(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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -5.09%25.83M | -46.83%19.97M | -64.91%23.03M | -40.37%43M | -40.37%43M | -72.84%27.22M | --37.55M | --65.64M | 1,605.18%72.11M | 1,605.18%72.11M |
-Cash and cash equivalents | -35.48%17.56M | -69.27%11.54M | -64.91%23.03M | -40.37%43M | -40.37%43M | -72.84%27.22M | --37.55M | --65.64M | 1,605.18%72.11M | 1,605.18%72.11M |
-Short-term investments | --8.27M | --8.43M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Receivables | 4.10%170.87M | 11.97%169.59M | 0.54%142.97M | 8.95%153.26M | 8.95%153.26M | 21.82%164.14M | --151.46M | --142.21M | 21.45%140.68M | 21.45%140.68M |
-Accounts receivable | 18.67%131.71M | 19.72%123.68M | 13.32%105.93M | 13.21%114.39M | 13.21%114.39M | 0.88%110.99M | --103.31M | --93.48M | 17.15%101.04M | 17.15%101.04M |
-Taxes receivable | -20.19%25.66M | 6.15%30.83M | -16.79%24M | -4.05%21.19M | -4.05%21.19M | 50.86%32.16M | --29.04M | --28.84M | 31.64%22.08M | 31.64%22.08M |
-Related party accounts receivable | -20.01%2.16M | 0.77%2.23M | 44.68%2.61M | 115.69%2.47M | 115.69%2.47M | -20.60%2.7M | --2.21M | --1.8M | -55.23%1.15M | -55.23%1.15M |
-Other receivables | -38.00%11.34M | -23.89%12.86M | -42.29%10.44M | -7.30%15.21M | -7.30%15.21M | --18.29M | --16.9M | --18.09M | 60.12%16.41M | 60.12%16.41M |
Inventory | -2.11%98.24M | 4.28%103.48M | 0.82%99.15M | 21.91%96.83M | 21.91%96.83M | 30.37%100.36M | --99.23M | --98.34M | 23.56%79.43M | 23.56%79.43M |
Other current assets | -70.70%3.41M | -72.01%2.52M | -1.39%3.69M | -25.60%4.34M | -25.60%4.34M | 1,112.81%11.64M | --9M | --3.75M | 1,521.94%5.84M | 1,521.94%5.84M |
Total current assets | -1.65%298.35M | -0.56%295.55M | -13.26%268.85M | -0.21%297.44M | -0.21%297.44M | -3.04%303.36M | --297.23M | --309.94M | 61.37%298.06M | 61.37%298.06M |
Non current assets | ||||||||||
Net PPE | 19.27%137.36M | 10.11%132.6M | 2.82%121.53M | 0.15%112.98M | 0.15%112.98M | 6.73%115.17M | --120.42M | --118.19M | -0.64%112.81M | -0.64%112.81M |
-Gross PPE | 23.81%195.37M | 13.20%188.05M | 3.28%171.71M | 2.61%160.91M | 2.61%160.91M | 46.23%157.79M | --166.12M | --166.25M | -1.05%156.82M | -1.05%156.82M |
-Accumulated depreciation | -36.09%-58.01M | -21.34%-55.46M | -4.43%-50.18M | -8.90%-47.93M | -8.90%-47.93M | ---42.63M | ---45.7M | ---48.05M | 2.09%-44.02M | 2.09%-44.02M |
Goodwill and other intangible assets | 24.14%47.11M | 16.33%44.95M | 1.50%40.17M | 2.77%38M | 2.77%38M | 20.06%37.95M | --38.64M | --39.57M | 7.34%36.97M | 7.34%36.97M |
-Goodwill | -13.17%5.79M | -14.35%5.79M | -15.65%5.79M | -14.88%5.79M | -14.88%5.79M | -2.67%6.67M | --6.76M | --6.86M | -0.87%6.8M | -0.87%6.8M |
-Other intangible assets | 32.09%41.32M | 22.84%39.16M | 5.10%34.38M | 6.75%32.21M | 6.75%32.21M | 26.36%31.28M | --31.88M | --32.71M | 9.38%30.17M | 9.38%30.17M |
Investments and advances | 154.87%6.16M | 218.80%8.19M | -25.69%1.94M | -36.46%1.72M | -36.46%1.72M | -17.24%2.42M | --2.57M | --2.6M | -16.21%2.7M | -16.21%2.7M |
Related parties assets | -20.01%2.16M | 0.77%2.23M | 44.68%2.61M | 115.69%2.47M | 115.69%2.47M | -20.60%2.7M | --2.21M | --1.8M | -55.23%1.15M | -55.23%1.15M |
Non current deferred assets | -5.63%7.4M | -7.57%7.01M | -14.94%6.71M | -1.32%6.97M | -1.32%6.97M | 17.44%7.84M | --7.58M | --7.89M | -67.54%7.07M | -67.54%7.07M |
Other non current assets | -50.88%2.19M | -35.41%2.42M | -50.10%2.53M | -32.07%3.08M | -32.07%3.08M | 60.12%4.45M | --3.75M | --5.07M | 142.30%4.53M | 142.30%4.53M |
Total non current assets | 19.30%200.2M | 12.84%195.17M | -0.27%172.87M | -0.81%162.74M | -0.81%162.74M | 10.49%167.82M | --172.96M | --173.33M | -6.15%164.08M | -6.15%164.08M |
Total assets | 5.81%498.55M | 4.37%490.72M | -8.60%441.72M | -0.42%460.19M | -0.42%460.19M | 1.38%471.17M | --470.2M | --483.27M | 28.54%462.14M | 28.54%462.14M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.98%117.5M | 3.99%111.73M | -21.23%90.64M | -7.51%95.93M | -7.51%95.93M | -21.35%119.88M | --107.44M | --115.07M | -5.48%103.72M | -5.48%103.72M |
-accounts payable | -5.79%89.76M | -5.09%85.97M | -11.49%79.91M | 16.12%81.48M | 16.12%81.48M | -28.08%95.27M | --90.58M | --90.28M | -16.94%70.17M | -16.94%70.17M |
-Total tax payable | 12.04%23.62M | 101.24%21.84M | -59.55%7.41M | -47.83%6.13M | -47.83%6.13M | 47.94%21.08M | --10.85M | --18.32M | 25.16%11.76M | 25.16%11.76M |
-Due to related parties current | 17.00%4.12M | -34.71%3.92M | -48.65%3.32M | -65.51%2.91M | -65.51%2.91M | -38.23%3.52M | --6.01M | --6.47M | -0.11%8.45M | -0.11%8.45M |
-Other payable | ---- | ---- | ---- | -59.52%5.4M | -59.52%5.4M | ---- | ---- | ---- | 80.32%13.34M | 80.32%13.34M |
Current accrued expenses | ---- | ---- | ---- | 76.84%3.31M | 76.84%3.31M | ---- | ---- | ---- | -16.37%1.87M | -16.37%1.87M |
Current provisions | 24.32%138K | -60.61%195K | -71.97%162K | -72.46%138K | -72.46%138K | -93.33%111K | --495K | --578K | -72.61%501K | -72.61%501K |
Current debt and capital lease obligation | -16.62%69.24M | 56.77%118.68M | 34.98%135.11M | 245.00%257.53M | 245.00%257.53M | -28.85%83.04M | --75.7M | --100.1M | -34.97%74.65M | -34.97%74.65M |
-Current debt | -16.62%69.24M | 56.77%118.68M | 34.98%135.11M | 245.00%257.53M | 245.00%257.53M | -28.85%83.04M | --75.7M | --100.1M | -34.97%74.65M | -34.97%74.65M |
Other current liabilities | -2.26%16.05M | 45.10%13.27M | 40.78%7.55M | 58.76%11.48M | 58.76%11.48M | 175.74%16.43M | --9.15M | --5.36M | -34.58%7.23M | -34.58%7.23M |
Current liabilities | -7.53%202.93M | 26.50%243.88M | 5.59%233.46M | 95.98%368.37M | 95.98%368.37M | -20.70%219.45M | --192.79M | --221.11M | -21.56%187.96M | -21.56%187.96M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 29.19%220.68M | -6.70%169.64M | -11.04%150.01M | -84.10%28.41M | -84.10%28.41M | 67.58%170.82M | --181.82M | --168.63M | -47.39%178.72M | -47.39%178.72M |
-Long term debt | 29.19%220.68M | -6.70%169.64M | -11.04%150.01M | -84.10%28.41M | -84.10%28.41M | 67.58%170.82M | --181.82M | --168.63M | -47.39%178.72M | -47.39%178.72M |
Non current deferred liabilities | 40.02%3.37M | -49.22%3.4M | 3.49%6.62M | 28.85%7.82M | 28.85%7.82M | 66.02%2.41M | --6.7M | --6.39M | -67.87%6.07M | -67.87%6.07M |
Due to related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Derivative product liabilities | -86.58%2.86M | -80.15%4.46M | -67.40%6.97M | -52.77%10.92M | -52.77%10.92M | -37.19%21.33M | --22.48M | --21.38M | --23.11M | --23.11M |
Other non current liabilities | -55.30%30.25M | -61.12%37.32M | -53.77%39.49M | -55.51%46.54M | -55.51%46.54M | 2,033.03%67.68M | --95.99M | --85.41M | 2,655.04%104.61M | 2,655.04%104.61M |
Total non current liabilities | -1.93%257.17M | -30.02%214.81M | -27.94%203.08M | -70.02%93.69M | -70.02%93.69M | 72.87%262.23M | --306.98M | --281.82M | -16.57%312.51M | -16.57%312.51M |
Total liabilities | -4.48%460.1M | -8.22%458.7M | -13.20%436.55M | -7.67%462.07M | -7.67%462.07M | 12.43%481.68M | --499.77M | --502.93M | -18.52%500.48M | -18.52%500.48M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.01M | 0.00%1.01M | 0.00%1.01M | 0.00%1.01M | 0.00%1.01M | --1.01M | --1.01M | --1.01M | -49.48%1.01M | -49.48%1.01M |
-common stock | 0.00%1.01M | 0.00%1.01M | 0.00%1.01M | 0.00%1.01M | 0.00%1.01M | --1.01M | --1.01M | --1.01M | -49.48%1.01M | -49.48%1.01M |
Retained earnings | 11.87%-354.23M | 14.63%-362.43M | 7.83%-384.89M | 9.17%-391.51M | 9.17%-391.51M | ---401.95M | ---424.53M | ---417.61M | -31.68%-431.06M | -31.68%-431.06M |
Paid-in capital | 0.00%377.68M | 0.00%377.68M | 0.00%377.68M | 0.00%377.68M | 0.00%377.68M | --377.68M | --377.68M | --377.68M | 594.11%377.68M | 594.11%377.68M |
Gains losses not affecting retained earnings | 9.10%14.93M | -2.86%16.71M | -39.06%12.31M | -20.62%11.88M | -20.62%11.88M | --13.69M | --17.2M | --20.2M | -3.26%14.97M | -3.26%14.97M |
Total stockholders'equity | 511.43%39.39M | 215.09%32.96M | 132.62%6.11M | 97.48%-941K | 97.48%-941K | -126.37%-9.57M | ---28.64M | ---18.72M | 85.36%-37.4M | 85.36%-37.4M |
Noncontrolling interests | 0.85%-932K | -0.54%-935K | 0.21%-937K | 0.32%-937K | 0.32%-937K | ---940K | ---930K | ---939K | -220.98%-940K | -220.98%-940K |
Total equity | 465.78%38.45M | 208.31%32.03M | 126.29%5.17M | 95.10%-1.88M | 95.10%-1.88M | -128.96%-10.51M | ---29.57M | ---19.66M | 84.95%-38.34M | 84.95%-38.34M |
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
No Data