(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 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -33.15%34.37M | -47.55%35.43M | -44.90%44.68M | -28.49%59.82M | -28.49%59.82M | -27.36%51.4M | 12.46%67.54M | 15.79%81.09M | 72.31%83.66M | 72.31%83.66M |
-Cash and cash equivalents | -33.43%32.18M | -48.60%32.88M | -46.56%41.72M | -30.89%56.57M | -30.89%56.57M | -30.90%48.34M | 7.98%63.96M | 11.45%78.06M | 68.62%81.87M | 68.62%81.87M |
-Short-term investments | -28.65%2.19M | -28.79%2.55M | -2.34%2.97M | 81.42%3.25M | 81.42%3.25M | 275.52%3.07M | 334.06%3.58M | --3.04M | --1.79M | --1.79M |
Receivables | 21.24%88.07M | 44.44%69.62M | 18.02%64.36M | 28.96%78.12M | 28.96%78.12M | 1.90%72.64M | -6.89%48.2M | -2.71%54.53M | -29.53%60.58M | -29.53%60.58M |
-Accounts receivable | 29.83%79.88M | 51.45%60.04M | 17.78%55.03M | 31.10%69.86M | 31.10%69.86M | -2.13%61.53M | -13.38%39.64M | 10.54%46.72M | -31.73%53.29M | -31.73%53.29M |
-Taxes receivable | -13.69%2.14M | -1.99%2.07M | 9.55%1.3M | 36.09%1.69M | 36.09%1.69M | 17.95%2.48M | 57.76%2.11M | -83.01%1.18M | -50.14%1.24M | -50.14%1.24M |
-Related party accounts receivable | --0 | 645.70%1.39M | 94.07%1.31M | -61.20%220K | -61.20%220K | 83.61%1.99M | -43.47%186K | 560.78%674K | 360.98%567K | 360.98%567K |
-Other receivables | -8.87%6.05M | -2.19%6.12M | 13.03%6.73M | 15.81%6.35M | 15.81%6.35M | 26.95%6.64M | 44.52%6.26M | -11.41%5.96M | 3.51%5.48M | 3.51%5.48M |
Inventory | -27.11%49.04M | 9.66%66M | 50.00%65.01M | 18.46%63.84M | 18.46%63.84M | 44.85%67.28M | 17.43%60.19M | -16.89%43.34M | -19.99%53.89M | -19.99%53.89M |
Prepaid assets | -56.81%4.26M | -38.02%4.68M | -35.08%5.07M | -20.29%8.18M | -20.29%8.18M | 33.42%9.86M | 31.96%7.56M | 525.16%7.8M | 5.99%10.26M | 5.99%10.26M |
Restricted cash | -8.04%39.71M | -0.96%42.32M | -6.87%42.53M | 2.28%40.77M | 2.28%40.77M | 110.08%43.18M | 141.17%42.73M | --45.66M | 1,708.44%39.86M | 1,708.44%39.86M |
Total current assets | -11.84%215.44M | -3.61%218.05M | -4.64%221.65M | 1.00%250.73M | 1.00%250.73M | 12.90%244.36M | 21.28%226.21M | 29.50%232.43M | 16.13%248.24M | 16.13%248.24M |
Non current assets | ||||||||||
Net PPE | -14.31%70.05M | -11.29%73.75M | 2.13%89.59M | 17.01%86.42M | 17.01%86.42M | 24.04%81.75M | 37.51%83.14M | 26.27%87.72M | -10.14%73.85M | -10.14%73.85M |
-Gross PPE | -14.31%70.05M | -11.29%73.75M | 2.13%89.59M | 13.92%117.82M | 13.92%117.82M | 24.04%81.75M | 37.51%83.14M | 26.27%87.72M | -6.42%103.42M | -6.42%103.42M |
-Accumulated depreciation | ---- | ---- | ---- | -6.20%-31.4M | -6.20%-31.4M | ---- | ---- | ---- | -4.38%-29.57M | -4.38%-29.57M |
Goodwill and other intangible assets | -10.14%4.21M | -5.39%4.49M | 1.23%4.77M | 1.59%4.48M | 1.59%4.48M | 1.25%4.69M | 5.58%4.75M | 4.04%4.71M | -6.83%4.41M | -6.83%4.41M |
-Other intangible assets | ---- | ---- | ---- | 1.59%4.48M | 1.59%4.48M | 1.25%4.69M | 5.58%4.75M | 4.04%4.71M | -6.83%4.41M | -6.83%4.41M |
Investments and advances | -22.65%4.57M | -8.65%5.42M | 34.87%5.23M | 44.51%5.68M | 44.51%5.68M | 101.06%5.9M | --5.93M | --3.88M | --3.93M | --3.93M |
Related parties assets | --0 | 645.70%1.39M | 94.07%1.31M | -61.20%220K | -61.20%220K | 83.61%1.99M | -43.47%186K | 560.78%674K | 360.98%567K | 360.98%567K |
Non current deferred assets | 189.81%768K | --0 | -77.02%202K | -0.33%899K | -0.33%899K | -75.89%265K | -62.08%306K | 0.11%879K | -9.44%902K | -9.44%902K |
Other non current assets | 356.55%3.52M | --2.98M | --1.58M | --784K | --784K | --771K | ---- | ---- | ---- | ---- |
Total non current assets | -10.98%83.12M | -7.95%86.64M | 4.30%101.37M | 18.25%98.26M | 18.25%98.26M | 25.21%93.37M | 43.12%94.12M | 29.80%97.19M | -5.48%83.09M | -5.48%83.09M |
Total assets | -11.60%298.56M | -4.88%304.69M | -2.00%323.01M | 5.30%349.31M | 5.30%349.31M | 16.05%337.73M | 26.97%320.34M | 29.58%329.62M | 9.96%331.73M | 9.96%331.73M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -12.65%78.92M | -2.41%68.93M | -5.77%65.8M | 1.08%83.38M | 1.08%83.38M | 5.76%90.35M | 7.73%70.63M | 0.01%69.82M | -7.53%82.49M | -7.53%82.49M |
-accounts payable | -15.29%62.8M | -1.12%54.11M | -5.29%52.01M | -3.17%69.26M | -3.17%69.26M | 7.39%74.14M | -0.89%54.73M | -2.05%54.91M | -7.38%71.53M | -7.38%71.53M |
-Total tax payable | -20.58%1.95M | 99.39%983K | -63.98%500K | -32.37%1.33M | -32.37%1.33M | 9.65%2.45M | 122.07%493K | 93.05%1.39M | -29.58%1.97M | -29.58%1.97M |
-Other payable | 2.97%14.17M | -10.23%13.83M | -1.73%13.29M | 42.21%12.79M | 42.21%12.79M | -2.83%13.76M | 52.30%15.41M | 3.75%13.52M | -2.07%8.99M | -2.07%8.99M |
Current accrued expenses | ---- | ---- | ---- | -0.84%4.99M | -0.84%4.99M | ---- | ---- | ---- | -32.59%5.03M | -32.59%5.03M |
Current debt and capital lease obligation | -12.49%94.9M | -8.33%97.79M | -4.44%113.59M | 11.29%110.63M | 11.29%110.63M | 39.49%108.44M | 60.22%106.67M | 96.73%118.86M | 32.85%99.4M | 32.85%99.4M |
-Current debt | -6.61%63.36M | 0.09%65.56M | -3.12%69.3M | 4.66%68.99M | 4.66%68.99M | 40.05%67.85M | 62.64%65.5M | 174.03%71.53M | 120.24%65.92M | 120.24%65.92M |
-Current capital lease obligation | -22.30%31.54M | -21.72%32.23M | -6.42%44.29M | 24.35%41.63M | 24.35%41.63M | 38.55%40.59M | 56.50%41.17M | 37.92%47.33M | -25.41%33.48M | -25.41%33.48M |
Current deferred liabilities | ---- | ---- | ---- | -63.05%759K | -63.05%759K | ---- | ---- | ---- | -17.74%2.05M | -17.74%2.05M |
Current liabilities | -12.56%173.81M | -5.97%166.72M | -4.93%179.38M | 5.71%199.75M | 5.71%199.75M | 21.83%198.79M | 34.18%177.3M | 44.88%188.68M | 8.61%188.97M | 8.61%188.97M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -11.83%7.54M | -6.98%8.07M | 0.07%8.63M | 3.48%8.6M | 3.48%8.6M | 0.68%8.55M | 5.09%8.68M | 3.57%8.62M | -2.69%8.31M | -2.69%8.31M |
-Long term capital lease obligation | -11.83%7.54M | -6.98%8.07M | 0.07%8.63M | 3.48%8.6M | 3.48%8.6M | 0.68%8.55M | 5.09%8.68M | 3.57%8.62M | -2.69%8.31M | -2.69%8.31M |
Non current deferred liabilities | ---- | --243K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -11.83%7.54M | -4.18%8.31M | 0.07%8.63M | 3.48%8.6M | 3.48%8.6M | 0.68%8.55M | 5.09%8.68M | 3.57%8.62M | -2.69%8.31M | -2.69%8.31M |
Total liabilities | -12.53%181.35M | -5.89%175.03M | -4.71%188.01M | 5.61%208.35M | 5.61%208.35M | 20.78%207.34M | 32.47%185.98M | 42.40%197.31M | 8.08%197.28M | 8.08%197.28M |
Shareholders'equity | ||||||||||
Share capital | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K |
-common stock | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K | 0.00%15K |
Retained earnings | -3.51%99.4M | -0.67%105.52M | -4.52%103.12M | -0.88%108.21M | -0.88%108.21M | 0.94%103.01M | 6.41%106.23M | 4.22%108M | 2.67%109.17M | 2.67%109.17M |
Paid-in capital | 0.27%3.67M | 0.27%3.67M | 0.27%3.67M | 0.27%3.66M | 0.27%3.66M | 0.27%3.66M | 0.27%3.66M | 0.27%3.66M | 0.27%3.65M | 0.27%3.65M |
Less: Treasury stock | --400K | --400K | --400K | --363K | --363K | ---- | ---- | ---- | --0 | --0 |
Gains losses not affecting retained earnings | -44.12%14.52M | -22.89%20.86M | 21.11%28.6M | 17.90%29.44M | 17.90%29.44M | 39.48%25.99M | 94.48%27.05M | 66.66%23.61M | 59.95%24.97M | 59.95%24.97M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | 33.67%-2.28M | 35.24%-2.59M | 28.29%-2.97M | 32.02%-3.35M | 32.02%-3.35M |
Total stockholders'equity | -10.12%117.2M | -3.50%129.66M | 2.03%135M | 4.84%140.96M | 4.84%140.96M | 7.84%130.4M | 18.48%134.36M | 12.79%132.31M | 11.43%134.45M | 11.43%134.45M |
Noncontrolling interests | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | -10.12%117.2M | -3.50%129.66M | 2.03%135M | 4.84%140.96M | 4.84%140.96M | 9.26%130.4M | 20.08%134.36M | 14.25%132.31M | 12.84%134.45M | 12.84%134.45M |
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