(Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|
Assets | ||||||
Current assets | ||||||
Cash, cash equivalents and short term investments | --9.76M | 165.14%14.32M | --6.83M | 40.21%5.4M | --5.4M | --3.85M |
-Cash and cash equivalents | --9.76M | 165.14%14.32M | --6.83M | 40.21%5.4M | --5.4M | --3.85M |
Receivables | --18.48M | -36.88%14.67M | --29.35M | -22.29%23.24M | --23.24M | --29.91M |
-Accounts receivable | --14.11M | 25.78%10.86M | --12.12M | -56.33%8.63M | --8.63M | --19.76M |
-Taxes receivable | ---- | --0 | --17.14M | 41.24%10.5M | --10.5M | --7.43M |
-Related party accounts receivable | --4.37M | -7.27%3.81M | --83K | 51.62%4.11M | --4.11M | --2.71M |
Prepaid assets | --6.66M | -4.06%6.67M | --6.5M | -31.90%6.95M | --6.95M | --10.2M |
Restricted cash | --3.9M | 17.92%4.16M | --3.53M | 0.00%3.53M | --3.53M | --3.53M |
Other current assets | --23.21M | -3.35%25.2M | --24.61M | -57.88%26.07M | --26.07M | --61.9M |
Total current assets | --62.01M | -0.27%65.02M | --70.8M | -40.41%65.19M | --65.19M | --109.39M |
Non current assets | ||||||
Net PPE | --45.02M | -35.61%40.62M | --50.4M | -42.59%63.09M | --63.09M | --109.88M |
-Gross PPE | --316.85M | 4.41%305.8M | --298.6M | 5.52%292.87M | --292.87M | --277.56M |
-Accumulated depreciation | ---271.84M | -15.40%-265.18M | ---248.21M | -37.04%-229.79M | ---229.79M | ---167.67M |
Goodwill and other intangible assets | --253.87M | -20.81%271.73M | --307.44M | -17.23%343.16M | --343.16M | --414.59M |
-Goodwill | --147.52M | 0.00%147.52M | --147.52M | 0.00%147.52M | --147.52M | --147.52M |
-Other intangible assets | --106.35M | -36.51%124.21M | --159.92M | -26.75%195.64M | --195.64M | --267.06M |
Related parties assets | --4.37M | -7.27%3.81M | --83K | 51.62%4.11M | --4.11M | --2.71M |
Other non current assets | --612K | -59.89%663K | --1.21M | -48.31%1.65M | --1.65M | --3.2M |
Total non current assets | --299.5M | -23.26%313.02M | --359.05M | -22.70%407.9M | --407.9M | --527.67M |
Total assets | --361.51M | -20.09%378.03M | --429.85M | -25.74%473.09M | --473.09M | --637.06M |
Liabilities | ||||||
Current liabilities | ||||||
Payables | --38.96M | -24.69%32.34M | --23.19M | -56.76%42.95M | --42.95M | --99.32M |
-accounts payable | --38.7M | 20.76%32.27M | --22.84M | -67.44%26.72M | --26.72M | --82.07M |
-Total tax payable | --183K | --0 | --0 | 0.00%15.78M | --15.78M | --15.78M |
-Due to related parties current | --74K | -83.52%74K | --357K | -69.60%449K | --449K | --1.48M |
Current accrued expenses | --34.24M | -5.32%35.69M | --36.29M | -14.02%37.69M | --37.69M | --43.84M |
Current debt and capital lease obligation | --44.5M | --34.21M | ---- | ---- | ---- | --63.75M |
-Current debt | --41.54M | --34.21M | ---- | ---- | ---- | --63.75M |
-Current capital lease obligation | --2.96M | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | --9.4M | -4.65%9.55M | --9.17M | -13.41%10.02M | --10.02M | --11.57M |
Other current liabilities | --14.74M | 0.39%12.52M | --12.38M | -15.23%12.47M | --12.47M | --14.71M |
Current liabilities | --141.84M | 20.54%124.31M | --81.03M | -55.78%103.12M | --103.12M | --233.18M |
Non current liabilities | ||||||
Long term provisions | --4.06M | --17.82M | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | --306.97M | -6.54%287.36M | --350.8M | 25.61%307.47M | --307.47M | --244.79M |
-Long term debt | --301.37M | -6.54%287.36M | --350.8M | 25.61%307.47M | --307.47M | --244.79M |
-Long term capital lease obligation | --5.6M | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | ---- | --0 | --26.1M | -38.18%41.17M | --41.17M | --66.6M |
Other non current liabilities | --10.66M | -42.10%11.5M | --15.94M | -7.98%19.86M | --19.86M | --21.58M |
Total non current liabilities | --321.69M | -14.06%316.68M | --392.85M | 10.67%368.51M | --368.51M | --332.97M |
Total liabilities | --463.53M | -6.50%440.98M | --473.88M | -16.70%471.63M | --471.63M | --566.15M |
Shareholders'equity | ||||||
Share capital | --4K | 33.33%4K | --3K | 0.00%3K | --3K | --3K |
-common stock | --4K | 33.33%4K | --3K | 0.00%3K | --3K | --3K |
Paid-in capital | --302.96M | 35.58%302.46M | --239.58M | 0.00%223.09M | --223.09M | --223.08M |
Gains losses not affecting retained earnings | ---334.4M | -50.23%-332.95M | ---283.61M | -45.64%-221.63M | ---221.63M | ---152.18M |
Total stockholders'equity | ---31.44M | -2,185.84%-30.5M | ---44.03M | -97.94%1.46M | --1.46M | --70.91M |
Noncontrolling interests | ---70.58M | ---32.46M | ---- | --0 | --0 | ---- |
Total equity | ---102.02M | -4,405.81%-62.95M | ---44.03M | -97.94%1.46M | --1.46M | --70.91M |
Currency Unit | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data