(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 | -9.45%5.53M | -66.85%4.52M | -29.39%2.66M | -63.82%3.53M | -63.82%3.53M | --6.1M | -40.37%13.62M | --3.77M | -74.89%9.77M | -74.89%9.77M |
-Cash and cash equivalents | -9.45%5.53M | -66.85%4.52M | -29.39%2.66M | -63.82%3.53M | -63.82%3.53M | --6.1M | -40.37%13.62M | --3.77M | -74.89%9.77M | -74.89%9.77M |
Receivables | 16.42%24.88M | 22.55%25.43M | -2.62%25.4M | -2.21%25.73M | -2.21%25.73M | --21.38M | -29.73%20.75M | --26.09M | 36.13%26.31M | 36.13%26.31M |
-Accounts receivable | 24.60%24.19M | 27.82%24.55M | -1.73%24.12M | 0.41%22.69M | 0.41%22.69M | --19.42M | -28.60%19.21M | --24.54M | 32.46%22.6M | 32.46%22.6M |
-Related party accounts receivable | 0.00%332K | -1.21%407K | 25.76%332K | 44.35%332K | 44.35%332K | --332K | 79.91%412K | --264K | 18.56%230K | 18.56%230K |
-Other receivables | -77.97%358K | -58.46%469K | -25.49%953K | -22.31%2.7M | -22.31%2.7M | --1.63M | -52.92%1.13M | --1.28M | 92.96%3.48M | 92.96%3.48M |
Inventory | 31.48%34.14M | 48.85%35.29M | 23.04%33.35M | 24.72%28.99M | 24.72%28.99M | --25.97M | 2.20%23.71M | --27.1M | 34.66%23.24M | 34.66%23.24M |
Prepaid assets | ---- | ---- | ---- | -18.03%6.33M | -18.03%6.33M | --12.42M | 3.21%11.78M | --8.22M | 162.16%7.73M | 162.16%7.73M |
Restricted cash | -65.98%2.28M | -81.99%1.37M | -81.19%1.71M | -16.55%6.74M | -16.55%6.74M | --6.69M | 240.88%7.63M | --9.09M | 797.78%8.08M | 797.78%8.08M |
Other current assets | --8.02M | --9.4M | --7.59M | 18.87%10.63M | 18.87%10.63M | ---- | ---- | ---- | --8.95M | --8.95M |
Total current assets | -2.40%80.99M | -6.24%82.14M | -4.26%81.51M | -2.51%81.96M | -2.51%81.96M | --82.98M | -1.81%87.61M | --85.13M | 5.99%84.07M | 5.99%84.07M |
Non current assets | ||||||||||
Net PPE | -0.17%48.52M | 21.25%54.68M | 14.84%54.76M | 12.15%55.71M | 12.15%55.71M | --48.6M | 3.46%45.1M | --47.68M | 26.12%49.67M | 26.12%49.67M |
-Gross PPE | -0.17%48.52M | 21.25%54.68M | 14.84%54.76M | 10.15%67.2M | 10.15%67.2M | --48.6M | 3.46%45.1M | --47.68M | 15.60%61.01M | 15.60%61.01M |
-Accumulated depreciation | ---- | ---- | ---- | -1.38%-11.49M | -1.38%-11.49M | ---- | ---- | ---- | 15.32%-11.34M | 15.32%-11.34M |
Goodwill and other intangible assets | -82.79%1.34M | -11.18%7.04M | -9.47%7.27M | -10.16%7.48M | -10.16%7.48M | --7.79M | -31.76%7.93M | --8.03M | -3.20%8.33M | -3.20%8.33M |
-Goodwill | -87.23%625K | 0.00%4.9M | 0.00%4.9M | 0.00%4.9M | 0.00%4.9M | --4.9M | -0.02%4.9M | --4.9M | 7.70%4.9M | 7.70%4.9M |
-Other intangible assets | -75.26%716K | -29.23%2.15M | -24.26%2.37M | -24.64%2.59M | -24.64%2.59M | --2.89M | -54.87%3.04M | --3.13M | -15.40%3.43M | -15.40%3.43M |
Investments and advances | 1.87%70.91M | 0.00%69.61M | 0.00%69.61M | 0.00%69.61M | 0.00%69.61M | --69.61M | 0.00%69.61M | --69.61M | 0.00%69.61M | 0.00%69.61M |
Non current accounts receivable | --12.41M | -67.71%640K | -38.72%451K | -12.69%234K | -12.69%234K | ---- | 612.95%1.98M | --736K | -10.37%268K | -10.37%268K |
Related parties assets | 0.00%332K | -1.21%407K | 25.76%332K | 44.35%332K | 44.35%332K | --332K | 79.91%412K | --264K | 18.56%230K | 18.56%230K |
Non current deferred assets | 535.80%515K | 613.08%927K | 188.89%884K | 185.12%479K | 185.12%479K | --81K | -49.42%130K | --306K | 104.88%168K | 104.88%168K |
Other non current assets | 2.15%15.52M | -3.78%15.51M | -1.41%15.82M | -2.13%15.63M | -2.13%15.63M | --15.19M | -31.76%16.12M | --16.04M | -19.10%15.97M | -19.10%15.97M |
Total non current assets | 5.62%149.2M | 5.35%148.4M | 4.48%148.79M | 3.56%149.14M | 3.56%149.14M | --141.26M | -5.44%140.86M | --142.4M | 4.57%144.01M | 4.57%144.01M |
Total assets | 2.65%230.19M | 0.91%230.54M | 1.21%230.29M | 1.32%231.1M | 1.32%231.1M | --224.24M | -4.08%228.47M | --227.54M | 5.09%228.08M | 5.09%228.08M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 20.57%121.49M | 19.55%116.16M | 12.44%113.53M | 10.99%119.07M | 10.99%119.07M | --100.76M | 2.37%97.16M | --100.97M | 13.65%107.28M | 13.65%107.28M |
-accounts payable | 43.01%43.84M | 52.01%38.09M | 38.92%37.07M | 18.71%30.41M | 18.71%30.41M | --30.66M | 12.59%25.06M | --26.68M | 71.29%25.61M | 71.29%25.61M |
-Total tax payable | 44.14%3.85M | 54.80%3.78M | 29.55%3M | 56.36%8.68M | 56.36%8.68M | --2.67M | 540.42%2.44M | --2.32M | 46.71%5.55M | 46.71%5.55M |
-Due to related parties current | 1.61%10.62M | 0.22%10.57M | -3.89%10.56M | -0.52%10.55M | -0.52%10.55M | --10.45M | 2.40%10.54M | --10.99M | 8.68%10.6M | 8.68%10.6M |
-Other payable | 10.87%63.18M | 7.79%63.73M | 3.15%62.9M | 6.00%69.44M | 6.00%69.44M | --56.99M | -4.62%59.12M | --60.97M | -0.59%65.51M | -0.59%65.51M |
Current accrued expenses | -14.22%14.15M | 26.12%14.61M | 59.55%17.75M | 54.08%2.98M | 54.08%2.98M | --16.49M | 59.68%11.58M | --11.13M | 103.36%1.93M | 103.36%1.93M |
Current provisions | 15.80%557K | 2.41%849K | 23.88%856K | 20.06%754K | 20.06%754K | --481K | 43.18%829K | --691K | 18.71%628K | 18.71%628K |
Current debt and capital lease obligation | -10.12%49.75M | -5.55%54.36M | -11.64%53.15M | -8.00%54.35M | -8.00%54.35M | --55.35M | 0.62%57.56M | --60.15M | 8.90%59.07M | 8.90%59.07M |
-Current debt | -9.26%48.62M | -6.22%52.77M | -12.83%51.5M | -8.63%52.74M | -8.63%52.74M | --53.59M | -0.62%56.27M | --59.08M | 7.61%57.72M | 7.61%57.72M |
-Current capital lease obligation | -36.21%1.12M | 23.85%1.59M | 53.82%1.65M | 18.95%1.61M | 18.95%1.61M | --1.76M | 121.59%1.28M | --1.07M | 123.31%1.35M | 123.31%1.35M |
Current deferred liabilities | -16.51%5.64M | 178.00%8.55M | 53.96%8.02M | 85.56%9.14M | 85.56%9.14M | --6.75M | -25.19%3.08M | --5.21M | 257.59%4.92M | 257.59%4.92M |
Other current liabilities | --4.08M | --4.29M | --3.63M | --3.41M | --3.41M | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 8.80%195.66M | 16.81%198.82M | 10.55%196.94M | 9.12%189.7M | 9.12%189.7M | --179.84M | 3.54%170.21M | --178.14M | 14.70%173.84M | 14.70%173.84M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -9.23%16.02M | 10.58%20.92M | -16.74%20.26M | -17.65%20.85M | -17.65%20.85M | --17.65M | -0.31%18.91M | --24.33M | 106.05%25.32M | 106.05%25.32M |
-Long term debt | -4.47%6.11M | 13.73%7.86M | -45.18%6.59M | -48.46%6.6M | -48.46%6.6M | --6.4M | -35.21%6.91M | --12.02M | 101.42%12.8M | 101.42%12.8M |
-Long term capital lease obligation | -11.93%9.91M | 8.77%13.05M | 11.03%13.67M | 13.85%14.26M | 13.85%14.26M | --11.25M | 44.54%12M | --12.31M | 111.02%12.52M | 111.02%12.52M |
Non current deferred liabilities | -2.26%2.51M | -3.13%2.6M | -9.48%2.59M | -10.00%2.67M | -10.00%2.67M | --2.57M | -26.13%2.68M | --2.86M | -25.11%2.97M | -25.11%2.97M |
Total non current liabilities | -8.34%18.53M | 8.88%23.51M | -15.98%22.85M | -16.85%23.53M | -16.85%23.53M | --20.22M | -6.00%21.59M | --27.19M | 65.58%28.29M | 65.58%28.29M |
Total liabilities | 7.07%214.19M | 15.92%222.33M | 7.04%219.79M | 5.49%213.22M | 5.49%213.22M | --200.05M | 2.37%191.8M | --205.34M | 19.85%202.13M | 19.85%202.13M |
Shareholders'equity | ||||||||||
Share capital | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | --3K | 50.00%3K | --3K | 50.00%3K | 50.00%3K |
-common stock | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | --3K | 50.00%3K | --3K | 50.00%3K | 50.00%3K |
Retained earnings | -3.74%-684.69M | -5.59%-682.69M | -5.59%-680.22M | -5.24%-670.81M | -5.24%-670.81M | ---659.99M | -6.55%-646.55M | ---644.24M | -7.69%-637.39M | -7.69%-637.39M |
Paid-in capital | 2.22%733.28M | 0.79%720.72M | 3.19%720.31M | 3.54%719.7M | 3.54%719.7M | --717.34M | 4.02%715.06M | --698.04M | 3.73%695.07M | 3.73%695.07M |
Gains losses not affecting retained earnings | 7.85%-36.03M | 3.78%-35.53M | -2.55%-35.41M | -4.08%-36.7M | -4.08%-36.7M | ---39.1M | -11.98%-36.93M | ---34.53M | -7.01%-35.26M | -7.01%-35.26M |
Total stockholders'equity | -31.24%12.55M | -92.10%2.5M | -75.67%4.69M | -45.64%12.19M | -45.64%12.19M | --18.26M | -33.67%31.59M | --19.28M | -50.44%22.43M | -50.44%22.43M |
Noncontrolling interests | -41.86%3.45M | 12.44%5.71M | 99.21%5.81M | 61.32%5.68M | 61.32%5.68M | --5.93M | 57.86%5.08M | --2.92M | 12.53%3.52M | 12.53%3.52M |
Total equity | -33.84%16M | -77.61%8.21M | -52.69%10.5M | -31.13%17.87M | -31.13%17.87M | --24.19M | -27.87%36.67M | --22.2M | -46.37%25.95M | -46.37%25.95M |
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