(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 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -76.16%40.16M | -41.42%48.15M | -41.42%48.15M | -57.22%50.02M | -45.25%81.44M | -4.57%168.42M | 34.51%82.2M | 34.51%82.2M | 177.47%116.93M | 251.24%148.75M |
-Cash and cash equivalents | -76.16%40.16M | -41.42%48.15M | -41.42%48.15M | -57.22%50.02M | -45.25%81.44M | -4.57%168.42M | 34.51%82.2M | 34.51%82.2M | 177.47%116.93M | 251.24%148.75M |
Receivables | -28.13%12.79M | -44.47%10.78M | -44.47%10.78M | 4.36%13.59M | 17.38%12.41M | 183.37%17.8M | 52.82%19.41M | 52.82%19.41M | 378.47%13.02M | 907.44%10.57M |
-Accounts receivable | -25.98%12.25M | -44.89%10.09M | -44.89%10.09M | -2.89%12.65M | 5.91%11.19M | 163.45%16.55M | 146.82%18.3M | 146.82%18.3M | 378.47%13.02M | 907.44%10.57M |
-Taxes receivable | -56.51%544K | -37.64%691K | -37.64%691K | --945K | --1.21M | --1.25M | 2,602.44%1.11M | 2,602.44%1.11M | ---- | ---- |
Inventory | 21.38%132.62M | 35.25%127.91M | 35.25%127.91M | -43.43%130.18M | -42.97%121.51M | -24.94%109.26M | 72.55%94.57M | 72.55%94.57M | 59.25%230.11M | 101.50%213.07M |
Prepaid assets | -64.46%8.13M | -59.84%8.97M | -59.84%8.97M | --12.89M | --34.43M | --22.88M | 277.95%22.32M | 277.95%22.32M | ---- | ---- |
Holding assets for sale | 1,272.97%29.11M | 1,272.12%29.09M | 1,272.12%29.09M | --0 | -39.13%2.12M | -39.13%2.12M | -39.13%2.12M | -39.13%2.12M | --0 | 0.00%3.48M |
Other current assets | 361.01%15.67M | 111.03%12.29M | 111.03%12.29M | -95.68%1.84M | -80.98%4.2M | -67.90%3.4M | 2,346.22%5.82M | 2,346.22%5.82M | 274.03%42.51M | 137.72%22.07M |
Total current assets | -26.37%238.48M | 4.74%237.18M | 4.74%237.18M | -48.20%208.52M | -35.64%256.11M | -5.41%323.88M | 63.80%226.44M | 63.80%226.44M | 97.14%402.57M | 145.78%397.94M |
Non current assets | ||||||||||
Net PPE | -7.76%559.33M | 2.64%532.47M | 2.64%532.47M | 29.10%630.48M | 22.76%628.73M | 95.79%606.38M | 101.51%518.79M | 101.51%518.79M | 61.99%488.35M | 161.06%512.15M |
-Gross PPE | -4.37%637.67M | 5.51%603.49M | 5.51%603.49M | 32.13%707.08M | 26.06%696.9M | 93.07%666.84M | 98.29%571.95M | 98.29%571.95M | 63.15%535.15M | 152.42%552.81M |
-Accumulated depreciation | -29.57%-78.34M | -33.61%-71.03M | -33.61%-71.03M | -63.70%-76.61M | -67.68%-68.17M | -69.50%-60.46M | -71.56%-53.16M | -71.56%-53.16M | -76.40%-46.8M | -78.13%-40.65M |
Investment properties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --41.63M | ---- |
Investments and advances | 0.00%775K | -0.13%775K | -0.13%775K | -36.16%775K | --775K | --775K | -46.33%776K | -46.33%776K | --1.21M | ---- |
-Long term equity investment | 0.00%775K | -0.13%775K | -0.13%775K | -36.16%775K | --775K | --775K | -46.33%776K | -46.33%776K | --1.21M | ---- |
Non current accounts receivable | -32.52%2.77M | -32.52%2.77M | -32.52%2.77M | -58.55%2.16M | --2.18M | --4.11M | -33.92%4.11M | -33.92%4.11M | --5.22M | ---- |
Non current note receivables | 19.86%2.63M | -2.85%2.15M | -2.85%2.15M | 84.68%4.11M | -69.13%4.11M | -86.30%2.2M | -86.03%2.21M | -86.03%2.21M | -85.15%2.23M | -55.51%13.31M |
Non current prepaid assets | 76.42%7.96M | 44.41%8.09M | 44.41%8.09M | 58.37%8.61M | -42.74%5.41M | -52.41%4.51M | -39.58%5.6M | -39.58%5.6M | -41.13%5.43M | 44.50%9.45M |
Goodwill and other intangible assets | -70.40%159.74M | -70.18%164.54M | -70.18%164.54M | -3.96%515.6M | -3.32%521.82M | 119.98%539.6M | 131.75%551.81M | 131.75%551.81M | 170.02%536.88M | 3,461.99%539.75M |
-Goodwill | -89.53%19.27M | -89.53%19.27M | -89.53%19.27M | -29.77%189.92M | -27.58%184.02M | 33.54%184.02M | 33.58%184.02M | 33.58%184.02M | 199.01%270.41M | --254.08M |
-Other intangible assets | -60.50%140.46M | -60.50%145.27M | -60.50%145.27M | 22.22%325.68M | 18.25%337.8M | 230.76%355.58M | 266.53%367.79M | 266.53%367.79M | 145.83%266.47M | 1,785.21%285.67M |
Other non current assets | 35.53%1.34M | -29.98%46.76M | -29.98%46.76M | 298.51%1.34M | -97.67%1.34M | -94.73%985K | 9.54%66.78M | 9.54%66.78M | -97.36%335K | 311.63%57.32M |
Total non current assets | -36.60%734.54M | -34.13%757.55M | -34.13%757.55M | 7.56%1.16B | 2.86%1.16B | 93.35%1.16B | 95.16%1.15B | 95.16%1.15B | 101.27%1.08B | 332.50%1.13B |
Total assets | -34.36%973.02M | -27.74%994.73M | -27.74%994.73M | -7.57%1.37B | -7.15%1.42B | 57.44%1.48B | 89.20%1.38B | 89.20%1.38B | 100.14%1.48B | 261.14%1.53B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 32.66%21.51M | 278.17%60.63M | 278.17%60.63M | 290.37%58.24M | 18.34%19.44M | -22.28%16.21M | -12.75%16.03M | -12.75%16.03M | -7.48%14.92M | 205.28%16.43M |
-Current debt | 347.55%7.6M | 2,411.41%47.32M | 2,411.41%47.32M | 2,115.19%42.16M | 47.30%4.51M | -83.83%1.7M | -77.68%1.88M | -77.68%1.88M | -76.90%1.9M | --3.06M |
-Current capital lease obligation | -4.15%13.91M | -5.89%13.31M | -5.89%13.31M | 23.56%16.08M | 11.71%14.93M | 40.04%14.52M | 42.39%14.15M | 42.39%14.15M | 65.02%13.02M | 148.39%13.37M |
Payables | 17.61%82.23M | -20.76%67.04M | -20.76%67.04M | -48.19%38.57M | 35.55%45.01M | 193.60%69.92M | 305.75%84.61M | 305.75%84.61M | 371.19%74.44M | 127.12%33.21M |
-accounts payable | 14.49%29.92M | -45.97%23.78M | -45.97%23.78M | -46.78%23.66M | 5.54%35.05M | 9.73%26.13M | 138.31%44.01M | 138.31%44.01M | 181.40%44.46M | 127.12%33.21M |
-Total tax payable | 19.47%52.31M | 6.57%43.27M | 6.57%43.27M | -50.29%14.9M | --9.96M | --43.79M | 1,601.55%40.6M | 1,601.55%40.6M | --29.98M | ---- |
Current accrued expenses | -59.65%38.29M | -58.61%43.64M | -58.61%43.64M | -42.79%72.99M | -57.80%39.37M | 93.16%94.88M | 185.64%105.43M | 185.64%105.43M | 301.03%127.59M | 718.43%93.3M |
Other current liabilities | -27.47%30.34M | -16.13%31.81M | -16.13%31.81M | -89.33%8.23M | -76.07%34.68M | -37.54%41.83M | -47.86%37.93M | -47.86%37.93M | 176.02%77.09M | 9,669.39%144.88M |
Current liabilities | -22.65%172.36M | -16.75%203.12M | -16.75%203.12M | -39.46%178.02M | -51.88%138.5M | 38.61%222.84M | 63.89%244M | 63.89%244M | 220.77%294.03M | 775.24%287.81M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.20%540.06M | 25.00%506.6M | 25.00%506.6M | 45.26%547.3M | 20.71%577.89M | 99.35%557.91M | 46.40%405.29M | 46.40%405.29M | 53.13%376.76M | 287.43%478.75M |
-Long term debt | 5.47%323.15M | 77.15%281.71M | 77.15%281.71M | 106.44%285.11M | 132.56%321.16M | 297.31%306.39M | 108.99%159.02M | 108.99%159.02M | 192.55%138.11M | 215.00%138.1M |
-Long term capital lease obligation | -13.76%216.91M | -8.68%224.9M | -8.68%224.9M | 9.86%262.19M | -24.63%256.74M | 24.05%251.52M | 22.68%246.27M | 22.68%246.27M | 20.03%238.65M | 327.25%340.66M |
Derivative product liabilities | -96.46%265K | -96.54%235K | -96.54%235K | --855K | --1.1M | --7.48M | --6.8M | --6.8M | ---- | ---- |
Non current deferred liabilities | -94.96%3.77M | -96.35%2.9M | -96.35%2.9M | -3.49%67.4M | -7.55%85.91M | 107.67%74.92M | 3,286.32%79.48M | 3,286.32%79.48M | 65.30%69.83M | 507.28%92.92M |
Other non current liabilities | -16.04%75.24M | -16.83%74.96M | -16.83%74.96M | -34.66%77.14M | 658.87%89.1M | 662.94%89.61M | 620.01%90.13M | 620.01%90.13M | 704.37%118.05M | 18.55%11.74M |
Total non current liabilities | -15.15%619.33M | 0.52%584.71M | 0.52%584.71M | 22.68%692.69M | 29.24%754M | 122.74%729.91M | 99.42%581.69M | 99.42%581.69M | 86.38%564.64M | 292.14%583.41M |
Total liabilities | -16.90%791.7M | -4.59%787.82M | -4.59%787.82M | 1.40%870.7M | 2.44%892.5M | 95.05%952.74M | 87.41%825.69M | 87.41%825.69M | 117.60%858.67M | 379.59%871.23M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 88.58%903.65M | 130.16%887.35M |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 88.58%903.65M | 130.16%887.35M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | ---- | ---- |
Additional paid-in capital | 7.39%1.12B | 7.46%1.12B | 7.46%1.12B | --1.11B | --1.1B | --1.05B | 64.50%1.04B | 64.50%1.04B | ---- | ---- |
Retained earnings | -90.18%-941.34M | -93.02%-904M | -93.02%-904M | -64.84%-603.89M | -72.17%-568.46M | -54.67%-494.97M | -44.00%-468.34M | -44.00%-468.34M | -48.85%-366.36M | -40.34%-330.18M |
Gains losses not affecting retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.88%111.2M | 32.82%123.46M |
Total stockholders'equity | -66.90%182.56M | -62.67%213.28M | -62.67%213.28M | -21.92%506.35M | -22.05%530.57M | 16.66%551.54M | 86.23%571.39M | 86.23%571.39M | 85.95%648.49M | 179.84%680.63M |
Noncontrolling interests | 94.37%-1.23M | 68.98%-6.38M | 68.98%-6.38M | 76.51%-5.47M | 88.14%-2.6M | -11.28%-21.84M | -3.49%-20.57M | -3.49%-20.57M | -1,106.63%-23.3M | -1,654.72%-21.93M |
Total equity | -65.77%181.33M | -62.44%206.9M | -62.44%206.9M | -19.88%500.88M | -19.85%527.97M | 16.89%529.7M | 91.96%550.82M | 91.96%550.82M | 80.27%625.19M | 172.22%658.7M |
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 | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data