(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 | -53.36%5.4M | -53.36%5.4M | -27.31%4.93M | -41.92%6.12M | -64.19%6.41M | -62.53%11.57M | -62.53%11.57M | -57.06%6.78M | -54.29%10.54M | -33.64%17.91M |
-Cash and cash equivalents | -53.36%5.4M | -53.36%5.4M | -27.31%4.93M | -41.92%6.12M | -64.19%6.41M | -62.53%11.57M | -62.53%11.57M | -57.06%6.78M | -54.29%10.54M | -33.64%17.91M |
Receivables | -22.59%30.57M | -22.59%30.57M | -15.84%36.03M | -21.45%38.95M | -22.71%40.29M | -20.45%39.49M | -20.45%39.49M | -16.75%42.81M | -7.69%49.58M | -4.20%52.13M |
-Accounts receivable | -21.77%29.15M | -21.77%29.15M | -16.39%34.18M | -19.75%37.52M | -20.23%39.15M | -20.58%37.26M | -20.58%37.26M | -14.47%40.88M | -6.64%46.75M | -3.90%49.08M |
-Taxes receivable | -16.60%1.34M | -16.60%1.34M | 55.14%1.67M | -31.13%1.2M | -56.59%781K | 21.18%1.6M | 21.18%1.6M | -33.52%1.08M | 21.03%1.74M | 71.50%1.8M |
-Other receivables | -86.49%85K | -86.49%85K | -79.60%174K | -78.85%231K | -71.06%362K | -55.23%629K | -55.23%629K | -57.41%853K | -50.34%1.09M | -45.44%1.25M |
Inventory | -3.49%23.07M | -3.49%23.07M | -3.50%23.39M | 2.56%22.94M | 6.35%22.67M | 16.37%23.91M | 16.37%23.91M | 15.41%24.24M | 13.13%22.36M | 18.54%21.32M |
Prepaid assets | -8.81%6.9M | -8.81%6.9M | 25.32%6.91M | 43.51%7.23M | 25.13%7.48M | -9.94%7.57M | -9.94%7.57M | 7.69%5.52M | -11.75%5.04M | -2.56%5.98M |
Current deferred assets | -99.67%1K | -99.67%1K | --0 | -98.73%4K | 7.17%239K | 34.98%301K | 34.98%301K | 87.89%419K | 41.70%316K | -41.47%223K |
Other current assets | -57.01%503K | -57.01%503K | -49.10%509K | -24.07%552K | -25.29%647K | 44.80%1.17M | 44.80%1.17M | 10.25%1M | -6.44%727K | 26.06%866K |
Total current assets | -20.91%66.45M | -20.91%66.45M | -11.14%71.77M | -14.43%75.79M | -21.01%77.74M | -23.97%84.01M | -23.97%84.01M | -14.57%80.76M | -14.29%88.57M | -7.74%98.42M |
Non current assets | ||||||||||
Net PPE | -24.36%5.84M | -24.36%5.84M | 182.11%6.15M | 176.53%6.62M | 178.05%7.18M | 189.21%7.72M | 189.21%7.72M | -15.34%2.18M | -18.45%2.4M | -17.53%2.58M |
-Gross PPE | -9.61%12.12M | -9.61%12.12M | -18.66%11.26M | -16.64%11.61M | -13.68%12.05M | -3.30%13.41M | -3.30%13.41M | 2.27%13.85M | 3.05%13.93M | 4.07%13.96M |
-Accumulated depreciation | -10.39%-6.28M | -10.39%-6.28M | 56.18%-5.11M | 56.74%-4.99M | 57.21%-4.87M | 49.18%-5.69M | 49.18%-5.69M | -6.40%-11.67M | -9.02%-11.54M | -10.65%-11.38M |
Goodwill and other intangible assets | -29.14%8.45M | -29.14%8.45M | -27.15%9.32M | -25.41%10.2M | -23.89%11.06M | -22.57%11.92M | -22.57%11.92M | -21.35%12.8M | -20.26%13.67M | -19.29%14.54M |
-Other intangible assets | -29.14%8.45M | -29.14%8.45M | -27.15%9.32M | -25.41%10.2M | -23.89%11.06M | -22.57%11.92M | -22.57%11.92M | -21.35%12.8M | -20.26%13.67M | -19.29%14.54M |
Non current accounts receivable | -43.53%11.32M | -43.53%11.32M | -56.41%10.14M | -54.79%12.08M | -44.77%15.33M | -27.67%20.04M | -27.67%20.04M | 0.04%23.25M | 21.75%26.72M | 43.80%27.75M |
Non current deferred assets | 8.98%1.03M | 8.98%1.03M | 4.61%954K | 51.30%876K | 220.88%799K | 233.45%947K | 233.45%947K | 16.18%912K | -51.59%579K | -74.17%249K |
Defined pension benefit | -22.67%573K | -22.67%573K | -18.09%593K | -28.10%586K | -21.04%698K | -9.30%741K | -9.30%741K | -2.43%724K | 13.99%815K | 30.00%884K |
Total non current assets | -34.23%27.21M | -34.23%27.21M | -31.88%27.15M | -31.28%30.36M | -23.77%35.07M | -11.74%41.37M | -11.74%41.37M | -8.60%39.86M | 0.55%44.18M | 9.31%46M |
Total assets | -25.30%93.65M | -25.30%93.65M | -17.99%98.92M | -20.03%106.16M | -21.89%112.81M | -20.33%125.38M | -20.33%125.38M | -12.69%120.63M | -9.86%132.75M | -2.91%144.42M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -3.60%13.27M | -3.60%13.27M | -4.53%12.31M | 19.89%13.72M | 4.33%12.52M | -10.26%13.77M | -10.26%13.77M | -2.76%12.9M | -17.36%11.45M | -13.25%12M |
-accounts payable | 12.51%9.04M | 12.51%9.04M | 16.86%7.12M | 98.21%8.29M | 56.87%7.51M | -4.57%8.03M | -4.57%8.03M | 28.30%6.09M | -26.39%4.18M | -22.06%4.79M |
-Total tax payable | -26.16%4.23M | -26.16%4.23M | -23.68%5.19M | -25.24%5.43M | -30.57%5.01M | -17.17%5.73M | -17.17%5.73M | -20.09%6.8M | -11.08%7.26M | -6.22%7.21M |
Current accrued expenses | -20.83%9.6M | -20.83%9.6M | -26.54%9.19M | -25.74%8.95M | -15.66%11.09M | -14.18%12.12M | -14.18%12.12M | 4.31%12.51M | -0.36%12.05M | 16.99%13.15M |
Current debt and capital lease obligation | -39.79%5.75M | -39.79%5.75M | --1.52M | --9.31M | 6,828.68%9.42M | 1,657.27%9.54M | 1,657.27%9.54M | ---- | ---- | --136K |
-Current debt | -46.28%4.16M | -46.28%4.16M | ---- | --7.74M | 5,587.50%7.74M | 1,324.49%7.74M | 1,324.49%7.74M | ---- | ---- | --136K |
-Current capital lease obligation | -12.01%1.59M | -12.01%1.59M | --1.52M | --1.57M | --1.69M | --1.81M | --1.81M | ---- | ---- | ---- |
Current deferred liabilities | -38.88%2.54M | -38.88%2.54M | -27.32%2.99M | -36.70%2.97M | -26.39%3.17M | -11.60%4.16M | -11.60%4.16M | 37.69%4.11M | 39.20%4.68M | 6.21%4.31M |
Current liabilities | -21.31%31.16M | -21.31%31.16M | -11.90%26M | 23.99%34.94M | 22.33%36.21M | 14.04%39.6M | 14.04%39.6M | 1.12%29.51M | -7.88%28.18M | 1.60%29.6M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.37%73.95M | -0.37%73.95M | 6.10%82.35M | -4.07%74.35M | -4.38%74.01M | -4.01%74.22M | -4.01%74.22M | 0.99%77.62M | 1.45%77.51M | -3.35%77.4M |
-Long term debt | 1.12%70.79M | 1.12%70.79M | 1.85%79.05M | -8.80%70.68M | -9.46%70.08M | -9.47%70M | -9.47%70M | 0.99%77.62M | 1.45%77.51M | -3.35%77.4M |
-Long term capital lease obligation | -25.09%3.16M | -25.09%3.16M | --3.3M | --3.67M | --3.93M | --4.22M | --4.22M | ---- | ---- | ---- |
Non current deferred liabilities | -28.32%686K | -28.32%686K | -60.26%560K | -62.58%558K | -46.09%772K | -31.69%957K | -31.69%957K | 5.46%1.41M | 0.47%1.49M | -10.95%1.43M |
Non current accrued expenses | -18.14%334K | -18.14%334K | -16.43%356K | -13.73%377K | -9.49%391K | -19.69%408K | -19.69%408K | -9.55%426K | -6.42%437K | -8.28%432K |
Employee benefits | -26.87%634K | -26.87%634K | -17.99%693K | -25.24%696K | -16.10%834K | -4.83%867K | -4.83%867K | -0.82%845K | 13.68%931K | 27.11%994K |
Other non current liabilities | 57.21%338K | 57.21%338K | 57.75%336K | 72.69%392K | -24.87%426K | -38.22%215K | -38.22%215K | 5.45%213K | 18.23%227K | 129.55%567K |
Total non current liabilities | -1.43%75.94M | -1.43%75.94M | 3.94%84.3M | -5.44%76.76M | -5.64%76.81M | -4.95%77.05M | -4.95%77.05M | 1.13%81.1M | 1.68%81.18M | -2.72%81.4M |
Total liabilities | -8.18%107.1M | -8.18%107.1M | -0.28%110.3M | 2.14%111.7M | 1.82%113.02M | 0.75%116.64M | 0.75%116.64M | 1.13%110.61M | -0.97%109.36M | -1.61%111M |
Shareholders'equity | ||||||||||
Share capital | 3.45%30K | 3.45%30K | 11.11%30K | 11.11%30K | 11.11%30K | 7.41%29K | 7.41%29K | 3.85%27K | 3.85%27K | 3.85%27K |
-common stock | 3.45%30K | 3.45%30K | 11.11%30K | 11.11%30K | 11.11%30K | 7.41%29K | 7.41%29K | 3.85%27K | 3.85%27K | 3.85%27K |
Retained earnings | -16.87%-261.9M | -16.87%-261.9M | -17.09%-250.79M | -21.11%-241.72M | -23.96%-234.31M | -24.22%-224.11M | -24.22%-224.11M | -21.65%-214.19M | -20.03%-199.58M | -13.43%-189.02M |
Paid-in capital | 6.76%247.85M | 6.76%247.85M | 6.75%238.59M | 5.88%235.47M | 5.23%233.39M | 4.90%232.17M | 4.90%232.17M | 9.51%223.51M | 9.08%222.39M | 9.14%221.79M |
Total stockholders'equity | -273.22%-14.02M | -273.22%-14.02M | -230.23%-12.17M | -127.25%-6.22M | -102.70%-886K | -80.23%8.09M | -80.23%8.09M | -66.68%9.35M | -39.31%22.84M | -10.40%32.79M |
Noncontrolling interests | -11.63%570K | -11.63%570K | 18.56%792K | 21.65%680K | 6.76%679K | -1.23%645K | -1.23%645K | -7.61%668K | 171.48%559K | 198.30%636K |
Total equity | -253.91%-13.45M | -253.91%-13.45M | -213.63%-11.38M | -123.69%-5.54M | -100.62%-207K | -78.99%8.74M | -78.99%8.74M | -65.20%10.01M | -36.51%23.4M | -7.02%33.43M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data