---- | -30.01%19.64M | -24.73%20.72M | -5.50%26.27M |
Total non current assets | 4.51%202.37M | 4.51%202.37M | 6.66%199.14M | -2.84%196.65M | -10.22%198.46M | -10.10%193.63M | -10.10%193.63M | -10.53%186.71M | -7.91%202.41M | -0.64%221.07M |
Total assets | 7.29%766.44M | 7.29%766.44M | 4.92%708.09M | -1.33%684.58M | 0.06%727.07M | -0.34%714.35M | -0.34%714.35M | -1.64%674.89M | -0.25%693.84M | 3.55%726.65M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.46%181.69M | 4.46%181.69M | 3.01%152.22M | -4.80%139.64M | -7.87%145.78M | 4.75%173.93M | 4.75%173.93M | 2.74%147.77M | -0.47%146.69M | 7.58%158.24M |
-accounts payable | 6.62%160.55M | 6.62%160.55M | 4.77%149.07M | 1.14%136.67M | -1.26%142.17M | 3.09%150.58M | 3.09%150.58M | 4.40%142.29M | -4.23%135.13M | 2.78%143.98M |
-Total tax payable | -1.88%17.27M | -1.88%17.27M | ---- | ---- | ---- | 42.77%17.6M | 42.77%17.6M | ---- | ---- | ---- |
-Dividends payable | -1.62%424K | -1.62%424K | -1.18%418K | -7.16%415K | -7.61%437K | -8.49%431K | -8.49%431K | -8.64%423K | -3.66%447K | 3.50%473K |
-Other payable | -35.38%3.44M | -35.38%3.44M | -46.10%2.73M | -77.01%2.56M | -76.98%3.17M | -25.86%5.33M | -25.86%5.33M | -28.44%5.06M | 90.83%11.11M | 110.20%13.79M |
Current accrued expenses | 0.00%21.75M | 0.00%21.75M | 13.56%9.44M | 21.66%9.05M | 22.39%8.51M | 27.26%21.75M | 27.26%21.75M | 6.05%8.31M | -16.34%7.44M | -17.78%6.95M |
Current provisions | -6.15%30.44M | -6.15%30.44M | 1.34%34.99M | -3.08%33.95M | -8.34%34.03M | -11.31%32.44M | -11.31%32.44M | -6.49%34.53M | -4.13%35.03M | 3.18%37.13M |
Current debt and capital lease obligation | 8.29%141.24M | 8.29%141.24M | -0.48%111.57M | -3.77%118.5M | 8.55%143.15M | 0.55%130.43M | 0.55%130.43M | -7.36%112.11M | 6.38%123.14M | 1.43%131.88M |
-Current debt | 8.32%141.03M | 8.32%141.03M | -0.48%111.57M | -3.77%118.5M | 8.55%143.15M | 0.47%130.2M | 0.47%130.2M | -7.36%112.11M | 6.38%123.14M | 1.43%131.88M |
-Current capital lease obligation | -10.18%203K | -10.18%203K | ---- | ---- | ---- | 76.56%226K | 76.56%226K | ---- | ---- | ---- |
Current deferred liabilities | 52.69%8.63M | 52.69%8.63M | ---- | ---- | ---- | 135.58%5.65M | 135.58%5.65M | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | 7.43%34.44M | 15.19%33.46M | 27.03%32.8M | ---- | ---- | 44.22%32.06M | -1.00%29.05M | -5.13%25.82M |
Current liabilities | 5.37%383.74M | 5.37%383.74M | 2.35%342.65M | -1.98%334.6M | 1.18%364.28M | 3.52%364.2M | 3.52%364.2M | 0.89%334.78M | 1.02%341.35M | 3.22%360.02M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 62.58%1.27M | 62.58%1.27M | ---- | ---- | ---- | 3,459.09%783K | 3,459.09%783K | --532K | --480K | ---- |
-Long term debt | 131.25%1.22M | 131.25%1.22M | ---- | ---- | ---- | --528K | --528K | --532K | --480K | ---- |
-Long term capital lease obligation | -79.61%52K | -79.61%52K | ---- | ---- | ---- | 1,059.09%255K | 1,059.09%255K | ---- | ---- | ---- |
Non current deferred liabilities | -1.67%3.94M | -1.67%3.94M | ---- | ---- | ---- | -8.45%4.01M | -8.45%4.01M | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | 20.55%7.4M | 4.10%6.76M | 9.85%7.17M | ---- | ---- | -4.61%6.14M | -20.34%6.5M | -19.49%6.53M |
Total non current liabilities | -37.21%14.28M | -37.21%14.28M | -28.00%16.18M | -31.77%15.54M | -16.76%22.97M | -17.32%22.74M | -17.32%22.74M | -18.30%22.48M | -22.06%22.78M | -13.81%27.6M |
Total liabilities | 2.86%398.02M | 2.86%398.02M | 0.44%358.83M | -3.84%350.14M | -0.10%387.25M | 2.01%386.94M | 2.01%386.94M | -0.58%357.25M | -0.82%364.13M | 1.79%387.62M |
Shareholders'equity | ||||||||||
Share capital | 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 |
-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 |
Retained earnings | 15.24%284.83M | 15.24%284.83M | 12.64%273.95M | 12.19%264.46M | 12.24%253.99M | 9.19%247.17M | 9.19%247.17M | 9.76%243.2M | 6.23%235.73M | 3.48%226.3M |
Paid-in capital | 0.00%63.73M | 0.00%63.73M | 0.00%63.73M | 0.00%63.73M | 0.00%63.73M | 0.00%63.73M | 0.00%63.73M | 0.00%63.73M | 0.00%63.73M | -0.98%63.73M |
Less: Treasury stock | 0.00%7.7M | 0.00%7.7M | 12.70%7.7M | 41.01%7.7M | 46.26%7.7M | 46.26%7.7M | 46.26%7.7M | 29.79%6.83M | 3.73%5.46M | 0.00%5.26M |
Gains losses not affecting retained earnings | -57.42%3.59M | -57.42%3.59M | -165.31%-1.35M | -115.71%-3.09M | -66.11%12.73M | -76.69%8.44M | -76.69%8.44M | -93.26%2.06M | -38.30%19.63M | 41.21%37.55M |
Total stockholders'equity | 10.53%344.46M | 10.53%344.46M | 8.76%328.64M | 1.20%317.41M | 0.14%322.76M | -2.92%311.65M | -2.92%311.65M | -2.72%302.17M | 0.46%313.64M | 5.89%322.32M |
Noncontrolling interests | 51.98%23.96M | 51.98%23.96M | 33.26%20.62M | 5.92%17.02M | 2.16%17.06M | -3.92%15.76M | -3.92%15.76M | -4.36%15.47M | -0.88%16.07M | 0.78%16.7M |
Total equity | 12.52%368.42M | 12.52%368.42M | 9.95%349.26M | 1.43%334.44M | 0.23%339.82M | -2.97%327.42M | -2.97%327.42M | -2.80%317.64M | 0.40%329.71M | 5.63%339.03M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data