(Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --9.81M | --8.98M | -24.00%19.55M | -24.00%19.55M | 1,872.01%25.82M | 2,651.23%25.72M | 2,651.23%25.72M | 683.82%27.18M | 1,172.08%45.23M | 428.68%1.31M |
-Cash and cash equivalents | --9.81M | --8.98M | -24.00%19.55M | -24.00%19.55M | 1,872.01%25.82M | 2,651.23%25.72M | 2,651.23%25.72M | 683.82%27.18M | 1,172.08%45.23M | 428.68%1.31M |
Receivables | --19.86M | --22.09M | 13.25%26.65M | 13.25%26.65M | 2,671.96%26.29M | 1,077.73%23.53M | 1,077.73%23.53M | 1,869.57%24.02M | 987.74%21.27M | -34.86%948.35K |
-Accounts receivable | --15.05M | --13.33M | 28.04%13.69M | 28.04%13.69M | 4,346.45%15.3M | 1,520.15%10.69M | 1,520.15%10.69M | 4,526.90%12.69M | 1,231.71%12.05M | 10.02%343.98K |
-Other receivables | --6.1M | --10.28M | 4.45%14.47M | 4.45%14.47M | 1,783.94%11.39M | 935.05%13.85M | 935.05%13.85M | 1,098.80%11.33M | 777.64%9.22M | -47.14%604.37K |
-Recievables adjustments allowances | ---1.28M | ---1.51M | -48.96%-1.51M | -48.96%-1.51M | ---393K | ---1.01M | ---1.01M | ---- | ---- | ---- |
Inventory | --30.09M | --39.45M | -20.28%41.77M | -20.28%41.77M | 800.20%52.96M | 917.93%52.39M | 917.93%52.39M | 1,123.86%37.78M | 1,125.36%21.13M | 450.14%5.88M |
Prepaid assets | --30.83M | --30.45M | 105.10%25.02M | 105.10%25.02M | 2,331.47%18.06M | 2,126.28%12.2M | 2,126.28%12.2M | 2,115.66%12.13M | 3,012.91%10.76M | 151.87%742.93K |
Restricted cash | --5.39M | --4.69M | -88.22%950K | -88.22%950K | -74.41%2.58M | -10.14%8.07M | -10.14%8.07M | -10.11%8.01M | --8.39M | --10.09M |
Other current assets | --11.53M | --10.14M | 87.58%11.22M | 87.58%11.22M | 1,476.36%8.29M | 841.73%5.98M | 841.73%5.98M | 464.45%6.06M | 84.25%3.68M | -42.04%525.96K |
Total current assets | --107.51M | --115.79M | -2.14%125.15M | -2.14%125.15M | 587.05%134.01M | 601.18%127.9M | 601.18%127.9M | 529.15%115.18M | 1,053.11%110.46M | 390.63%19.51M |
Non current assets | ||||||||||
Net PPE | --12.45M | --14.69M | -14.13%16.76M | -14.13%16.76M | 403.93%18.95M | 970.29%19.52M | 970.29%19.52M | 685.62%14.84M | 679.33%15.3M | 81.47%3.76M |
-Gross PPE | --15.08M | --17.01M | -7.61%18.45M | -7.61%18.45M | 406.91%19.58M | 945.65%19.97M | 945.65%19.97M | 488.28%15.12M | 510.50%15.42M | 53.37%3.86M |
-Accumulated depreciation | ---2.63M | ---2.32M | -275.33%-1.69M | -275.33%-1.69M | -516.63%-630K | -423.26%-450K | -423.26%-450K | 59.31%-277K | 79.53%-115.04K | 77.10%-102.17K |
Goodwill and other intangible assets | --114.21M | --114.96M | -50.61%116.47M | -50.61%116.47M | 3,786.72%233.27M | 3,760.94%235.83M | 3,760.94%235.83M | 3,339.68%231.63M | 3,176.36%223.28M | -12.96%6M |
-Goodwill | --106.17M | --106.17M | -44.59%106.17M | -44.59%106.17M | 3,954.73%191.61M | 3,954.46%191.61M | 3,954.46%191.61M | 3,504.88%183.77M | 4,256.98%222.11M | -7.30%4.73M |
-Other intangible assets | --8.04M | --8.79M | -76.71%10.3M | -76.71%10.3M | 3,164.51%41.66M | 3,099.13%44.21M | 3,099.13%44.21M | 2,824.96%47.86M | -31.85%1.17M | -29.03%1.28M |
Financial assets | --4.2M | --3.75M | --3.18M | --3.18M | ---- | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | --0 | --0 | --1K | --1K | ---- | --0 | --0 | ---- | 341.76%8.05M | ---- |
Other non current assets | --451K | --350K | 0.00%349K | 0.00%349K | 675.56%349K | 675.56%349K | 675.56%349K | 664.44%344K | 0.00%45K | 0.00%45K |
Total non current assets | --131.3M | --133.75M | -46.51%136.76M | -46.51%136.76M | 2,475.36%252.57M | 3,105.43%255.7M | 3,105.43%255.7M | 2,078.71%246.81M | 2,217.14%246.68M | -3.34%9.81M |
Total assets | --238.82M | --249.55M | -31.72%261.91M | -31.72%261.91M | 1,218.84%386.58M | 1,363.14%383.59M | 1,363.14%383.59M | 1,121.48%361.98M | 1,665.82%357.13M | 107.57%29.31M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | --70.16M | --69.42M | 2.81%70.57M | 2.81%70.57M | 596.74%77.92M | 482.76%68.64M | 482.76%68.64M | --61.68M | --45.24M | --11.18M |
-accounts payable | --38M | --38.95M | -19.49%34.35M | -19.49%34.35M | 880.75%51.66M | 613.96%42.66M | 613.96%42.66M | --37.85M | --23.94M | --5.27M |
-Total tax payable | --32.04M | --30.4M | 44.90%36.2M | 44.90%36.2M | 319.41%24.81M | 330.39%24.98M | 330.39%24.98M | --23.84M | --17.95M | --5.92M |
-Other payable | --115K | --81K | -96.81%32K | -96.81%32K | --1.45M | --1M | --1M | ---- | --3.35M | ---- |
Current accrued expenses | --6.37M | --8.75M | -22.55%10.96M | -22.55%10.96M | 414.69%6.04M | 1,433.69%14.16M | 1,433.69%14.16M | --6.33M | --10.01M | --1.17M |
Current debt and capital lease obligation | --9.91M | --10.71M | -13.12%10.47M | -13.12%10.47M | 157.92%12.07M | 981.42%12.05M | 981.42%12.05M | 403.48%8.78M | 117.51%8.87M | 15.29%4.68M |
-Current debt | --7.86M | --7.87M | -18.25%6.63M | -18.25%6.63M | 101.84%8.11M | 1,122.93%8.11M | 1,122.93%8.11M | 408.47%6.61M | 79.55%6.64M | 9.03%4.02M |
-Current capital lease obligation | --2.06M | --2.84M | -2.56%3.84M | -2.56%3.84M | 497.10%3.97M | 773.39%3.94M | 773.39%3.94M | 388.87%2.17M | 491.24%2.22M | 76.66%664.04K |
Current deferred liabilities | --4.53M | --4.04M | -74.69%7.29M | -74.69%7.29M | -41.26%13.08M | 31.70%28.82M | 31.70%28.82M | 7.56%18.38M | 147.85%30.81M | 309.76%22.27M |
Current liabilities | --90.97M | --92.92M | -19.70%99.3M | -19.70%99.3M | 177.59%109.11M | 246.44%123.66M | 246.44%123.66M | 310.15%95.18M | 344.34%94.93M | 213.27%39.31M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --93.22M | --95.34M | 63.56%100.05M | 63.56%100.05M | 1,026.73%60.27M | 1,493.88%61.17M | 1,493.88%61.17M | 1,452.02%61.72M | 1,498.95%63.64M | 46.34%5.35M |
-Long term debt | --85.16M | --87.07M | 87.02%90.82M | 87.02%90.82M | 1,752.97%47.18M | 1,691.85%48.56M | 1,691.85%48.56M | 1,726.71%49.94M | 1,903.23%51.34M | 19.33%2.55M |
-Long term capital lease obligation | --8.06M | --8.28M | -26.76%9.24M | -26.76%9.24M | 367.07%13.09M | 1,018.26%12.61M | 1,018.26%12.61M | 847.82%11.78M | 767.65%12.29M | 84.21%2.8M |
Non current deferred liabilities | --262K | --286K | --0 | --0 | --5.65M | --8.41M | --8.41M | --3.04M | ---- | ---- |
Total non current liabilities | --93.48M | --95.63M | 43.80%100.05M | 43.80%100.05M | 1,132.39%65.93M | 1,712.92%69.58M | 1,712.92%69.58M | 1,528.51%64.76M | 1,498.95%63.64M | 46.34%5.35M |
Total liabilities | --184.45M | --188.55M | 3.16%199.35M | 3.16%199.35M | 291.97%175.04M | 388.81%193.24M | 388.81%193.24M | 488.40%159.94M | 525.67%158.57M | 175.61%44.66M |
Shareholders'equity | ||||||||||
Share capital | --1K | --11K | 0.00%11K | 0.00%11K | 1,700.33%11K | 1,000.00%11K | 1,000.00%11K | 1,700.33%11K | 2,139.58%10.64K | 61,000.00%611 |
-common stock | --1K | --11K | 0.00%11K | 0.00%11K | 1,700.33%11K | 1,000.00%11K | 1,000.00%11K | 1,700.33%11K | 2,139.58%10.64K | 61,000.00%611 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | ---168.66M | ---162.03M | -367.16%-160.27M | -367.16%-160.27M | 56.54%-13.13M | -28.37%-34.31M | -28.37%-34.31M | -107.31%-22.87M | -255.30%-26.19M | -801.18%-30.22M |
Paid-in capital | --223.03M | --223.02M | -0.81%222.83M | -0.81%222.83M | 1,410.43%224.67M | 1,575.35%224.65M | 1,575.35%224.65M | 1,567.91%224.9M | 9,884.45%224.74M | 1,069.19%14.87M |
Less: Treasury stock | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | --54.37M | --61M | -67.13%62.57M | -67.13%62.57M | 1,478.68%211.54M | 1,529.49%190.35M | 1,529.49%190.35M | 8,137.06%202.05M | 3,979.26%198.57M | -637.31%-15.34M |
Total equity | --54.37M | --61M | -67.13%62.57M | -67.13%62.57M | 1,478.68%211.54M | 1,529.49%190.35M | 1,529.49%190.35M | 8,137.06%202.05M | 3,979.26%198.57M | -637.31%-15.34M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data