(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 | -29.33%14.18M | -62.19%18.47M | -62.19%18.47M | -5.61%17.25M | -4.39%25.21M | -7.54%20.07M | 85.04%48.84M | 85.04%48.84M | -2.46%18.27M | 40.05%26.37M |
-Cash and cash equivalents | -29.33%14.18M | -62.19%18.47M | -62.19%18.47M | -5.61%17.25M | -4.39%25.21M | -7.54%20.07M | 85.04%48.84M | 85.04%48.84M | -2.46%18.27M | 40.05%26.37M |
Receivables | -31.97%40.07M | -12.29%43.92M | -12.29%43.92M | -12.49%41.29M | -16.89%39.96M | -1.84%58.91M | -6.67%50.08M | -6.67%50.08M | -16.35%47.18M | -10.97%48.08M |
-Accounts receivable | -42.53%32.4M | -26.58%35.32M | -26.58%35.32M | -15.45%38.71M | -18.86%37.77M | -3.59%56.37M | -6.73%48.11M | -6.73%48.11M | -15.82%45.78M | -10.26%46.55M |
-Taxes receivable | -18.61%2.06M | 8.49%2.13M | 8.49%2.13M | 84.35%2.58M | 42.68%2.19M | 65.00%2.54M | -5.39%1.97M | -5.39%1.97M | -30.50%1.4M | -28.21%1.54M |
-Other receivables | --5.61M | --6.47M | --6.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash | --505K | --502K | --502K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other current assets | -28.66%2.98M | -11.77%2.91M | -11.77%2.91M | 9.44%2.7M | 68.77%2.01M | 62.21%4.18M | -10.87%3.3M | -10.87%3.3M | -53.66%2.47M | -62.54%1.19M |
Total current assets | -30.56%57.74M | -35.62%65.8M | -35.62%65.8M | -9.84%61.23M | -11.19%67.18M | -1.35%83.15M | 22.04%102.21M | 22.04%102.21M | -15.58%67.92M | -0.49%75.64M |
Non current assets | ||||||||||
Net PPE | -18.84%15.15M | -18.29%16.25M | -18.29%16.25M | -6.78%16.94M | -2.23%17.75M | 0.49%18.66M | 3.76%19.89M | 3.76%19.89M | -7.87%18.17M | -1.80%18.15M |
-Gross PPE | -18.84%15.15M | 12.53%45.04M | 12.53%45.04M | --16.94M | --17.75M | --18.66M | 26.81%40.02M | 26.81%40.02M | ---- | ---- |
-Accumulated depreciation | ---- | -42.97%-28.79M | -42.97%-28.79M | ---- | ---- | ---- | -62.46%-20.13M | -62.46%-20.13M | ---- | ---- |
Goodwill and other intangible assets | -55.30%60.92M | -40.54%62.29M | -40.54%62.29M | -32.54%88.4M | -33.05%90.94M | -1.10%136.27M | -26.63%104.76M | -26.63%104.76M | -11.48%131.04M | -11.54%135.84M |
-Goodwill | -60.63%32.85M | -57.47%32.85M | -57.47%32.85M | -37.26%48.44M | -37.04%48.44M | 9.07%83.45M | 0.89%77.24M | 0.89%77.24M | 15.03%77.22M | 14.63%76.95M |
-Other intangible assets | -46.86%28.07M | 6.98%29.44M | 6.98%29.44M | -25.77%39.96M | -27.83%42.5M | -13.80%52.83M | -58.45%27.52M | -58.45%27.52M | -33.48%53.83M | -31.87%58.89M |
Non current accounts receivable | --1.02M | --1.63M | --1.63M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | --968K | --1.37M | ---- | ---- | ---- | ---- | --0 |
Other non current assets | 65.56%1.2M | 71.90%1.32M | 71.90%1.32M | 77.48%1.43M | -20.75%680K | -12.04%723K | -13.95%765K | -13.95%765K | -16.27%808K | 7.65%858K |
Total non current assets | -49.71%78.28M | -35.02%81.49M | -35.02%81.49M | -28.18%107.74M | -28.49%110.74M | -0.97%155.66M | -22.99%125.41M | -22.99%125.41M | -19.95%150.02M | -19.57%154.85M |
Total assets | -43.04%136.02M | -35.29%147.29M | -35.29%147.29M | -22.47%168.97M | -22.81%177.91M | -1.10%238.81M | -7.69%227.62M | -7.69%227.62M | -18.64%217.94M | -14.17%230.49M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -7.93%43.33M | 2.11%42.24M | 2.11%42.24M | -11.13%38.6M | -33.01%37.99M | -14.30%47.06M | -23.87%41.36M | -23.87%41.36M | -10.64%43.44M | 23.34%56.71M |
-accounts payable | -7.16%42.33M | 3.33%41.24M | 3.33%41.24M | 1.31%36.82M | -10.30%36.49M | 14.67%45.6M | -5.15%39.91M | -5.15%39.91M | -14.05%36.35M | 2.37%40.68M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 350.63%721K | 642.31%193K |
-Other payable | -31.79%1M | -31.18%1M | -31.18%1M | -72.08%1.78M | -90.53%1.5M | -90.13%1.47M | -88.05%1.45M | -88.05%1.45M | 3.32%6.37M | 154.90%15.84M |
Current debt and capital lease obligation | 3.10%4.56M | 3.10%4.56M | 3.10%4.56M | 114.09%4.82M | 93.91%4.36M | 96.67%4.43M | 96.67%4.43M | 96.67%4.43M | 0.00%2.25M | 0.00%2.25M |
-Current debt | 22.22%2.75M | 22.22%2.75M | 22.22%2.75M | 22.22%2.75M | 0.00%2.25M | 0.00%2.25M | 0.00%2.25M | 0.00%2.25M | 0.00%2.25M | 0.00%2.25M |
-Current capital lease obligation | -16.69%1.81M | -16.69%1.81M | -16.69%1.81M | --2.07M | --2.11M | --2.18M | --2.18M | --2.18M | ---- | ---- |
Other current liabilities | -13.12%10.73M | 47.45%10.71M | 47.45%10.71M | -5.17%9.98M | -19.55%9.03M | 6.07%12.35M | -32.63%7.27M | -32.63%7.27M | 4.28%10.53M | 28.27%11.22M |
Current liabilities | -8.17%58.63M | 8.40%57.51M | 8.40%57.51M | -5.01%53.4M | -26.79%51.39M | -7.22%63.84M | -21.25%53.05M | -21.25%53.05M | -7.78%56.22M | 23.18%70.19M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 16.87%299.31M | 11.71%286.89M | 11.71%286.89M | 27.90%274.77M | 23.37%265.36M | 18.96%256.09M | 19.16%256.81M | 19.16%256.81M | -0.43%214.84M | -0.42%215.09M |
-Long term debt | 17.60%299.12M | 12.48%286.35M | 12.48%286.35M | 27.56%274.04M | 22.81%264.15M | 18.15%254.36M | 18.13%254.57M | 18.13%254.57M | -0.43%214.84M | -0.42%215.09M |
-Long term capital lease obligation | -89.22%187K | -76.16%532K | -76.16%532K | --733K | --1.21M | --1.73M | --2.23M | --2.23M | ---- | ---- |
Non current deferred liabilities | -82.91%284K | -71.76%314K | -71.76%314K | --0 | -90.63%375K | -62.18%1.66M | -76.77%1.11M | -76.77%1.11M | -62.69%4.06M | -63.95%4M |
Derivative product liabilities | -92.20%1.02M | -86.33%82K | -86.33%82K | -51.49%718K | 567.08%3.2M | 514.67%13.03M | -84.85%600K | -84.85%600K | -82.04%1.48M | -96.72%480K |
Preferred securities outside stock equity | 236.51%16.8M | --16.65M | --16.65M | --16.49M | --16.33M | --4.99M | --0 | --0 | ---- | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -91.14%1.53M | -90.62%1.75M |
Total non current liabilities | 14.26%317.9M | 17.76%304.44M | 17.76%304.44M | 32.14%293.26M | 29.63%287.54M | 23.96%278.24M | 13.86%258.52M | 13.86%258.52M | -12.33%221.94M | -16.13%221.82M |
Total liabilities | 10.07%376.53M | 16.17%361.95M | 16.17%361.95M | 24.63%346.66M | 16.07%338.92M | 16.64%342.08M | 5.83%311.57M | 5.83%311.57M | -11.45%278.15M | -9.16%292M |
Shareholders'equity | ||||||||||
Share capital | 0.00%7K | 0.00%7K | 0.00%7K | 0.00%7K | 16.67%7K | 16.67%7K | 16.67%7K | 16.67%7K | 0.00%7K | 0.00%6K |
-common stock | 0.00%7K | 0.00%7K | 0.00%7K | 0.00%7K | 16.67%7K | 16.67%7K | 16.67%7K | 16.67%7K | 0.00%7K | 0.00%6K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Retained earnings | -233.61%-151.77M | -283.72%-126.23M | -283.72%-126.23M | -450.58%-96.59M | -675.70%-85.79M | -1,015.60%-45.49M | -3,384.75%-32.9M | -3,384.75%-32.9M | -726.80%-17.54M | -1,400.68%-11.06M |
Paid-in capital | -377.30%-79.3M | -472.95%-80.52M | -472.95%-80.52M | 29.65%-12.08M | 56.23%-9.77M | 30.06%-16.61M | 44.32%-14.05M | 44.32%-14.05M | 38.07%-17.17M | 19.28%-22.31M |
Less: Treasury stock | 29.83%235K | 29.83%235K | 29.83%235K | 50.64%235K | --211K | --181K | --181K | --181K | --156K | ---- |
Total stockholders'equity | -271.37%-231.3M | -339.23%-206.98M | -339.23%-206.98M | -212.40%-108.9M | -187.00%-95.76M | -123.83%-62.28M | -80.02%-47.12M | -80.02%-47.12M | -39.93%-34.86M | -17.60%-33.37M |
Noncontrolling interests | 77.53%-9.21M | 79.14%-7.68M | 79.14%-7.68M | -171.29%-68.79M | -131.78%-65.25M | -70.92%-40.99M | -70.15%-36.82M | -70.15%-36.82M | -18.86%-25.36M | -14.75%-28.15M |
Total equity | -132.90%-240.51M | -155.71%-214.66M | -155.71%-214.66M | -195.08%-177.69M | -161.73%-161.01M | -99.34%-103.27M | -75.56%-83.95M | -75.56%-83.95M | -30.21%-60.22M | -16.28%-61.52M |
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 with Explanatory Notes | -- | -- | -- |
No Data