(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 | -61.19%25.1M | -63.48%26.9M | 143.94%69.9M | 550.00%35.1M | 550.00%35.1M | --64.68M | --73.65M | --28.65M | 82.93%5.4M | --5.4M |
-Cash and cash equivalents | -61.19%25.1M | -63.48%26.9M | 143.94%69.9M | 550.00%35.1M | 550.00%35.1M | --64.68M | --73.65M | --28.65M | 82.93%5.4M | --5.4M |
Receivables | -33.02%338.8M | 3.92%466.2M | 97.67%597.5M | 223.66%537.6M | 223.66%537.6M | --505.85M | --448.63M | --302.27M | 125.61%166.1M | --166.1M |
-Accounts receivable | -33.02%338.8M | 3.92%466.2M | 97.67%597.5M | 223.66%537.6M | 223.66%537.6M | --505.85M | --448.63M | --302.27M | 125.61%166.1M | --166.1M |
Inventory | 13.86%271.9M | 58.44%304.8M | 103.46%283.1M | 237.16%249.5M | 237.16%249.5M | --238.79M | --192.38M | --139.14M | 30.75%74M | --74M |
Other current assets | 70.76%42.8M | 60.36%31M | 130.16%43.1M | 596.77%43.2M | 596.77%43.2M | --25.07M | --19.33M | --18.73M | -4.85%6.2M | --6.2M |
Total current assets | -18.85%678.6M | 12.65%828.9M | 103.28%993.6M | 243.82%865.4M | 243.82%865.4M | --836.19M | --735.8M | --488.79M | 80.18%251.7M | --251.7M |
Non current assets | ||||||||||
Net PPE | 115.55%1.94B | 170.31%2.01B | 188.96%2.02B | 315.21%1.51B | 315.21%1.51B | --899.78M | --744.91M | --698.82M | -15.40%363.5M | --363.5M |
-Gross PPE | 92.66%2.95B | 123.08%2.93B | 135.08%2.83B | 168.92%2.23B | 168.92%2.23B | --1.53B | --1.31B | --1.21B | 5.84%827.9M | --827.9M |
-Accumulated depreciation | -60.10%-1.01B | -61.02%-912.9M | -60.78%-814.9M | -54.41%-717.1M | -54.41%-717.1M | ---632.8M | ---566.96M | ---506.83M | -31.72%-464.4M | ---464.4M |
Goodwill and other intangible assets | 281.50%505.5M | 363.46%512.5M | 1,739.89%527.7M | 1,495.68%443.6M | 1,495.68%443.6M | --132.5M | --110.58M | --28.68M | --27.8M | --27.8M |
-Goodwill | 231.24%323.2M | 290.33%321.4M | --327.7M | --240.5M | --240.5M | --97.57M | --82.34M | ---- | --0 | --0 |
-Other intangible assets | 421.90%182.3M | 576.68%191.1M | 597.33%200M | 630.58%203.1M | 630.58%203.1M | --34.93M | --28.24M | --28.68M | --27.8M | --27.8M |
Investments and advances | -24.59%42.8M | -2.72%48.4M | -32.31%53M | 1,295.24%58.6M | 1,295.24%58.6M | --56.75M | --49.75M | --78.3M | 233.33%4.2M | --4.2M |
Non current deferred assets | --0 | --0 | --400K | --400K | --400K | --2.03M | --3.32M | ---- | --0 | --0 |
Other non current assets | 7.06%55.7M | 146.02%47.4M | 139.87%46.3M | 227.33%56.3M | 227.33%56.3M | --52.03M | --19.27M | --19.3M | 158.92%17.2M | --17.2M |
Total non current assets | 122.51%2.54B | 182.59%2.62B | 220.77%2.65B | 401.14%2.07B | 401.14%2.07B | --1.14B | --927.83M | --825.1M | -5.69%412.7M | --412.7M |
Total assets | 62.79%3.22B | 107.43%3.45B | 177.06%3.64B | 341.41%2.93B | 341.41%2.93B | --1.98B | --1.66B | --1.31B | 15.13%664.6M | --664.6M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 31.68%396.1M | 111.84%532.1M | 149.27%587.3M | 136.28%387.5M | 136.28%387.5M | --300.8M | --251.18M | --235.61M | 72.88%164M | --164M |
-accounts payable | 46.70%358.6M | 111.84%458.6M | 135.60%555.1M | 130.00%363.4M | 130.00%363.4M | --244.45M | --216.48M | --235.61M | 66.56%158M | --158M |
-Total tax payable | -46.59%30.1M | 7.21%37.2M | --32.2M | 301.67%24.1M | 301.67%24.1M | --56.35M | --34.7M | ---- | --6M | --6M |
-Due to related parties current | --7.4M | --36.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -47.46%56.8M | -39.16%59.3M | -33.06%60.3M | 498.81%50.3M | 498.81%50.3M | --108.11M | --97.47M | --90.08M | -71.90%8.4M | --8.4M |
Current debt and capital lease obligation | 119.49%153.8M | 149.63%151M | 215.05%176.4M | 414.47%163.6M | 414.47%163.6M | --70.07M | --60.49M | --55.99M | 105.37%31.8M | --31.8M |
-Current debt | 102.84%122.8M | 122.88%114.4M | 192.73%139.4M | 301.26%127.6M | 301.26%127.6M | --60.54M | --51.33M | --47.62M | 105.37%31.8M | --31.8M |
-Current capital lease obligation | 225.22%31M | 299.56%36.6M | 342.00%37M | --36M | --36M | --9.53M | --9.16M | --8.37M | --0 | --0 |
Other current liabilities | 94.26%70.8M | 325.64%67.4M | 103.19%73.4M | -25.29%25.7M | -25.29%25.7M | --36.45M | --15.84M | --36.12M | --34.4M | --34.4M |
Current liabilities | 29.03%703.6M | 85.31%837.8M | 123.82%935.1M | 170.81%668.1M | 170.81%668.1M | --545.29M | --452.11M | --417.8M | 75.92%246.7M | --246.7M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 79.78%1B | 123.42%1.12B | 82.70%1.19B | 225.72%878.8M | 225.72%878.8M | --557.41M | --503.36M | --648.82M | 3.68%269.8M | --269.8M |
-Long term debt | 92.95%934.3M | 146.47%1.05B | 91.82%1.11B | 195.70%797.8M | 195.70%797.8M | --484.23M | --427.96M | --578M | 3.68%269.8M | --269.8M |
-Long term capital lease obligation | -7.35%67.8M | -7.42%69.8M | 8.31%76.7M | --81M | --81M | --73.18M | --75.4M | --70.82M | --0 | --0 |
Non current deferred liabilities | --79.4M | --77.6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | --57.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | 334.18%75.2M | --84.7M | 7,006.43%64.1M | --36M | --36M | --17.32M | ---- | --902K | ---- | ---- |
Total non current liabilities | 111.27%1.21B | 155.66%1.29B | 92.31%1.25B | 239.07%914.8M | 239.07%914.8M | --574.73M | --503.36M | --649.72M | 3.68%269.8M | --269.8M |
Total liabilities | 71.23%1.92B | 122.37%2.12B | 104.64%2.18B | 206.47%1.58B | 206.47%1.58B | --1.12B | --955.47M | --1.07B | 28.98%516.5M | --516.5M |
Shareholders'equity | ||||||||||
Share capital | 5.41%1.5M | 5.41%1.5M | --1.5M | --1.5M | --1.5M | --1.42M | --1.42M | ---- | --0 | --0 |
-common stock | 5.41%1.5M | 5.41%1.5M | --1.5M | --1.5M | --1.5M | --1.42M | --1.42M | ---- | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Retained earnings | 108.92%77.5M | 107.84%110.6M | --113.5M | ---1.19B | ---1.19B | ---868.41M | ---1.41B | ---- | --0 | --0 |
Paid-in capital | --1.17B | --1.17B | --4.8M | --0 | --0 | --0 | --0 | ---- | --0 | --0 |
Gains losses not affecting retained earnings | -2,322.22%-200K | -455.56%-200K | 317.39%100K | --0 | --0 | --9K | ---36K | ---46K | --100K | --100K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --244.99M | -16.86%147M | --147M |
Total stockholders'equity | 244.19%1.25B | 190.73%1.28B | -51.05%119.9M | -905.17%-1.18B | -905.17%-1.18B | ---866.98M | ---1.41B | --244.95M | -16.80%147.1M | --147.1M |
Noncontrolling interests | -96.86%54.2M | -97.77%47.3M | 93,904.22%1.34B | 253,410.00%2.54B | 253,410.00%2.54B | --1.73B | --2.12B | --1.42M | --1M | --1M |
Total equity | 51.79%1.3B | 87.26%1.33B | 490.87%1.46B | 812.02%1.35B | 812.02%1.35B | --859.27M | --708.16M | --246.37M | -16.24%148.1M | --148.1M |
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 | -- |
No Data
No Data