(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 | 2.71%531K | 1.55%525K | -85.81%521K | -85.81%521K | -70.89%519K | -96.19%517K | -90.84%517K | 608.69%3.67M | 608.69%3.67M | -91.84%1.78M |
-Cash and cash equivalents | 2.71%531K | 1.55%525K | -85.81%521K | -85.81%521K | -70.89%519K | -96.19%517K | -90.84%517K | 608.69%3.67M | 608.69%3.67M | -91.84%1.78M |
Receivables | -41.08%153.22M | -25.87%173.25M | 5.52%171.62M | 5.52%171.62M | 18.18%195.28M | 57.58%260.07M | 59.55%233.73M | 46.38%162.64M | --162.64M | 51.48%165.24M |
-Accounts receivable | 21.02%21.8M | 69.43%29.77M | 81.12%19.62M | 81.12%19.62M | -8.78%19.04M | 52.73%18.01M | -4.10%17.57M | -44.96%10.83M | --10.83M | 120.88%20.87M |
-Taxes receivable | ---- | ---- | 0.00%597K | 0.00%597K | ---- | 0.00%597K | ---- | --597K | --597K | ---- |
-Other receivables | -45.57%131.42M | -33.62%143.48M | 0.13%151.4M | 0.13%151.4M | 22.08%176.25M | 58.18%241.46M | 68.65%216.16M | 65.40%151.21M | --151.21M | 47.26%144.37M |
Prepaid assets | --20.12M | --14.8M | 104.11%18.57M | 104.11%18.57M | --27.06M | ---- | ---- | --9.1M | --9.1M | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Other current assets | ---- | ---- | ---- | ---- | ---- | 50.04%18.69M | 12.52%10.18M | ---- | ---- | -7.31%10.87M |
Total current assets | -25.32%210.68M | -13.21%212.14M | 17.57%206.23M | 17.57%206.23M | 40.34%249.65M | 47.65%282.1M | 51.05%244.42M | 38.28%175.41M | --175.41M | -1.23%177.89M |
Non current assets | ||||||||||
Net PPE | 27.24%2.14B | 26.40%2.04B | 24.90%1.95B | 24.90%1.95B | 23.47%1.81B | 22.04%1.69B | 18.13%1.62B | 17.89%1.56B | --1.56B | 11.71%1.46B |
-Gross PPE | 31.24%2.53B | 30.47%2.38B | 29.50%2.26B | 29.50%2.26B | 28.62%2.08B | 28.28%1.93B | 25.32%1.83B | 27.63%1.74B | --1.74B | 22.89%1.62B |
-Accumulated depreciation | -59.32%-382.59M | -61.64%-340.31M | -69.10%-306.74M | -69.10%-306.74M | -78.20%-270.59M | -99.99%-240.13M | -135.14%-210.54M | -341.40%-181.39M | ---181.39M | -3,315.29%-151.84M |
Goodwill and other intangible assets | -10.89%74.57M | -10.61%76.85M | -10.33%79.13M | -10.33%79.13M | -10.08%81.41M | -9.83%83.69M | -9.60%85.97M | -9.36%88.25M | --88.25M | -9.15%90.53M |
-Other intangible assets | ---- | ---- | -10.33%79.13M | -10.33%79.13M | ---- | ---- | ---- | -9.36%88.25M | --88.25M | ---- |
Financial assets | -38.73%1.27M | 510.19%1.62M | ---- | ---- | --9.05M | --2.07M | -91.23%265K | ---- | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | --4.31M | ---- | ---- | ---- |
Other non current assets | 29.54%110.33M | 22.84%98.45M | 18.06%92.44M | 18.06%92.44M | 19.77%96.35M | 0.15%85.17M | -13.86%80.14M | -9.39%78.3M | --78.3M | -7.53%80.44M |
Total non current assets | 25.55%2.33B | 24.23%2.22B | 22.79%2.12B | 22.79%2.12B | 21.98%1.99B | 19.09%1.86B | 14.59%1.79B | 14.57%1.73B | --1.73B | 9.12%1.63B |
Total assets | 18.84%2.54B | 19.73%2.43B | 22.31%2.33B | 22.31%2.33B | 23.79%2.24B | 22.20%2.14B | 18.02%2.03B | 16.41%1.9B | 16.41%1.9B | 8.01%1.81B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 66.89%291.63M | -2.67%292.8M | 36.80%158.76M | 36.80%158.76M | 38.30%169.78M | 63.71%174.74M | 67.00%300.85M | 36.51%116.05M | --116.05M | -41.93%122.76M |
-accounts payable | 79.76%291.63M | -2.67%292.8M | 37.08%139.27M | 37.08%139.27M | 39.39%150.95M | 68.02%162.24M | 67.00%300.85M | 49.86%101.6M | --101.6M | -48.77%108.3M |
-Total tax payable | ---- | ---- | 34.83%19.49M | 34.83%19.49M | 30.10%18.82M | 22.85%12.51M | ---- | -16.07%14.45M | --14.45M | --14.47M |
Current accrued expenses | ---- | ---- | 44.16%104.48M | 44.16%104.48M | 39.60%101.7M | 56.59%84.89M | ---- | 64.31%72.47M | --72.47M | --72.85M |
Current debt and capital lease obligation | -89.57%5.1M | -3.12%4.54M | 4.76%34.13M | 4.76%34.13M | -20.47%36.9M | -21.05%48.87M | -91.35%4.68M | -64.06%32.58M | --32.58M | -37.54%46.39M |
-Current debt | ---- | --107K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -76.42%17.33M |
-Current capital lease obligation | -89.57%5.1M | -5.40%4.43M | 4.76%34.13M | 4.76%34.13M | 26.97%36.9M | 78.35%48.87M | 76.05%4.68M | 43.87%32.58M | --32.58M | 3,708.91%29.06M |
Other current liabilities | ---- | -99.28%1.61M | -86.12%22.47M | -86.12%22.47M | -78.46%47.25M | -16.00%209.44M | 73.17%223.6M | 180.14%161.85M | --161.85M | 3,721.68%219.33M |
Current liabilities | -44.97%296.73M | -43.50%298.95M | -14.71%346.86M | -14.71%346.86M | -21.95%386.59M | 9.24%539.2M | 45.59%529.13M | 42.67%406.68M | --406.68M | 69.96%495.3M |
Non current liabilities | ||||||||||
Long term provisions | 14.07%312.37M | 11.45%315.17M | 11.15%315.94M | 11.15%315.94M | 24.09%301.76M | 20.84%273.85M | 26.55%282.79M | 58.49%284.24M | --284.24M | 53.18%243.18M |
Long term debt and capital lease obligation | 550.11%101.23M | 61.82%82.68M | -14.71%44.43M | -14.71%44.43M | 71.21%29.73M | -70.71%15.57M | -45.62%51.1M | -41.77%52.09M | --52.09M | -83.13%17.36M |
-Long term debt | --85.15M | 95.07%68.28M | -17.14%29M | -17.14%29M | --15M | ---- | -53.33%35M | -50.00%35M | --35M | ---- |
-Long term capital lease obligation | 3.24%16.08M | -10.49%14.41M | -9.73%15.43M | -9.73%15.43M | -15.18%14.73M | -14.24%15.57M | -15.12%16.1M | -12.16%17.09M | --17.09M | 3,649.89%17.36M |
Non current deferred liabilities | 570.28%118.17M | --97.03M | 4,241.88%71.12M | 4,241.88%71.12M | 4,327.07%54.94M | 1,385.26%17.63M | --0 | 28.57%1.64M | --1.64M | -67.65%1.24M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | -75.57%5.42M | 6.37%10.84M | ---- | ---- | 2,714.21%16.44M |
Other non current liabilities | -28.62%12.97M | -31.24%13.65M | -27.86%16.53M | -27.86%16.53M | -32.81%17.44M | -30.57%18.17M | -26.38%19.85M | 9.76%22.91M | --22.91M | 16.98%25.95M |
Total non current liabilities | 64.75%544.74M | 39.49%508.53M | 24.15%448.02M | 24.15%448.02M | 32.77%403.87M | 0.41%330.64M | 2.47%364.57M | 21.91%360.88M | 161.49%360.88M | 5.51%304.18M |
Total liabilities | -3.26%841.47M | -9.65%807.48M | 3.56%794.88M | 3.56%794.88M | -1.13%790.45M | 5.70%869.84M | 24.26%893.7M | 32.09%767.56M | 32.09%767.56M | 37.91%799.47M |
Shareholders'equity | ||||||||||
Share capital | -1.96%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 2.00%51K | 0.00%50K | 0.00%50K | --50K | 0.00%50K |
-common stock | -1.96%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 2.00%51K | 0.00%50K | 0.00%50K | --50K | 0.00%50K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 301.33%641.98M | 12,751.14%574.7M | 8,985.03%485.5M | 8,985.03%485.5M | 455.97%410.39M | 180.79%159.97M | 103.72%4.47M | 110.55%5.34M | --5.34M | -4,280.09%-115.29M |
Paid-in capital | -6.98%1.06B | -7.35%1.05B | -7.34%1.05B | -7.34%1.05B | -7.59%1.04B | 1.10%1.14B | 0.98%1.13B | 2.33%1.13B | --1.13B | 2.98%1.13B |
Less: Treasury stock | --0 | ---- | ---- | ---- | --0 | --28.75M | ---- | ---- | ---- | ---- |
Total stockholders'equity | 33.99%1.7B | 42.80%1.62B | 34.99%1.53B | 34.99%1.53B | 43.45%1.45B | 36.85%1.27B | 13.55%1.14B | 7.76%1.14B | 7.76%1.14B | -7.78%1.01B |
Total equity | 33.99%1.7B | 42.80%1.62B | 34.99%1.53B | 34.99%1.53B | 43.45%1.45B | 36.85%1.27B | 13.55%1.14B | 7.76%1.14B | 7.76%1.14B | -7.78%1.01B |
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