(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -29.20%9.7M | -29.20%9.7M | -32.88%14.9M | -57.18%14.6M | -47.65%16.7M | -49.45%13.7M | -49.45%13.7M | -66.67%22.2M | -23.71%34.1M | -57.41%31.9M |
-Cash and cash equivalents | -29.20%9.7M | -29.20%9.7M | -32.88%14.9M | -57.18%14.6M | -47.65%16.7M | -49.45%13.7M | -49.45%13.7M | -66.67%22.2M | -23.71%34.1M | -57.41%31.9M |
Receivables | 23.26%53M | 23.26%53M | 9.13%47.8M | 27.77%58.9M | 41.08%57.7M | 19.11%43M | 19.11%43M | -0.68%43.8M | -30.68%46.1M | -33.60%40.9M |
-Accounts receivable | 34.92%70.7M | 34.92%70.7M | 13.25%65.8M | 19.76%70.9M | 30.39%69.5M | 11.25%52.4M | 11.25%52.4M | 2.29%58.1M | -22.61%59.2M | -24.72%53.3M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 83.33%1.1M | 33.33%800K |
-Other receivables | -55.56%4M | -55.56%4M | -2.22%4.4M | 115.00%8.6M | 97.62%8.3M | 25.00%9M | 25.00%9M | 4.65%4.5M | -23.08%4M | 7.69%4.2M |
-Recievables adjustments allowances | -17.93%-21.7M | -17.93%-21.7M | -19.15%-22.4M | -13.19%-20.6M | -15.52%-20.1M | -1.10%-18.4M | -1.10%-18.4M | -5.03%-18.8M | -15.19%-18.2M | -27.01%-17.4M |
Inventory | 14.21%146.3M | 14.21%146.3M | -1.00%128.6M | 1.31%123.9M | 5.48%125.1M | 14.78%128.1M | 14.78%128.1M | 16.50%129.9M | -10.07%122.3M | -18.04%118.6M |
Prepaid assets | 20.93%15.6M | 20.93%15.6M | 45.65%20.1M | 29.31%15M | 6.61%12.9M | 20.56%12.9M | 20.56%12.9M | 142.11%13.8M | -24.18%11.6M | -24.84%12.1M |
Total current assets | 4.22%224.6M | 4.22%224.6M | -7.69%211.4M | -0.79%212.4M | 4.37%212.4M | 16.17%215.5M | 16.17%215.5M | -1.34%229M | -18.69%214.1M | -31.73%203.5M |
Non current assets | ||||||||||
Net PPE | -2.51%249M | -2.51%249M | 0.52%252.6M | -5.47%257.4M | -8.46%252.1M | -9.82%255.4M | -9.82%255.4M | -12.77%251.3M | -8.90%272.3M | -8.90%275.4M |
-Gross PPE | -0.03%591.9M | -0.03%591.9M | 0.22%586.8M | -3.43%584.9M | -0.43%596M | -1.58%592.1M | -1.58%592.1M | -6.51%585.5M | -4.48%605.7M | -4.95%598.6M |
-Accumulated depreciation | -1.84%-342.9M | -1.84%-342.9M | 0.00%-334.2M | 1.77%-327.5M | -6.40%-343.9M | -5.75%-336.7M | -5.75%-336.7M | 1.18%-334.2M | 0.54%-333.4M | 1.31%-323.2M |
Goodwill and other intangible assets | -34.74%12.4M | -34.74%12.4M | -31.71%14M | -28.64%15.7M | -27.31%17.3M | -25.20%19M | -25.20%19M | -24.35%20.5M | -23.61%22M | -21.71%23.8M |
-Other intangible assets | -34.74%12.4M | -34.74%12.4M | -31.71%14M | -28.64%15.7M | -27.31%17.3M | -25.20%19M | -25.20%19M | -24.35%20.5M | -23.61%22M | -21.71%23.8M |
Non current deferred assets | -4.55%4.2M | -4.55%4.2M | -16.98%4.4M | -11.76%4.5M | -13.73%4.4M | -16.98%4.4M | -16.98%4.4M | -3.64%5.3M | -10.53%5.1M | -8.93%5.1M |
Defined pension benefit | 1,990.91%23M | 1,990.91%23M | ---- | ---- | ---- | --1.1M | --1.1M | ---- | ---- | ---- |
Other non current assets | 15.15%3.8M | 15.15%3.8M | 360.00%11.5M | 327.27%9.4M | 148.15%6.7M | 17.86%3.3M | 17.86%3.3M | 0.00%2.5M | -21.43%2.2M | -10.00%2.7M |
Total non current assets | 3.25%292.4M | 3.25%292.4M | 1.04%282.5M | -4.84%287M | -8.63%280.5M | -10.58%283.2M | -10.58%283.2M | -13.49%279.6M | -10.29%301.6M | -10.05%307M |
Total assets | 3.67%517M | 3.67%517M | -2.89%493.9M | -3.16%499.4M | -3.45%492.9M | -0.70%498.7M | -0.70%498.7M | -8.41%508.6M | -13.98%515.7M | -20.16%510.5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.17%85.7M | 9.17%85.7M | 13.92%89.2M | -0.83%83.2M | 14.19%82.1M | 11.35%78.5M | 11.35%78.5M | 8.60%78.3M | 6.74%83.9M | -8.76%71.9M |
-accounts payable | 9.17%85.7M | 9.17%85.7M | 14.07%89.2M | -0.83%83.2M | 14.19%82.1M | 11.35%78.5M | 11.35%78.5M | 8.46%78.2M | 6.88%83.9M | -8.52%71.9M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --100K | ---- | ---- |
Current accrued expenses | 32.92%43.2M | 32.92%43.2M | 24.29%39.4M | 29.82%35.7M | 16.26%28.6M | 6.21%32.5M | 6.21%32.5M | 9.31%31.7M | -3.17%27.5M | -8.21%24.6M |
Current debt and capital lease obligation | 924.32%113.7M | 924.32%113.7M | 571.68%75.9M | 36.36%12M | 308.57%14.3M | 217.14%11.1M | 217.14%11.1M | 48.68%11.3M | 14.29%8.8M | -51.39%3.5M |
-Current debt | 1,264.20%110.5M | 1,264.20%110.5M | 797.53%72.7M | 75.47%9.3M | 5,750.00%11.7M | --8.1M | --8.1M | 102.50%8.1M | 32.50%5.3M | -94.59%200K |
-Current capital lease obligation | 6.67%3.2M | 6.67%3.2M | 0.00%3.2M | -22.86%2.7M | -21.21%2.6M | -14.29%3M | -14.29%3M | -11.11%3.2M | -5.41%3.5M | -5.71%3.3M |
Current liabilities | 98.69%242.6M | 98.69%242.6M | 68.59%204.5M | 8.90%130.9M | 25.00%125M | 16.73%122.1M | 16.73%122.1M | 11.59%121.3M | 4.80%120.2M | -11.35%100M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -77.46%17.4M | -77.46%17.4M | -71.89%18.1M | 3.70%67.3M | -35.11%48.6M | 70.80%77.2M | 70.80%77.2M | -9.80%64.4M | -10.97%64.9M | 0.13%74.9M |
-Long term debt | ---- | ---- | ---- | -22.33%48.7M | -44.55%40.2M | 67.54%70.7M | 67.54%70.7M | -9.69%61.5M | -9.13%62.7M | 3.13%72.5M |
-Long term capital lease obligation | 167.69%17.4M | 167.69%17.4M | 524.14%18.1M | 745.45%18.6M | 250.00%8.4M | 116.67%6.5M | 116.67%6.5M | -12.12%2.9M | -43.59%2.2M | -46.67%2.4M |
Non current deferred liabilities | -54.17%1.1M | -54.17%1.1M | -37.50%1.5M | -40.00%1.5M | -36.00%1.6M | 0.00%2.4M | 0.00%2.4M | 20.00%2.4M | -3.85%2.5M | 25.00%2.5M |
Employee benefits | -14.62%51.4M | -14.62%51.4M | -12.78%58.7M | -15.55%59.2M | -17.52%59.8M | -20.48%60.2M | -20.48%60.2M | 12.17%67.3M | 11.62%70.1M | 11.54%72.5M |
Other non current liabilities | -41.11%5.3M | -41.11%5.3M | -7.23%7.7M | 31.67%7.9M | 82.22%8.2M | 50.00%9M | 50.00%9M | 27.69%8.3M | -11.76%6M | -35.71%4.5M |
Total non current liabilities | -49.46%75.2M | -49.46%75.2M | -39.61%86M | -5.43%135.9M | -23.54%118.2M | 15.08%148.8M | 15.08%148.8M | 1.64%142.4M | -1.10%143.7M | 3.76%154.6M |
Total liabilities | 17.31%317.8M | 17.31%317.8M | 10.16%290.5M | 1.10%266.8M | -4.48%243.2M | 15.82%270.9M | 15.82%270.9M | 5.99%263.7M | 1.50%263.9M | -2.75%254.6M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -17.48%-356.2M | -17.48%-356.2M | -19.71%-330.4M | -13.77%-300.7M | -8.99%-281.2M | -23.86%-303.2M | -23.86%-303.2M | -25.63%-276M | -40.36%-264.3M | -27.09%-258M |
Paid-in capital | 0.03%677.6M | 0.03%677.6M | 0.15%678M | 0.12%677.8M | 0.04%677M | 0.10%677.4M | 0.10%677.4M | -0.19%677M | -0.18%677M | -0.21%676.7M |
Less: Treasury stock | -2.99%84.5M | -2.99%84.5M | -1.72%85.8M | -1.93%86.2M | -2.27%86.2M | -2.02%87.1M | -2.02%87.1M | -2.13%87.3M | -1.46%87.9M | 127.32%88.2M |
Gains losses not affecting retained earnings | 36.42%-37.7M | 36.42%-37.7M | 15.12%-58.4M | 20.14%-58.3M | 19.71%-59.9M | 20.62%-59.3M | 20.62%-59.3M | -9.38%-68.8M | -19.28%-73M | -27.09%-74.6M |
Total stockholders'equity | -12.55%199.2M | -12.55%199.2M | -16.95%203.4M | -7.63%232.6M | -2.42%249.7M | -15.10%227.8M | -15.10%227.8M | -20.10%244.9M | -25.83%251.8M | -32.23%255.9M |
Total equity | -12.55%199.2M | -12.55%199.2M | -16.95%203.4M | -7.63%232.6M | -2.42%249.7M | -15.10%227.8M | -15.10%227.8M | -20.10%244.9M | -25.83%251.8M | -32.23%255.9M |
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
No Data