(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -65.90%3.78M | 17.91%2.95M | 0.18%8.48M | 0.18%8.48M | 146.36%10.17M | 206.44%11.08M | --2.5M | -8.57%8.46M | -8.57%8.46M | --4.13M |
-Cash and cash equivalents | -65.90%3.78M | 17.91%2.95M | 0.18%8.48M | 0.18%8.48M | 146.36%10.17M | 206.44%11.08M | --2.5M | -8.57%8.46M | -8.57%8.46M | --4.13M |
Receivables | -20.57%39.77M | -15.54%41.72M | -7.14%40.37M | -7.14%40.37M | -14.01%43.7M | 10.41%50.07M | --49.4M | 21.78%43.47M | 21.78%43.47M | --50.82M |
-Accounts receivable | -38.32%12.98M | -26.98%14.48M | -17.39%15.84M | -17.39%15.84M | -31.64%15M | 56.97%21.05M | --19.83M | 37.20%19.17M | 37.20%19.17M | --21.95M |
-Taxes receivable | 11.48%12.5M | 0.26%11.75M | -6.43%11.31M | -6.43%11.31M | -8.26%10.44M | -8.04%11.21M | --11.72M | 1.57%12.08M | 1.57%12.08M | --11.37M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Other receivables | -18.78%14.64M | -12.31%15.82M | 7.89%13.38M | 7.89%13.38M | 3.27%18.4M | -3.67%18.03M | --18.04M | 41.12%12.4M | 41.12%12.4M | --17.82M |
-Recievables adjustments allowances | -65.24%-347K | -71.50%-331K | 15.96%-158K | 15.96%-158K | 55.76%-142K | 33.33%-210K | ---193K | 29.59%-188K | 29.59%-188K | ---321K |
Restricted cash | 23.74%245K | 6.13%225K | 20.34%213K | 20.34%213K | --196K | 2.06%198K | --212K | 0.57%177K | 0.57%177K | ---- |
Other current assets | 64.65%3.7M | 29.98%7.08M | 32.45%6.78M | 32.45%6.78M | -85.03%1.25M | -69.24%2.25M | --5.44M | 81.53%5.12M | 81.53%5.12M | --8.32M |
Total current assets | -25.32%47.5M | -7.32%53.34M | -2.43%55.84M | -2.43%55.84M | -12.58%55.3M | 12.63%63.6M | --57.55M | 19.36%57.23M | 19.36%57.23M | --63.26M |
Non current assets | ||||||||||
Net PPE | -13.60%7.87M | 9.17%9.27M | 1.73%9.71M | 1.73%9.71M | -11.67%8.78M | -14.55%9.11M | --8.49M | -17.40%9.54M | -17.40%9.54M | --9.94M |
-Gross PPE | -35.84%10.72M | 7.36%17.07M | 3.75%17.44M | 3.75%17.44M | 60.69%15.97M | -3.69%16.7M | --15.9M | -3.37%16.81M | -3.37%16.81M | --9.94M |
-Accumulated depreciation | 62.53%-2.85M | -5.30%-7.81M | -6.40%-7.73M | -6.40%-7.73M | ---7.19M | -13.63%-7.59M | ---7.41M | -24.35%-7.27M | -24.35%-7.27M | ---- |
Goodwill and other intangible assets | -13.10%130.67M | -14.28%130.82M | -2.56%149.02M | -2.56%149.02M | -3.85%148.56M | -4.48%150.36M | --152.61M | -4.61%152.93M | -4.61%152.93M | --154.51M |
-Goodwill | -19.27%70.07M | -20.08%69.74M | 1.12%87.66M | 1.12%87.66M | -0.25%86.56M | -0.83%86.8M | --87.26M | -2.38%86.69M | -2.38%86.69M | --86.78M |
-Other intangible assets | -4.66%60.6M | -6.54%61.08M | -7.36%61.36M | -7.36%61.36M | -8.46%62M | -9.05%63.56M | --65.35M | -7.38%66.23M | -7.38%66.23M | --67.73M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Other non current assets | -15.48%557K | -68.02%591K | -58.00%677K | -58.00%677K | -58.95%642K | 9.11%659K | --1.85M | 248.16%1.61M | 248.16%1.61M | --1.56M |
Total non current assets | -13.13%139.1M | -13.67%140.67M | -2.85%159.4M | -2.85%159.4M | -4.84%157.98M | -5.07%160.13M | --162.95M | -4.79%164.08M | -4.79%164.08M | --166.01M |
Total assets | -16.60%186.59M | -12.01%194.01M | -2.74%215.24M | -2.74%215.24M | -6.97%213.28M | -0.63%223.73M | --220.5M | 0.47%221.31M | 0.47%221.31M | --229.27M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 14.92%26.47M | -25.76%23.62M | -27.54%22.32M | -27.54%22.32M | -37.27%19.37M | -39.77%23.03M | --31.81M | 23.93%30.8M | 23.93%30.8M | --30.88M |
-accounts payable | 21.34%16.34M | -34.92%15.01M | -45.51%11.43M | -45.51%11.43M | -48.98%10.62M | -53.51%13.47M | --23.06M | 27.20%20.97M | 27.20%20.97M | --20.81M |
-Total tax payable | 5.87%10.13M | -1.64%8.61M | 10.79%10.89M | 10.79%10.89M | -13.07%8.75M | 3.15%9.57M | --8.75M | 17.49%9.83M | 17.49%9.83M | --10.07M |
Current accrued expenses | 25.15%12.58M | 9.65%12.89M | -7.91%8.4M | -7.91%8.4M | -29.64%10.65M | -31.22%10.06M | --11.76M | -36.13%9.12M | -36.13%9.12M | --15.14M |
Current debt and capital lease obligation | 1,830.86%92.8M | 545.90%86.65M | 122.31%39.29M | 122.31%39.29M | -66.42%13.64M | -76.56%4.81M | --13.42M | 20.50%17.67M | 20.50%17.67M | --40.62M |
-Current debt | 3,513.31%91.24M | 676.95%84.59M | 150.67%37.19M | 150.67%37.19M | -68.05%11.69M | -85.33%2.53M | --10.89M | 30.39%14.84M | 30.39%14.84M | --36.59M |
-Current capital lease obligation | -31.57%1.56M | -18.72%2.05M | -26.18%2.09M | -26.18%2.09M | -51.56%1.95M | -30.69%2.28M | --2.53M | -13.76%2.83M | -13.76%2.83M | --4.03M |
Current deferred liabilities | -14.62%3.52M | 42.29%3.45M | 20.23%2.15M | 20.23%2.15M | 128.16%2.69M | 40.75%4.12M | --2.43M | -16.52%1.79M | -16.52%1.79M | --1.18M |
Other current liabilities | 12.29%14.19M | 54.44%13.94M | 55.86%13.7M | 55.86%13.7M | 49.18%12.84M | 21.90%12.64M | --9.03M | 8.48%8.79M | 8.48%8.79M | --8.61M |
Current liabilities | 169.80%151.23M | 106.98%141.83M | 25.78%86.57M | 25.78%86.57M | -37.68%60.09M | -35.31%56.06M | --68.52M | 6.14%68.83M | 6.14%68.83M | --96.43M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -96.98%2.27M | -93.22%3.39M | -6.88%42.87M | -6.88%42.87M | 60.09%69.01M | -24.69%75.08M | --50.04M | -64.85%46.03M | -64.85%46.03M | --43.11M |
-Long term debt | -99.61%283K | -99.26%348K | -6.81%39.4M | -6.81%39.4M | 64.51%66.29M | -24.61%72.14M | --46.77M | -66.44%42.27M | -66.44%42.27M | --40.3M |
-Long term capital lease obligation | -32.41%1.99M | -6.88%3.04M | -7.69%3.47M | -7.69%3.47M | -3.31%2.72M | -26.67%2.94M | --3.27M | -24.97%3.76M | -24.97%3.76M | --2.81M |
Non current deferred liabilities | 35.82%3.68M | 22.21%3.32M | 31.32%3.63M | 31.32%3.63M | -11.88%2.75M | -12.45%2.71M | --2.72M | -10.12%2.76M | -10.12%2.76M | --3.12M |
Derivative product liabilities | -94.50%170K | -42.98%1.49M | 7.91%2.31M | 7.91%2.31M | 37.24%8.33M | --3.09M | --2.62M | --2.14M | --2.14M | --6.07M |
Other non current liabilities | --7K | -99.91%7K | ---- | ---- | ---- | ---- | --7.4M | 116.17%6.9M | 116.17%6.9M | --4.21M |
Total non current liabilities | -92.43%6.13M | -86.92%8.21M | -15.62%48.8M | -15.62%48.8M | 41.72%80.09M | -34.14%80.88M | --62.77M | -57.86%57.83M | -57.86%57.83M | --56.52M |
Total liabilities | 14.92%157.36M | 14.28%150.04M | 6.87%135.37M | 6.87%135.37M | -8.34%140.18M | -34.63%136.93M | --131.29M | -37.32%126.66M | -37.32%126.66M | --152.94M |
Shareholders'equity | ||||||||||
Share capital | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 25.00%5K | --5K | --5K | 66.67%5K | 66.67%5K | --4K |
-common stock | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 25.00%5K | --5K | --5K | 66.67%5K | 66.67%5K | --4K |
Retained earnings | -71.39%-164.78M | -56.04%-144.49M | -23.40%-106.43M | -23.40%-106.43M | -38.63%-111.23M | -38.07%-96.14M | ---92.6M | -30.33%-86.25M | -30.33%-86.25M | ---80.23M |
Paid-in capital | 5.08%211.72M | 3.22%205.67M | 2.76%204.13M | 2.76%204.13M | 17.12%203.57M | 98.49%201.49M | --199.26M | 95.72%198.65M | 95.72%198.65M | --173.82M |
Less: Treasury stock | --0 | --0 | --0 | --0 | --655K | --597K | --391K | --294K | --294K | --0 |
Gains losses not affecting retained earnings | 1.82%-17.62M | -0.77%-17.15M | -2.38%-17.78M | -2.38%-17.78M | -8.55%-18.57M | -10.87%-17.95M | ---17.01M | -2.24%-17.36M | -2.24%-17.36M | ---17.11M |
Total stockholders'equity | -66.23%29.32M | -50.66%44.04M | -15.64%79.92M | -15.64%79.92M | -4.40%73.11M | 453.43%86.81M | --89.27M | 416.75%94.75M | 416.75%94.75M | --76.48M |
Noncontrolling interests | -654.55%-83K | -30.19%-69K | 45.45%-54K | 45.45%-54K | 89.47%-16K | -650.00%-11K | ---53K | 27.74%-99K | 27.74%-99K | ---152K |
Total equity | -66.32%29.23M | -50.71%43.97M | -15.61%79.87M | -15.61%79.87M | -4.23%73.1M | 453.29%86.8M | --89.21M | 420.10%94.65M | 420.10%94.65M | --76.32M |
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