(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 | -63.03%1.27M | -66.64%1.93M | -66.64%1.93M | -58.61%2.82M | -59.64%2.21M | -88.13%3.44M | 95.35%5.78M | 95.35%5.78M | -57.89%6.82M | 16.24%5.48M |
-Cash and cash equivalents | -63.03%1.27M | -66.64%1.93M | -66.64%1.93M | -58.61%2.82M | -59.64%2.21M | -88.13%3.44M | 95.35%5.78M | 95.35%5.78M | -57.89%6.82M | 86.84%5.48M |
Receivables | 25.35%1.88M | 151.50%1.84M | 151.50%1.84M | -28.59%766.55K | 16.05%736.58K | 225.92%1.5M | -46.74%732K | -46.74%732K | --1.07M | 326.88%634.73K |
-Accounts receivable | 25.35%1.88M | 151.50%1.84M | 151.50%1.84M | -28.59%766.55K | 16.05%736.58K | 225.92%1.5M | -46.74%732K | -46.74%732K | --1.07M | 326.88%634.73K |
Inventory | 42.34%8.5M | -38.32%4.55M | -38.32%4.55M | -8.84%5.78M | -10.69%5.38M | 35.55%5.97M | 105.29%7.38M | 105.29%7.38M | 155.78%6.34M | 582.26%6.02M |
Prepaid assets | --2.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash | --2.62M | 14.13%1.81M | 14.13%1.81M | 15,274.88%1.94M | 73,678.50%1.02M | --0 | -80.12%1.59M | -80.12%1.59M | -99.46%12.64K | -99.99%1.39K |
Other current assets | 0.38%402K | 22.29%1.73M | 22.29%1.73M | 84.81%2.7M | 176.19%3.05M | -48.59%400.48K | -50.77%1.41M | -50.77%1.41M | -56.78%1.46M | -63.96%1.11M |
Total current assets | 49.99%16.97M | -29.79%11.86M | -29.79%11.86M | -10.79%14.01M | -6.36%12.41M | -78.02%11.31M | -10.02%16.89M | -10.02%16.89M | -35.58%15.7M | -45.25%13.25M |
Non current assets | ||||||||||
Net PPE | 100.48%1.37B | 94.74%1.27B | 94.74%1.27B | 23.27%756.28M | 42.72%714.4M | 62.62%684.39M | 84.53%653.87M | 84.53%653.87M | 122.03%613.5M | 125.80%500.57M |
-Gross PPE | 100.40%1.37B | 94.75%1.28B | 94.75%1.28B | 23.33%758.24M | 42.76%716.25M | 62.77%685.92M | 84.66%654.98M | 84.66%654.98M | 122.28%614.79M | 126.09%501.73M |
-Accumulated depreciation | -61.13%-2.47M | -100.36%-2.23M | -100.36%-2.23M | -52.40%-1.95M | -60.28%-1.85M | -169.74%-1.53M | -208.34%-1.11M | -208.34%-1.11M | -377.88%-1.28M | -394.84%-1.15M |
Goodwill and other intangible assets | -7.34%19.71M | -4.39%20.07M | -4.39%20.07M | -9.16%19.86M | -9.07%20.48M | -6.56%21.28M | -2.57%21M | -2.57%21M | 155.66%21.87M | 155.54%22.52M |
-Goodwill | 0.01%10.07M | 7.48%10.18M | 7.48%10.18M | -0.99%9.97M | -8.20%9.55M | -2.46%10.07M | 7.90%9.47M | 7.90%9.47M | 643.19%10.07M | 667.55%10.4M |
-Other intangible assets | -13.95%9.64M | -14.14%9.89M | -14.14%9.89M | -16.13%9.89M | -9.83%10.93M | -9.96%11.21M | -9.77%11.52M | -9.77%11.52M | 63.88%11.8M | 62.51%12.12M |
Non current accounts receivable | ---- | ---- | ---- | 0.00%15.62M | --15.62M | --15.62M | --15.62M | --15.62M | --15.62M | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | -6.74%601.61K | -81.79%972.76K | ---- | ---- | -96.38%611.97K | -96.50%645.07K |
Other non current assets | --4.63M | 618.43%5.03M | 618.43%5.03M | 34,051.32%4.73M | -77.54%689.48K | ---- | -95.75%700K | -95.75%700K | -99.95%13.86K | -89.79%3.07M |
Total non current assets | 93.34%1.4B | 87.86%1.3B | 87.86%1.3B | 22.23%796.5M | 42.71%751.78M | 47.99%722.25M | 71.51%691.18M | 71.51%691.18M | 98.37%651.62M | 88.82%526.81M |
Total assets | 92.68%1.41B | 85.05%1.31B | 85.05%1.31B | 21.46%810.5M | 41.50%764.19M | 35.97%733.57M | 67.88%708.07M | 67.88%708.07M | 89.12%667.31M | 78.12%540.06M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 93.66%16.31M | 65.26%12.24M | 65.26%12.24M | 163.70%19.34M | -39.95%9.75M | -67.07%8.42M | 62.25%7.4M | 62.25%7.4M | -50.60%7.33M | 315.04%16.24M |
-accounts payable | 75.73%14.8M | 65.26%12.24M | 65.26%12.24M | 163.70%19.34M | -39.95%9.75M | -67.07%8.42M | 62.25%7.4M | 62.25%7.4M | -50.60%7.33M | 315.04%16.24M |
-Total tax payable | --1.51M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -69.53%5.81M | -82.15%2.52M | -82.15%2.52M | -86.23%17.45M | -52.75%18M | -5.95%19.07M | -56.61%14.14M | -56.61%14.14M | 298.98%126.68M | 50.51%38.1M |
Current provisions | 7.36%7.83M | -5.44%6.81M | -5.44%6.81M | 45.54%12.59M | 36.67%9.63M | 32.36%7.3M | 86.15%7.2M | 86.15%7.2M | 44.16%8.65M | 26.43%7.05M |
Current debt and capital lease obligation | 825.37%260.5M | 1,261.82%200.04M | 1,261.82%200.04M | 581.78%183.37M | 23.40%31.15M | 7.98%28.15M | -59.67%14.69M | -59.67%14.69M | 45.11%26.9M | 498.95%25.24M |
-Current debt | 900.15%258.92M | 1,449.66%198.23M | 1,449.66%198.23M | 618.76%181.42M | 17.95%28.87M | -0.15%25.89M | -64.69%12.79M | -64.69%12.79M | 37.62%25.24M | 489.51%24.47M |
-Current capital lease obligation | -30.21%1.58M | -4.80%1.81M | -4.80%1.81M | 17.94%1.95M | 196.87%2.28M | 1,454.67%2.26M | 855.96%1.9M | 855.96%1.9M | 757.86%1.66M | 1,123.77%768.08K |
Current deferred liabilities | -30.93%24.69M | -96.50%1.25M | -96.50%1.25M | --50.72M | --28.34M | --35.75M | --35.75M | --35.75M | ---- | ---- |
Current liabilities | 207.60%323.69M | 168.07%229.36M | 168.07%229.36M | 66.14%289.87M | 13.46%103.72M | 29.73%105.23M | -14.84%85.56M | -14.84%85.56M | 134.23%174.48M | 113.21%91.41M |
Non current liabilities | ||||||||||
Long term provisions | -1.16%33.79M | 1.82%34.9M | 1.82%34.9M | -10.38%29.07M | -6.09%31.94M | -3.91%34.19M | -7.74%34.27M | -7.74%34.27M | -5.99%32.44M | -5.40%34.01M |
Long term debt and capital lease obligation | -2.91%423.66M | 1.55%423.06M | 1.55%423.06M | 5.34%379.28M | 43.15%476.05M | 34.34%436.37M | 29.57%416.58M | 29.57%416.58M | 28.97%360.05M | 31.11%332.56M |
-Long term debt | -2.59%422.69M | 2.03%421.9M | 2.03%421.9M | 5.84%377.3M | 43.89%474.01M | 33.71%433.93M | 28.72%413.49M | 28.72%413.49M | 27.84%356.47M | 29.88%329.43M |
-Long term capital lease obligation | -60.17%973K | -62.65%1.15M | -62.65%1.15M | -44.85%1.98M | -34.80%2.04M | 762.51%2.44M | 991.11%3.09M | 991.11%3.09M | 993.02%3.58M | --3.13M |
Non current deferred liabilities | 569.84%629.22M | 540.78%603.69M | 540.78%603.69M | 4,811.60%75.97M | 6,437.48%100.71M | 5,976.43%93.94M | 5,702.66%94.21M | 5,702.66%94.21M | --1.55M | --1.54M |
Preferred securities outside stock equity | 48.57%152.32M | 47.94%138.54M | 47.94%138.54M | 47.45%125.88M | 46.96%114.38M | 44.36%102.52M | --93.65M | --93.65M | --85.37M | --77.83M |
Other non current liabilities | 0.73%13.92M | -17.19%9.94M | -17.19%9.94M | -57.50%6.31M | 36.14%11.6M | -38.86%13.82M | -44.49%12.01M | -44.49%12.01M | -17.70%14.86M | -32.50%8.52M |
Total non current liabilities | 84.03%1.25B | 85.97%1.21B | 85.97%1.21B | 24.73%616.51M | 61.66%734.67M | 49.45%680.83M | 70.38%650.72M | 70.38%650.72M | 48.99%494.26M | 50.38%454.45M |
Total liabilities | 100.57%1.58B | 95.51%1.44B | 95.51%1.44B | 35.54%906.39M | 53.59%838.39M | 46.47%786.06M | 52.63%736.28M | 52.63%736.28M | 64.62%668.74M | 58.18%545.87M |
Shareholders'equity | ||||||||||
Share capital | 18.06%500K | 18.20%500K | 18.20%500K | 18.09%499.82K | 0.19%424.03K | 0.31%423.53K | 0.68%423K | 0.68%423K | 5.64%423.24K | 5.65%423.24K |
-common stock | 18.06%500K | 18.20%500K | 18.20%500K | 18.09%499.82K | 0.19%424.03K | 0.31%423.53K | 0.68%423K | 0.68%423K | 5.64%423.24K | 5.65%423.24K |
Retained earnings | -47.48%-289.65M | -52.36%-261.69M | -52.36%-261.69M | -51.92%-231.71M | -58.04%-216.85M | -45.69%-196.4M | -45.99%-171.76M | -45.99%-171.76M | -52.20%-152.52M | -54.98%-137.21M |
Paid-in capital | -13.70%106.13M | -8.69%111.98M | -8.69%111.98M | -11.06%115.68M | 0.67%121.75M | -3.32%122.98M | 139.79%122.63M | 139.79%122.63M | 180.05%130.07M | 161.50%120.94M |
Less: Treasury stock | ---- | --0 | --0 | --0 | --15.94K | --15.94K | --16K | --16K | ---- | ---- |
Gains losses not affecting retained earnings | -832.02%-614K | -663.01%-411K | -663.01%-411K | -559.88%-780.95K | 308.74%58.41K | 3,704.56%83.88K | --73K | --73K | --169.82K | --14.29K |
Total stockholders'equity | -151.79%-183.63M | -207.58%-149.62M | -207.58%-149.62M | -432.07%-116.32M | -497.70%-94.63M | -915.13%-72.93M | 26.39%-48.64M | 26.39%-48.64M | 59.04%-21.86M | 62.20%-15.83M |
Noncontrolling interests | -0.00%20.44M | 0.00%20.44M | 0.00%20.44M | 0.00%20.44M | 103.92%20.44M | 103.92%20.44M | 273.68%20.44M | 273.68%20.44M | --20.44M | --10.02M |
Total equity | -210.88%-163.19M | -357.97%-129.18M | -357.97%-129.18M | -6,626.85%-95.88M | -1,176.84%-74.2M | -1,949.98%-52.49M | 53.46%-28.21M | 53.46%-28.21M | 97.33%-1.43M | 86.13%-5.81M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data