(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 117.43%113.32M | 225.23%121M | 225.23%121M | 49.16%103.35M | -12.96%46.19M | 175.19%52.12M | -23.56%37.21M | -23.56%37.21M | 31.13%69.29M | 131.87%53.06M |
-Cash and cash equivalents | 117.43%113.32M | 225.23%121M | 225.23%121M | 49.16%103.35M | -12.96%46.19M | 175.19%52.12M | -23.56%37.21M | -23.56%37.21M | 31.13%69.29M | 131.87%53.06M |
Receivables | -8.63%89.52M | -33.09%93.94M | -33.09%93.94M | 141.85%89.25M | 52.07%124.19M | 63.32%97.98M | 328.27%140.41M | 328.27%140.41M | 1,056.08%36.9M | 182.56%81.67M |
-Accounts receivable | 45.79%44.9M | -13.92%44.89M | -13.92%44.89M | 35.80%22.79M | -18.38%57.36M | -30.98%30.8M | 132.14%52.15M | 132.14%52.15M | --16.78M | 144.00%70.27M |
-Loans receivable | ---- | 13.35%1.3M | 13.35%1.3M | ---- | ---- | ---- | --1.15M | --1.15M | ---- | ---- |
-Taxes receivable | ---- | --0 | --0 | --0 | --0 | --0 | --2.77M | --2.77M | ---- | ---- |
-Related party accounts receivable | 40.00%35K | -88.54%1.81M | -88.54%1.81M | -79.38%1.64M | -68.79%216K | -99.34%25K | 4,488.41%15.83M | 4,488.41%15.83M | 655.33%7.93M | 798.70%692K |
-Other receivables | -33.60%44.59M | -32.95%45.94M | -32.95%45.94M | 431.80%64.83M | 522.63%66.62M | 478.34%67.16M | 586.77%68.52M | 586.77%68.52M | 14,074.42%12.19M | 44,479.17%10.7M |
-Recievables adjustments allowances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Inventory | -79.74%2.39M | -41.59%1.95M | -41.59%1.95M | 118.31%9.29M | -22.12%10.8M | 154.16%11.78M | 109.35%3.34M | 109.35%3.34M | 66.43%4.25M | 346.31%13.87M |
Prepaid assets | ---- | -42.98%10.73M | -42.98%10.73M | ---- | ---- | ---- | --18.82M | --18.82M | ---- | ---- |
Restricted cash | 84.21%140K | -48.65%114K | -48.65%114K | -45.32%111K | -47.69%113K | -98.20%76K | 181.01%222K | 181.01%222K | 150.62%203K | 160.24%216K |
Other current assets | -28.98%12.37M | ---- | ---- | 27.73%16.12M | 124.17%18.08M | 107.23%17.42M | ---- | ---- | 132.94%12.62M | 85.46%8.06M |
Total current assets | 21.39%217.74M | 14.02%228.14M | 14.02%228.14M | 76.95%218.12M | 27.09%199.37M | 86.45%179.37M | 126.64%200.1M | 126.64%200.1M | 92.35%123.26M | 164.44%156.87M |
Non current assets | ||||||||||
Net PPE | -7.57%548.45M | -6.22%552.13M | -6.22%552.13M | 182.44%559.36M | 265.89%573.96M | 354.33%593.36M | 463.12%588.75M | 463.12%588.75M | 127.41%198.05M | 73.41%156.87M |
-Gross PPE | 3.90%1.68B | 4.36%1.66B | 4.36%1.66B | 735.00%1.65B | 162.43%1.64B | 174.85%1.62B | 185.04%1.6B | 185.04%1.6B | -63.23%198.05M | 16.52%623.86M |
-Accumulated depreciation | -10.51%-1.14B | -10.55%-1.11B | -10.55%-1.11B | ---1.09B | -127.68%-1.06B | -123.81%-1.03B | -121.17%-1.01B | -121.17%-1.01B | ---- | -4.95%-466.99M |
Non current accounts receivable | -37.29%5.03M | -41.06%4.21M | -41.06%4.21M | 61.85%9.46M | 53.89%8.81M | 41.00%8.03M | 29.15%7.15M | 29.15%7.15M | 3.10%5.85M | 1.87%5.72M |
Related parties assets | 40.00%35K | -88.54%1.81M | -88.54%1.81M | -79.38%1.64M | -68.79%216K | -99.34%25K | 4,488.41%15.83M | 4,488.41%15.83M | 655.33%7.93M | 798.70%692K |
Non current deferred assets | -9.28%30.33M | -17.47%29.24M | -17.47%29.24M | -24.76%31.22M | 51.98%37.16M | -33.53%33.43M | -11.37%35.43M | -11.37%35.43M | 71.39%41.5M | 1,517.94%24.45M |
Other non current assets | -22.47%7.59M | -60.80%9.49M | -60.80%9.49M | -62.98%9.67M | -62.11%9.72M | -61.93%9.79M | -2.11%24.22M | -2.11%24.22M | 3.62%26.12M | 4.33%25.65M |
Total non current assets | -8.25%591.4M | -9.22%595.08M | -9.22%595.08M | 124.56%609.71M | 196.04%629.65M | 203.62%644.61M | 275.02%655.54M | 275.02%655.54M | 90.97%271.51M | 74.08%212.69M |
Total assets | -1.80%809.15M | -3.79%823.22M | -3.79%823.22M | 109.70%827.83M | 124.32%829.01M | 167.08%823.98M | 225.23%855.64M | 225.23%855.64M | 91.40%394.77M | 103.61%369.56M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.31%58.42M | -20.84%47.4M | -20.84%47.4M | 41.14%82.33M | 8.74%67.67M | 209.40%59.8M | 138.04%59.89M | 138.04%59.89M | 442.22%58.33M | 209.77%62.24M |
-accounts payable | -66.49%16.75M | -63.01%22.15M | -63.01%22.15M | 45.08%43.92M | 112.61%40.72M | 375.61%49.98M | 218.59%59.89M | 218.59%59.89M | 259.02%30.28M | 245.37%19.15M |
-Total tax payable | 597.57%37.84M | --19.26M | --19.26M | 18.53%33.26M | -56.97%12.58M | -38.50%5.42M | --0 | --0 | --28.06M | 133.15%29.22M |
-Due to related parties current | 23.82%3.84M | --5.99M | --5.99M | --1.15M | -54.67%6.28M | --3.1M | --0 | --0 | --0 | 588.67%13.86M |
-Other payable | ---- | ---- | ---- | --4M | --8.1M | --1.3M | ---- | ---- | ---- | ---- |
Current accrued expenses | -17.22%60.35M | -27.22%60.83M | -27.22%60.83M | 0.90%62.8M | -14.09%66.16M | 25.37%72.9M | 135.49%83.58M | 135.49%83.58M | 133.77%62.24M | 233.56%77.01M |
Current provisions | ---- | ---- | ---- | -41.78%3.9M | -16.18%5.73M | -96.17%260K | -95.46%306K | -95.46%306K | --6.7M | --6.84M |
Current debt and capital lease obligation | 39.04%12.44M | 23.21%12.48M | 23.21%12.48M | 648.12%11.35M | 171.12%9.35M | 32.16%8.95M | 5.01%10.13M | 5.01%10.13M | -88.03%1.52M | -74.04%3.45M |
-Current capital lease obligation | 39.04%12.44M | 23.21%12.48M | 23.21%12.48M | 648.12%11.35M | 171.12%9.35M | 32.16%8.95M | 5.01%10.13M | 5.01%10.13M | -88.03%1.52M | -74.04%3.45M |
Other current liabilities | ---- | -17.44%6.76M | -17.44%6.76M | -54.72%6.44M | -68.88%4.79M | -73.85%6.92M | 13.46%8.19M | 13.46%8.19M | 7.40%14.22M | 29.25%15.38M |
Current liabilities | -11.84%131.2M | -21.36%127.48M | -21.36%127.48M | 16.65%166.82M | -6.80%153.7M | 26.65%148.83M | 92.38%162.09M | 92.38%162.09M | 125.95%143.01M | 141.22%164.91M |
Non current liabilities | ||||||||||
Long term provisions | 12.56%47.64M | 13.55%47.34M | 13.55%47.34M | 28.24%45.2M | 23.41%42.96M | 23.13%42.33M | 22.82%41.7M | 22.82%41.7M | 6.56%35.25M | 6.67%34.81M |
Long term debt and capital lease obligation | -3.75%77.8M | -0.77%78.33M | -0.77%78.33M | 4,298.65%77.94M | 4,709.74%79.99M | 4,218.22%80.84M | 13,347.02%78.93M | 13,347.02%78.93M | 467.95%1.77M | -43.97%1.66M |
-Long term capital lease obligation | -3.75%77.8M | -0.77%78.33M | -0.77%78.33M | 4,298.65%77.94M | 4,709.74%79.99M | 4,218.22%80.84M | 13,347.02%78.93M | 13,347.02%78.93M | 467.95%1.77M | -43.97%1.66M |
Non current deferred liabilities | -10.80%71.23M | -9.41%73.58M | -9.41%73.58M | 85.40%76.12M | --82.9M | --79.85M | --81.22M | --81.22M | --41.06M | ---- |
Other non current liabilities | -48.82%8.68M | -30.81%17.71M | -30.81%17.71M | --17.37M | --17.47M | --16.96M | --25.59M | --25.59M | ---- | ---- |
Total non current liabilities | -6.65%205.35M | -4.61%216.96M | -4.61%216.96M | 177.47%216.63M | 512.26%223.3M | 506.85%219.98M | 558.58%227.45M | 558.58%227.45M | 133.84%78.08M | 2.45%36.47M |
Total liabilities | -8.74%336.56M | -11.58%344.43M | -11.58%344.43M | 73.44%383.46M | 87.21%377.01M | 139.85%368.81M | 227.91%389.54M | 227.91%389.54M | 128.67%221.09M | 93.70%201.38M |
Shareholders'equity | ||||||||||
Share capital | 1.52%12.19M | 1.61%12.14M | 1.61%12.14M | 73.02%12.13M | 72.84%12.12M | 71.94%12.01M | 71.77%11.95M | 71.77%11.95M | 0.86%7.01M | 1.02%7.01M |
-common stock | 1.52%12.19M | 1.61%12.14M | 1.61%12.14M | 73.02%12.13M | 72.84%12.12M | 71.94%12.01M | 71.77%11.95M | 71.77%11.95M | 0.86%7.01M | 1.02%7.01M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 27.07%178.71M | 20.72%177.49M | 20.72%177.49M | 5.50%140.11M | 10.00%140.67M | 22.59%140.64M | 40.71%147.02M | 40.71%147.02M | 89.38%132.81M | 232.99%127.88M |
Paid-in capital | 1.22%358.83M | 1.10%357.5M | 1.10%357.5M | 354.04%356.42M | 355.87%355.21M | 358.77%354.5M | 361.02%353.61M | 361.02%353.61M | 2.82%78.5M | 2.83%77.92M |
Less: Treasury stock | 46.27%77.57M | 49.46%71.22M | 49.46%71.22M | 45.95%65.15M | 32.31%59.06M | 19.88%53.03M | 8.68%47.65M | 8.68%47.65M | 1.80%44.64M | 2.40%44.64M |
Gains losses not affecting retained earnings | -59.58%426K | 144.27%2.88M | 144.27%2.88M | --844K | --3.06M | --1.05M | --1.18M | --1.18M | ---- | ---- |
Total stockholders'equity | 3.83%472.59M | 2.72%478.78M | 2.72%478.78M | 155.85%444.37M | 168.76%452.01M | 194.14%455.18M | 223.02%466.11M | 223.02%466.11M | 58.50%173.69M | 116.91%168.18M |
Total equity | 3.83%472.59M | 2.72%478.78M | 2.72%478.78M | 155.85%444.37M | 168.76%452.01M | 194.14%455.18M | 223.02%466.11M | 223.02%466.11M | 58.50%173.69M | 116.91%168.18M |
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