(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 | -87.25%1.75M | -58.33%11.06M | -58.33%11.06M | -17.74%19.79M | -54.34%5.05M | 236.68%13.72M | 156.53%26.54M | 156.53%26.54M | 563.88%24.06M | 191.47%11.07M |
-Cash and cash equivalents | -87.25%1.75M | -58.33%11.06M | -58.33%11.06M | -17.74%19.79M | -54.34%5.05M | 236.68%13.72M | 156.53%26.54M | 156.53%26.54M | 563.88%24.06M | 191.47%11.07M |
Receivables | 156.28%29.53M | 61.95%20.3M | 61.95%20.3M | 2.53%17.37M | 52.91%26.99M | -44.27%11.52M | -11.78%12.54M | -11.78%12.54M | 18.14%16.94M | 72.32%17.65M |
-Accounts receivable | 114.03%23.87M | 67.13%20.3M | 67.13%20.3M | 2.53%17.37M | 51.76%26.79M | -47.03%11.15M | -14.51%12.15M | -14.51%12.15M | 13.41%16.94M | 62.82%17.65M |
-Taxes receivable | --6.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Related party accounts receivable | ---- | --0 | --0 | --0 | --203K | --373K | --388K | --388K | ---- | ---- |
-Recievables adjustments allowances | ---674K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | -95.10%791K | -98.86%376K | -98.86%376K | -47.25%413K | 992.95%5.27M | 9,506.55%16.14M | 4,380.08%32.84M | 4,380.08%32.84M | 0.26%783K | -68.48%482K |
Other current assets | 0.00%38K | 0.00%38K | 0.00%38K | -89.08%38K | -5.00%38K | -5.00%38K | -5.00%38K | -5.00%38K | -38.73%348K | -61.54%40K |
Total current assets | -22.48%32.11M | -55.97%31.78M | -55.97%31.78M | -10.73%37.61M | 27.74%37.35M | 65.70%41.42M | 184.92%72.17M | 184.92%72.17M | 118.15%42.13M | 86.56%29.24M |
Non current assets | ||||||||||
Net PPE | 52.16%299.7M | 47.21%256.12M | 47.21%256.12M | 26.78%215.56M | 19.35%206.27M | 9.60%196.97M | -5.78%173.99M | -5.78%173.99M | -6.72%170.03M | -5.24%172.83M |
-Gross PPE | 21.06%740.65M | 17.89%686.75M | 17.89%686.75M | 11.29%638.12M | 10.53%628.47M | 7.59%611.79M | 2.82%582.53M | 2.82%582.53M | 2.66%573.36M | 3.13%568.59M |
-Accumulated depreciation | -6.30%-440.95M | -5.41%-430.63M | -5.41%-430.63M | -4.77%-422.56M | -6.68%-422.2M | -6.66%-414.82M | -6.98%-408.54M | -6.98%-408.54M | -7.20%-403.33M | -7.26%-395.76M |
Related parties assets | ---- | --0 | --0 | --0 | --203K | --373K | --388K | --388K | ---- | ---- |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --736K | --898K |
Other non current assets | 13.67%1.08M | -31.68%673K | -31.68%673K | --403K | --132K | --951K | 6.72%985K | 6.72%985K | ---- | ---- |
Total non current assets | 51.98%300.78M | 46.76%256.79M | 46.76%256.79M | 26.47%215.96M | 18.80%206.4M | 9.66%197.92M | -5.72%174.97M | -5.72%174.97M | -6.62%170.77M | -4.98%173.73M |
Total assets | 39.09%332.9M | 16.76%288.57M | 16.76%288.57M | 19.11%253.58M | 20.09%243.75M | 16.47%239.34M | 17.17%247.14M | 17.17%247.14M | 5.30%212.9M | 2.25%202.97M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -50.79%12.43M | -21.01%16.43M | -21.01%16.43M | 61.39%15.32M | 143.52%17.49M | 155.00%25.27M | 152.86%20.8M | 152.86%20.8M | -22.73%9.49M | -24.90%7.18M |
-accounts payable | -27.24%11.6M | 34.70%15.42M | 34.70%15.42M | 92.93%11.9M | 167.49%17M | 75.19%15.94M | 57.25%11.45M | 57.25%11.45M | -45.83%6.17M | -25.62%6.36M |
-Total tax payable | -91.48%795K | -90.07%929K | -90.07%929K | -5.88%3.02M | -40.22%486K | 1,047.97%9.33M | 947.26%9.35M | 947.26%9.35M | 271.02%3.21M | -19.98%813K |
-Due to related parties current | --44K | --80K | --80K | 252.21%398K | ---- | ---- | --0 | --0 | 232.35%113K | --12K |
Current accrued expenses | 412.61%62.22M | 461.38%37.36M | 461.38%37.36M | 563.73%20.59M | 580.05%15.65M | 497.59%12.14M | 121.17%6.66M | 121.17%6.66M | 11.95%3.1M | 152.86%2.3M |
Current provisions | -47.61%1.14M | -73.03%692K | -73.03%692K | -34.91%936K | 2.86%1.62M | 33.83%2.17M | 57.42%2.57M | 57.42%2.57M | 76.23%1.44M | 76.48%1.58M |
Current debt and capital lease obligation | --3.75M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --3.75M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | -75.89%1.19M | -75.89%1.19M | -35.65%3.98M | 101.46%9.79M |
Current liabilities | 99.98%88.48M | 58.24%64.81M | 58.24%64.81M | 87.60%41.68M | 57.53%39.72M | 46.55%44.24M | 88.57%40.96M | 88.57%40.96M | -16.70%22.22M | 22.01%25.22M |
Non current liabilities | ||||||||||
Long term provisions | 6.86%14.65M | 8.74%14.71M | 8.74%14.71M | -7.17%11.57M | 8.09%13.76M | 6.31%13.71M | 2.29%13.53M | 2.29%13.53M | -6.18%12.46M | -8.49%12.73M |
Long term debt and capital lease obligation | --4M | ---- | ---- | ---- | ---- | ---- | -69.44%11M | -69.44%11M | ---- | ---- |
-Long term debt | --4M | ---- | ---- | ---- | ---- | ---- | -69.44%11M | -69.44%11M | ---- | ---- |
Non current deferred liabilities | 37.48%55.52M | 18.18%47.24M | 18.18%47.24M | -8.90%43.29M | -5.53%42.54M | -3.58%40.39M | 3.16%39.97M | 3.16%39.97M | 37.07%47.52M | 29.19%45.03M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Other non current liabilities | -58.35%828K | -35.08%866K | -35.08%866K | -21.77%1.04M | -36.73%1.25M | -6.14%1.99M | -10.35%1.33M | -10.35%1.33M | 74.31%1.32M | 303.68%1.97M |
Total non current liabilities | 33.73%75M | -4.58%62.81M | -4.58%62.81M | -8.83%55.89M | -3.66%57.54M | -14.89%56.08M | -26.94%65.83M | -26.94%65.83M | -25.72%61.3M | -28.65%59.73M |
Total liabilities | 62.95%163.48M | 19.51%127.62M | 19.51%127.62M | 16.83%97.57M | 14.50%97.26M | 4.41%100.33M | -4.51%106.78M | -4.51%106.78M | -23.52%83.52M | -18.62%84.94M |
Shareholders'equity | ||||||||||
Share capital | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K |
-common stock | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K | 0.00%281K |
Retained earnings | 21.24%216.99M | 15.83%205.67M | 15.83%205.67M | 21.69%199.79M | 25.19%189.07M | 27.80%178.98M | 37.75%177.57M | 37.75%177.57M | 34.81%164.18M | 22.84%151.03M |
Paid-in capital | 0.00%7.56M | 0.00%7.56M | 0.00%7.56M | 0.00%7.56M | 0.00%7.56M | 0.00%7.56M | 0.00%7.56M | 0.00%7.56M | -0.07%7.56M | 0.19%7.56M |
Less: Treasury stock | 15.92%55.4M | 16.66%52.56M | 16.66%52.56M | 21.07%51.62M | 23.46%50.41M | 24.21%47.8M | 19.66%45.05M | 19.66%45.05M | 13.70%42.64M | 8.88%40.83M |
Total stockholders'equity | 21.87%169.42M | 14.68%160.95M | 14.68%160.95M | 20.58%156M | 24.11%146.49M | 27.07%139.02M | 41.64%140.35M | 41.64%140.35M | 40.44%129.38M | 26.55%118.03M |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Total equity | 21.87%169.42M | 14.68%160.95M | 14.68%160.95M | 20.58%156M | 24.11%146.49M | 27.07%139.02M | 41.64%140.35M | 41.64%140.35M | 39.15%129.38M | 25.39%118.03M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data