(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -55.27%7.76M | 7.13%26.44M | 20.77%29.66M | -73.80%11.78M | -73.80%11.78M | -56.42%17.35M | -27.90%24.68M | -36.49%24.56M | 282.07%44.97M | 282.07%44.97M |
-Cash and cash equivalents | -55.27%7.76M | 7.13%26.44M | 20.77%29.66M | -73.80%11.78M | -73.80%11.78M | -56.42%17.35M | -27.90%24.68M | -36.49%24.56M | 282.07%44.97M | 282.07%44.97M |
Receivables | -21.51%75.6M | -14.93%98.88M | -14.57%95.57M | -7.66%80.72M | -7.66%80.72M | -9.69%96.32M | 34.38%116.24M | 31.77%111.87M | 21.96%87.42M | 21.96%87.42M |
-Accounts receivable | -21.51%75.6M | -14.93%98.88M | -14.57%95.57M | -7.66%80.72M | -7.66%80.72M | -9.69%96.32M | 34.38%116.24M | 31.77%111.87M | 21.96%87.42M | 21.96%87.42M |
Inventory | -5.28%155.6M | 14.32%165.03M | 33.11%178.84M | 41.20%162.83M | 41.20%162.83M | 53.35%164.27M | 24.21%144.36M | 12.56%134.36M | -15.61%115.32M | -15.61%115.32M |
Prepaid assets | 26.42%17.08M | 24.88%15.11M | 17.67%15.18M | 7.21%12.34M | 7.21%12.34M | 36.33%13.51M | 36.41%12.1M | 56.93%12.9M | 34.31%11.51M | 34.31%11.51M |
Restricted cash | -2.18%5.38M | 1,572.05%92.13M | -4.04%5.47M | -4.02%5.49M | -4.02%5.49M | -5.82%5.5M | -4.51%5.51M | -34.78%5.7M | --5.72M | --5.72M |
Total current assets | -11.96%261.42M | 31.27%397.59M | 12.21%324.72M | 3.10%273.16M | 3.10%273.16M | 10.26%296.95M | 20.39%302.89M | 11.35%289.39M | 15.86%264.94M | 15.86%264.94M |
Non current assets | ||||||||||
Net PPE | -9.59%100.56M | -6.34%106.7M | -2.05%109.9M | -9.87%109.42M | -9.87%109.42M | -8.11%111.23M | -2.96%113.92M | -3.25%112.2M | -0.16%121.4M | -0.16%121.4M |
-Gross PPE | -10.21%183.1M | -3.99%195.88M | -0.21%198.11M | -4.87%195.61M | -4.87%195.61M | 2.13%203.93M | 7.10%204.02M | 7.14%198.52M | 8.64%205.62M | 8.64%205.62M |
-Accumulated depreciation | 10.96%-82.54M | 1.02%-89.18M | -2.19%-88.21M | -2.34%-86.19M | -2.34%-86.19M | -17.91%-92.7M | -23.24%-90.1M | -24.52%-86.32M | -24.46%-84.22M | -24.46%-84.22M |
Goodwill and other intangible assets | -21.68%41.41M | -19.27%44.31M | -20.70%46.86M | -20.59%48.91M | -20.59%48.91M | -11.34%52.87M | -7.98%54.89M | -2.78%59.09M | -4.47%61.59M | -4.47%61.59M |
-Goodwill | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -7.74%3.1M | -22.76%3.36M | -22.76%3.36M |
-Other intangible assets | -21.68%41.41M | -19.27%44.31M | -16.31%46.86M | -16.01%48.91M | -16.01%48.91M | -6.44%52.87M | -2.76%54.89M | -2.49%55.99M | -3.14%58.23M | -3.14%58.23M |
Non current deferred assets | 24.59%1.52M | 34.38%1.72M | 42.28%1.75M | 36.72%1.75M | 36.72%1.75M | 212.82%1.22M | 161.22%1.28M | 173.33%1.23M | 197.67%1.28M | 197.67%1.28M |
Other non current assets | -15.18%5.14M | -29.95%4.49M | -15.54%5.27M | -21.98%5.68M | -21.98%5.68M | -20.58%6.06M | -16.54%6.41M | -27.94%6.24M | 24.02%7.28M | 24.02%7.28M |
Total non current assets | -13.27%148.63M | -10.92%157.22M | -8.38%163.78M | -13.46%165.76M | -13.46%165.76M | -9.18%171.38M | -4.70%176.5M | -3.82%178.76M | -0.43%191.55M | -0.43%191.55M |
Total assets | -12.44%410.05M | 15.73%554.81M | 4.35%488.5M | -3.85%438.92M | -3.85%438.92M | 2.25%468.33M | 9.75%479.39M | 5.02%468.15M | 8.42%456.49M | 8.42%456.49M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.94%109.29M | 8.63%128.81M | 10.43%131.56M | 0.60%105.72M | 0.60%105.72M | 16.54%116.19M | 34.08%118.58M | 41.97%119.13M | 33.80%105.09M | 33.80%105.09M |
-accounts payable | -4.08%106.73M | 12.10%125.49M | 13.03%128.71M | 2.68%102.19M | 2.68%102.19M | 14.51%111.27M | 31.18%111.94M | 36.57%113.87M | 26.86%99.52M | 26.86%99.52M |
-Total tax payable | -47.97%2.56M | -50.00%3.32M | -45.82%2.85M | -36.62%3.53M | -36.62%3.53M | 94.47%4.92M | 113.50%6.64M | 892.45%5.26M | 6,088.89%5.57M | 6,088.89%5.57M |
Current accrued expenses | -17.17%30.98M | -14.85%34.69M | -9.82%36.2M | -15.51%33.82M | -15.51%33.82M | -15.38%37.4M | 6.43%40.74M | 2.11%40.14M | -2.86%40.03M | -2.86%40.03M |
Current debt and capital lease obligation | 398.53%85.05M | -32.40%15.63M | -35.61%14.88M | -43.76%14.79M | -43.76%14.79M | -16.74%17.06M | 13.72%23.12M | -67.54%23.11M | 85.34%26.3M | 85.34%26.3M |
-Current debt | 1,153.37%74.45M | -62.97%4.44M | -67.32%3.67M | -73.23%3.78M | -73.23%3.78M | -32.04%5.94M | 19.18%11.99M | -81.66%11.23M | 227.61%14.12M | 227.61%14.12M |
-Current capital lease obligation | -4.68%10.6M | 0.54%11.19M | -5.64%11.21M | -9.61%11.01M | -9.61%11.01M | -5.36%11.12M | 8.37%11.13M | 19.04%11.88M | 23.28%12.18M | 23.28%12.18M |
Current deferred liabilities | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 149.18%1.52M | 73.42%1.37M | 73.42%1.37M |
Current liabilities | 28.50%233.44M | -3.24%188.5M | -3.57%193.27M | -12.48%161.85M | -12.48%161.85M | 2.32%181.67M | 24.44%194.81M | -2.07%200.43M | 30.69%184.92M | 30.69%184.92M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -19.62%239.77M | 37.40%401.19M | 25.61%346.43M | 10.35%306.48M | 10.35%306.48M | 5.15%298.31M | 1.89%291.99M | 17.89%275.8M | 9.72%277.73M | 9.72%277.73M |
-Long term debt | -19.99%209.09M | 45.55%367.64M | 32.70%312.14M | 16.92%270.55M | 16.92%270.55M | 10.91%261.34M | 5.26%252.58M | 24.86%235.22M | 12.85%231.39M | 12.85%231.39M |
-Long term capital lease obligation | -17.01%30.68M | -14.87%33.55M | -15.50%34.29M | -22.46%35.93M | -22.46%35.93M | -23.09%36.97M | -15.45%39.41M | -10.95%40.58M | -3.60%46.34M | -3.60%46.34M |
Non current deferred liabilities | -50.68%1.8M | -57.35%1.74M | -66.53%1.65M | -59.83%1.92M | -59.83%1.92M | -30.74%3.65M | -28.92%4.08M | -13.51%4.93M | -25.43%4.78M | -25.43%4.78M |
Preferred securities outside stock equity | --42.32M | --41.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | -19.81%8.26M | -26.84%7.77M | -20.31%8.67M | -31.22%8.79M | -31.22%8.79M | -22.15%10.3M | -22.71%10.62M | -19.53%10.88M | 15.34%12.78M | 15.34%12.78M |
Total non current liabilities | -6.50%292.28M | 47.16%451.87M | 22.23%356.88M | 7.41%317.32M | 7.41%317.32M | 3.31%312.59M | 0.22%307.07M | 15.17%291.98M | 9.03%295.42M | 9.03%295.42M |
Total liabilities | 6.37%525.72M | 27.59%640.37M | 11.73%550.15M | -0.24%479.17M | -0.24%479.17M | 2.95%494.26M | 8.41%501.88M | 7.47%492.41M | 16.46%480.34M | 16.46%480.34M |
Shareholders'equity | ||||||||||
Share capital | 3.70%280K | 3.70%280K | 3.70%280K | 3.85%270K | 3.85%270K | 3.85%270K | 8.00%270K | 8.00%270K | 4.00%260K | 4.00%260K |
-common stock | 3.70%280K | 3.70%280K | 3.70%280K | 3.85%270K | 3.85%270K | 3.85%270K | 8.00%270K | 8.00%270K | 4.00%260K | 4.00%260K |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -46.30%-284.59M | -34.93%-259.13M | -22.55%-236.93M | -17.77%-210.25M | -17.77%-210.25M | -12.36%-194.52M | -9.71%-192.05M | -21.82%-193.34M | -25.75%-178.53M | -25.75%-178.53M |
Paid-in capital | -0.08%169.91M | 1.97%172.4M | 2.06%171.6M | 2.63%170.99M | 2.63%170.99M | 2.50%170.05M | 2.75%169.07M | 2.77%168.13M | 2.06%166.61M | 2.06%166.61M |
Less: Treasury stock | 0.00%10M | 0.00%10M | 0.00%10M | 0.00%10M | 0.00%10M | 0.00%10M | 0.00%10M | 0.00%10M | 0.00%10M | 0.00%10M |
Gains losses not affecting retained earnings | -13.57%-12.05M | -12.72%-10.1M | 11.44%-7.82M | -48.47%-9.71M | -48.47%-9.71M | -4.12%-10.61M | 25.89%-8.96M | 37.51%-8.83M | 33.20%-6.54M | 33.20%-6.54M |
Other equity interest | 12.16%28.05M | 12.16%28.05M | 12.16%28.05M | 162.99%25.01M | 162.99%25.01M | 155.20%25.01M | 135.72%25.01M | 135.72%25.01M | -10.37%9.51M | -10.37%9.51M |
Total stockholders'equity | -447.47%-108.4M | -371.19%-78.5M | -192.22%-54.82M | -80.26%-33.69M | -80.26%-33.69M | -14.19%-19.8M | 23.33%-16.66M | -123.87%-18.76M | -251.46%-18.69M | -251.46%-18.69M |
Noncontrolling interests | -18.60%-7.27M | -21.10%-7.06M | -24.18%-6.83M | -27.13%-6.56M | -27.13%-6.56M | -29.05%-6.13M | -32.20%-5.83M | -36.48%-5.5M | -37.97%-5.16M | -37.97%-5.16M |
Total equity | -346.09%-115.67M | -280.44%-85.56M | -154.12%-61.65M | -68.76%-40.25M | -68.76%-40.25M | -17.38%-25.93M | 13.96%-22.49M | -95.49%-24.26M | -377.33%-23.85M | -377.33%-23.85M |
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 with Explanatory Notes | -- |
No Data