(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 | 41.51%52.36M | 17.27%52.05M | 17.27%52.05M | -36.43%28.02M | -32.87%32.51M | 24.06%37M | 18.15%44.39M | 18.15%44.39M | 9.60%44.07M | 50.90%48.42M |
-Cash and cash equivalents | 41.51%52.36M | 17.27%52.05M | 17.27%52.05M | -36.43%28.02M | -32.87%32.51M | 24.06%37M | 18.15%44.39M | 18.15%44.39M | 9.60%44.07M | 50.90%48.42M |
Receivables | 41.30%51.94M | 55.93%46.63M | 55.93%46.63M | 16.23%39.24M | 26.36%32.57M | 79.47%36.76M | 107.88%29.91M | 107.88%29.91M | 219.99%33.76M | 270.38%25.78M |
-Accounts receivable | 31.07%34.47M | 52.97%26.95M | 52.97%26.95M | 59.51%31.04M | 38.37%22.88M | 92.52%26.3M | 67.73%17.62M | 67.73%17.62M | 164.05%19.46M | 213.82%16.54M |
-Related party accounts receivable | 67.03%17.47M | 60.18%19.69M | 60.18%19.69M | -42.66%8.2M | 4.87%9.69M | 53.34%10.46M | 216.45%12.29M | 216.45%12.29M | 349.58%14.3M | 446.75%9.24M |
Inventory | 16.58%2.55M | 15.77%2.48M | 15.77%2.48M | 37.29%2.54M | 38.13%2.5M | 25.03%2.18M | 37.81%2.14M | 37.81%2.14M | 7.36%1.85M | 5.90%1.81M |
Restricted cash | -57.36%15.07M | -37.52%23.34M | -37.52%23.34M | -3.09%36.3M | -5.81%36.33M | 3.27%35.34M | 5.38%37.36M | 5.38%37.36M | 6.46%37.46M | 8.39%38.57M |
Other current assets | 63.46%16.4M | 46.25%16.42M | 46.25%16.42M | 144.13%14.06M | 187.24%15.13M | 43.45%10.03M | 18.29%11.23M | 18.29%11.23M | -18.68%5.76M | -32.64%5.27M |
Total current assets | 14.01%138.31M | 12.72%140.93M | 12.72%140.93M | -2.23%120.17M | -0.68%119.04M | 30.07%121.32M | 26.99%125.03M | 26.99%125.03M | 29.70%122.91M | 42.40%119.85M |
Non current assets | ||||||||||
Net PPE | 13.01%78.3M | 18.91%78.05M | 18.91%78.05M | -27.47%77.08M | -31.05%73.49M | -35.30%69.29M | -40.62%65.64M | -40.62%65.64M | -4.59%106.27M | -7.08%106.59M |
-Gross PPE | 13.01%78.3M | 17.62%112.01M | 17.62%112.01M | -27.47%77.08M | -31.05%73.49M | -35.30%69.29M | -32.53%95.24M | -32.53%95.24M | -4.59%106.27M | -7.08%106.59M |
-Accumulated depreciation | ---- | -14.76%-33.97M | -14.76%-33.97M | ---- | ---- | ---- | 3.27%-29.6M | 3.27%-29.6M | ---- | ---- |
Goodwill and other intangible assets | -7.70%265.58M | -4.95%271.11M | -4.95%271.11M | -4.97%277.2M | -5.51%281.72M | -2.59%287.75M | -5.35%285.22M | -5.35%285.22M | -5.21%291.71M | -5.43%298.15M |
-Goodwill | 2.78%61.01M | 3.98%61.01M | 3.98%61.01M | 3.98%61.01M | 1.44%59.45M | 4.84%59.36M | 3.63%58.68M | 3.63%58.68M | 3.63%58.68M | 3.50%58.6M |
-Other intangible assets | -10.43%204.57M | -7.26%210.1M | -7.26%210.1M | -7.23%216.18M | -7.21%222.27M | -4.35%228.39M | -7.43%226.54M | -7.43%226.54M | -7.20%233.03M | -7.39%239.55M |
Investments and advances | 147.56%9.3M | 119.71%9.27M | 119.71%9.27M | 91.37%7.54M | -17.59%3.37M | -9.93%3.76M | 17.76%4.22M | 17.76%4.22M | 11.08%3.94M | 10.46%4.09M |
Related parties assets | 67.03%17.47M | 60.18%19.69M | 60.18%19.69M | -42.66%8.2M | 4.87%9.69M | 53.34%10.46M | 216.45%12.29M | 216.45%12.29M | 349.58%14.3M | 446.75%9.24M |
Non current deferred assets | --4.24M | --4.36M | --4.36M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other non current assets | 36.77%1.34M | -51.26%1.1M | -51.26%1.1M | 197.34%1.12M | 106.03%1.09M | 40.46%979K | 159.66%2.26M | 159.66%2.26M | -91.78%376K | -87.56%531K |
Total non current assets | -0.83%358.76M | 1.83%363.88M | 1.83%363.88M | -9.78%362.94M | -12.14%359.68M | -11.19%361.77M | -14.17%357.33M | -14.17%357.33M | -5.84%402.29M | -6.53%409.36M |
Total assets | 2.89%497.07M | 4.65%504.81M | 4.65%504.81M | -8.02%483.1M | -9.54%478.71M | -3.50%483.09M | -6.30%482.36M | -6.30%482.36M | 0.61%525.2M | 1.36%529.21M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 19.16%61.29M | -0.74%46.99M | -0.74%46.99M | 11.13%50.39M | 16.18%47.32M | -9.64%51.44M | 2.34%47.34M | 2.34%47.34M | -33.37%45.35M | -23.57%40.73M |
-accounts payable | -5.02%22.62M | -1.91%18.48M | -1.91%18.48M | 0.88%18.49M | 37.69%19.33M | 83.83%23.82M | 61.28%18.84M | 61.28%18.84M | -46.27%18.33M | -49.92%14.04M |
-Dividends payable | 37.15%37.88M | 4.48%28.51M | 4.48%28.51M | 5.75%28.32M | 5.16%27.96M | -37.15%27.62M | -21.08%27.29M | -21.08%27.29M | -21.08%26.78M | 5.67%26.59M |
-Due to related parties current | --789K | --0 | --0 | 1,417.80%3.58M | -67.96%33K | --0 | --1.21M | --1.21M | 2,260.00%236K | 6.19%103K |
Current accrued expenses | -0.17%14.39M | -2.37%36.36M | -2.37%36.36M | -19.87%23.57M | -21.29%19M | 0.86%14.41M | 31.98%37.24M | 31.98%37.24M | --29.42M | --24.13M |
Current debt and capital lease obligation | 1.65%9.08M | -14.59%8.98M | -14.59%8.98M | -23.93%8.65M | -27.13%7.92M | -23.24%8.93M | -7.87%10.52M | -7.87%10.52M | 8.08%11.37M | -63.02%10.87M |
-Current debt | 20.92%4.36M | -15.55%4.39M | -15.55%4.39M | -17.86%4.15M | -21.29%3.69M | -48.09%3.6M | -22.75%5.2M | -22.75%5.2M | -14.01%5.05M | -81.12%4.69M |
-Current capital lease obligation | -11.39%4.72M | -13.66%4.6M | -13.66%4.6M | -28.78%4.5M | -31.57%4.23M | 13.51%5.33M | 13.45%5.32M | 13.45%5.32M | 35.96%6.32M | 35.50%6.18M |
Current deferred liabilities | 2,927.81%10.23M | 2,594.37%11.96M | 2,594.37%11.96M | 57.98%673K | 117.00%881K | -31.58%338K | -84.88%444K | -84.88%444K | -91.85%426K | -94.67%406K |
Other current liabilities | 4.74%31.33M | 21.39%31.11M | 21.39%31.11M | 22.64%32.68M | 10.39%32.32M | 4.19%29.91M | -1.04%25.63M | -1.04%25.63M | 0.20%26.64M | 5.49%29.28M |
Current liabilities | 20.27%126.32M | 11.75%135.4M | 11.75%135.4M | 2.44%115.96M | 1.92%107.44M | -6.27%105.03M | 5.62%121.17M | 5.62%121.17M | 2.54%113.2M | -10.71%105.42M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 16.81%156.8M | 38.36%154.59M | 38.36%154.59M | -6.29%142.37M | -11.00%136.77M | 15.58%134.23M | -6.60%111.72M | -6.60%111.72M | 25.11%151.92M | 48.93%153.66M |
-Long term debt | 20.83%135.47M | 47.84%132.58M | 47.84%132.58M | 34.04%119.24M | 27.67%114.49M | 122.81%112.12M | 70.27%89.68M | 70.27%89.68M | 66.06%88.96M | 162.45%89.67M |
-Long term capital lease obligation | -3.58%21.32M | -0.17%22.01M | -0.17%22.01M | -63.26%23.13M | -65.18%22.28M | -66.40%22.12M | -67.08%22.04M | -67.08%22.04M | -7.22%62.96M | -7.28%63.99M |
Non current deferred liabilities | 3.77%40.31M | -3.30%36.82M | -3.30%36.82M | -4.79%36.95M | -11.96%36.76M | -13.34%38.85M | -13.74%38.08M | -13.74%38.08M | -22.14%38.81M | -20.05%41.76M |
Other non current liabilities | -45.64%2.63M | -19.99%2.59M | -19.99%2.59M | 29.21%3.72M | 161.86%4.37M | --4.83M | --3.24M | --3.24M | --2.88M | --1.67M |
Total non current liabilities | 12.27%199.74M | 26.76%194M | 26.76%194M | -5.46%183.04M | -9.74%177.9M | 10.53%177.92M | -6.55%153.04M | -6.55%153.04M | 13.03%193.61M | 26.82%197.09M |
Total liabilities | 15.24%326.06M | 20.13%329.4M | 20.13%329.4M | -2.54%299M | -5.68%285.34M | 3.64%282.95M | -1.54%274.21M | -1.54%274.21M | 8.92%306.81M | 10.62%302.5M |
Shareholders'equity | ||||||||||
Share capital | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.03%478M | 0.09%478M |
-common stock | 33.33%4K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
-Preferred stock | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.00%478M | 0.03%478M | 0.09%478M |
Retained earnings | -7.07%-616.93M | -7.18%-609.31M | -7.18%-609.31M | -6.83%-595.72M | -6.59%-583.67M | -5.91%-576.21M | -6.26%-568.48M | -6.26%-568.48M | -5.22%-557.64M | -5.15%-547.6M |
Paid-in capital | 0.22%298.76M | 0.53%299.3M | 0.53%299.3M | 0.77%299.37M | 1.21%299.04M | 1.11%298.12M | 1.13%297.72M | 1.13%297.72M | 1.19%297.07M | 1.00%295.46M |
Less: Treasury stock | 8.62%1.41M | 42.98%1.35M | 42.98%1.35M | 51.77%1.33M | 52.71%1.32M | 59.19%1.3M | 58.89%947K | 58.89%947K | 48.39%877K | 48.97%867K |
Gains losses not affecting retained earnings | -1,042.86%-160K | -373.08%-213K | -373.08%-213K | 93.63%-30K | 77.04%-59K | 98.25%-14K | 106.47%78K | 106.47%78K | 54.36%-471K | 40.09%-257K |
Total stockholders'equity | -20.31%158.27M | -19.35%166.43M | -19.35%166.43M | -16.57%180.29M | -14.57%191.99M | -12.57%198.6M | -12.41%206.37M | -12.41%206.37M | -9.90%216.09M | -9.49%224.74M |
Noncontrolling interests | 723.26%12.74M | 404.04%8.98M | 404.04%8.98M | 65.45%3.81M | -29.37%1.39M | 237.99%1.55M | 151.91%1.78M | 151.91%1.78M | 361.72%2.3M | 470.43%1.97M |
Total equity | -14.55%171.01M | -15.73%175.41M | -15.73%175.41M | -15.70%184.1M | -14.70%193.38M | -12.07%200.14M | -11.92%208.15M | -11.92%208.15M | -9.13%218.39M | -8.83%226.71M |
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 | -- | -- | -- |
No Data