(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 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -90.70%25.58M | -83.54%43.18M | -83.54%43.18M | 196.86%110.23M | 343.55%186.65M | --274.98M | 157.75%262.28M | 157.75%262.28M | --37.13M | --42.08M |
-Cash and cash equivalents | -90.70%25.58M | -83.54%43.18M | -83.54%43.18M | 196.86%110.23M | 343.55%186.65M | --274.98M | 157.75%262.28M | 157.75%262.28M | --37.13M | --42.08M |
Receivables | 8.37%30.32M | 24.84%30.66M | 24.84%30.66M | -3.86%29.92M | 0.41%28.33M | --27.98M | 54.42%24.56M | 54.42%24.56M | --31.12M | --28.22M |
-Accounts receivable | -44.95%15.4M | 87.53%15.52M | 87.53%15.52M | -3.86%29.92M | 0.41%28.33M | --27.98M | 77.11%8.28M | 77.11%8.28M | --31.12M | --28.22M |
-Taxes receivable | --1.86M | -11.20%1.82M | -11.20%1.82M | ---- | ---- | ---- | 3,346.03%2.05M | 3,346.03%2.05M | ---- | ---- |
-Other receivables | --13.06M | -6.45%13.32M | -6.45%13.32M | ---- | ---- | ---- | 26.06%14.24M | 26.06%14.24M | ---- | ---- |
Prepaid assets | -16.34%18.38M | -18.87%20.72M | -18.87%20.72M | 35.64%15.99M | 99.04%18.42M | --21.97M | 295.14%25.54M | 295.14%25.54M | --11.79M | --9.25M |
Restricted cash | ---- | 0.00%300K | 0.00%300K | ---- | 1.67%305K | --0 | --300K | --300K | ---- | --300K |
Other current assets | ---- | ---- | ---- | 12.58%4.26M | 45.02%5.06M | --5.45M | ---- | ---- | --3.78M | --3.49M |
Total current assets | -44.58%183.08M | -29.60%220.13M | -29.60%220.13M | 91.35%160.4M | 186.50%238.76M | --330.38M | 141.74%312.68M | 141.74%312.68M | --83.83M | --83.34M |
Non current assets | ||||||||||
Net PPE | -45.50%24.91M | -31.20%25.99M | -31.20%25.99M | 206.61%40.66M | 243.25%44.67M | --45.71M | 866.92%37.77M | 866.92%37.77M | --13.26M | --13.01M |
-Gross PPE | -45.50%24.91M | -19.18%33.39M | -19.18%33.39M | 206.61%40.66M | 243.25%44.67M | --45.71M | 636.26%41.32M | 636.26%41.32M | --13.26M | --13.01M |
-Accumulated depreciation | ---- | -108.59%-7.41M | -108.59%-7.41M | ---- | ---- | ---- | -108.15%-3.55M | -108.15%-3.55M | ---- | ---- |
Goodwill and other intangible assets | ---- | --0 | --0 | 9.70%145.41M | 11.41%148.89M | --206.49M | -0.57%96.14M | -0.57%96.14M | --132.55M | --133.63M |
-Goodwill | ---- | --0 | --0 | 41.38%43.13M | 37.50%43.04M | --93.66M | 277.75%67.36M | 277.75%67.36M | --30.5M | --31.3M |
-Other intangible assets | ---- | ---- | ---- | 0.24%102.29M | 3.43%105.85M | --112.83M | -63.51%28.77M | -63.51%28.77M | --102.05M | --102.33M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --11.58M | --12.6M |
Total non current assets | -90.12%24.91M | -80.59%25.99M | -80.59%25.99M | 18.22%186.07M | 21.54%193.56M | --252.19M | 22.32%133.9M | 22.32%133.9M | --157.4M | --159.25M |
Total assets | -64.30%207.99M | -44.89%246.11M | -44.89%246.11M | 43.63%346.48M | 78.21%432.32M | --582.58M | 87.00%446.58M | 87.00%446.58M | --241.22M | --242.59M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -62.70%24.01M | -41.44%27.71M | -41.44%27.71M | 206.93%69.26M | 164.86%69.48M | --64.36M | 306.65%47.31M | 306.65%47.31M | --22.56M | --26.23M |
-accounts payable | -76.61%5.89M | -44.12%9.6M | -44.12%9.6M | 19.01%26.85M | 17.49%30.82M | --25.2M | 359.45%17.18M | 359.45%17.18M | --22.56M | --26.23M |
-Total tax payable | --2.38M | -12.13%4.84M | -12.13%4.84M | ---- | ---- | ---- | 37.47%5.51M | 37.47%5.51M | ---- | ---- |
-Due to related parties current | --4.79M | --4.79M | --4.79M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
-Other payable | -72.05%10.95M | -65.59%8.48M | -65.59%8.48M | --42.4M | --38.66M | --39.17M | 533.11%24.63M | 533.11%24.63M | ---- | ---- |
Current accrued expenses | 3.73%39.3M | -20.59%28.88M | -20.59%28.88M | -4.80%49.98M | 37.08%43.28M | --37.89M | 136.00%36.37M | 136.00%36.37M | --52.49M | --31.57M |
Current provisions | --13.1M | -88.06%6.12M | -88.06%6.12M | ---- | ---- | ---- | 1,489.15%51.28M | 1,489.15%51.28M | ---- | ---- |
Current debt and capital lease obligation | -5.24%5.02M | 16.72%5.1M | 16.72%5.1M | -90.96%4.68M | 113.47%5.25M | --5.3M | -94.00%4.37M | -94.00%4.37M | --51.81M | --2.46M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | -99.74%185K | -99.74%185K | --47.76M | --473K |
-Current capital lease obligation | -5.24%5.02M | 21.88%5.1M | 21.88%5.1M | 15.85%4.68M | 164.36%5.25M | --5.3M | 68.25%4.19M | 68.25%4.19M | --4.04M | --1.98M |
Current deferred liabilities | -21.51%19.09M | -21.34%18.71M | -21.34%18.71M | -14.07%19.74M | -9.55%22.07M | --24.33M | 26.90%23.79M | 26.90%23.79M | --22.97M | --24.4M |
Other current liabilities | 295.37%71.05M | 20,800.28%75.87M | 20,800.28%75.87M | --1.4M | --2.88M | --17.97M | -80.08%363K | -80.08%363K | ---- | ---- |
Current liabilities | 14.50%171.58M | -0.67%162.39M | -0.67%162.39M | -3.19%145.05M | 68.85%142.96M | --149.85M | 32.18%163.48M | 32.18%163.48M | --149.84M | --84.66M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | --890K | --890K | ---- | ---- |
Long term debt and capital lease obligation | 9.26%308.43M | 64.98%292.08M | 64.98%292.08M | 3,516.12%286.25M | 2,550.88%286.69M | --282.29M | 8,703.43%177.04M | 8,703.43%177.04M | --7.92M | --10.82M |
-Long term debt | 12.71%295.45M | 64.90%278.03M | 64.90%278.03M | --270.26M | --268.67M | --262.14M | --168.6M | --168.6M | ---- | ---- |
-Long term capital lease obligation | -35.55%12.98M | 66.62%14.06M | 66.62%14.06M | 101.97%15.99M | 66.69%18.03M | --20.14M | 319.49%8.44M | 319.49%8.44M | --7.92M | --10.82M |
Non current deferred liabilities | -39.66%42.79M | -35.41%46.16M | -35.41%46.16M | -32.83%54.83M | -29.23%63.05M | --70.91M | 10.34%71.46M | 10.34%71.46M | --81.62M | --89.09M |
Derivative product liabilities | --0 | -96.47%711K | -96.47%711K | ---- | ---- | ---- | --20.13M | --20.13M | ---- | ---- |
Other non current liabilities | --252K | -99.62%667K | -99.62%667K | ---- | ---- | ---- | --174.95M | --174.95M | --2.39M | ---- |
Total non current liabilities | -0.49%351.47M | -23.59%339.62M | -23.59%339.62M | 271.05%341.08M | 250.07%349.74M | --353.2M | 565.64%444.47M | 565.64%444.47M | --91.92M | --99.91M |
Total liabilities | 3.98%523.06M | -17.43%502.01M | -17.43%502.01M | 101.08%486.13M | 166.95%492.7M | --503.05M | 219.21%607.95M | 219.21%607.95M | --241.76M | --184.57M |
Shareholders'equity | ||||||||||
Share capital | 6.25%17K | 0.00%16K | 0.00%16K | 14.29%16K | 14.29%16K | --16K | 23.08%16K | 23.08%16K | --14K | --14K |
-common stock | 6.25%17K | 0.00%16K | 0.00%16K | 60.00%16K | 60.00%16K | --16K | 60.00%16K | 60.00%16K | --10K | --10K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4K | --4K |
Retained earnings | 3.16%-900M | -35.99%-836.77M | -35.99%-836.77M | -92.95%-1.18B | -99.56%-1.09B | ---929.34M | -31.06%-615.32M | -31.06%-615.32M | ---609.66M | ---544.41M |
Paid-in capital | -37.04%581.22M | 26.24%576.59M | 26.24%576.59M | 66.43%927.94M | 66.29%927.18M | --923.09M | -5.87%456.75M | -5.87%456.75M | --557.57M | --557.57M |
Gains losses not affecting retained earnings | 198.07%3.71M | 252.14%4.27M | 252.14%4.27M | -264.73%-2.39M | -242.10%-2.29M | ---3.78M | -267.64%-2.81M | -267.64%-2.81M | --1.45M | --1.61M |
Other equity interest | ---- | ---- | ---- | 110.16%111.1M | 123.32%101.13M | --89.55M | ---- | ---- | --52.86M | --45.29M |
Total stockholders'equity | -496.15%-315.06M | -58.58%-255.9M | -58.58%-255.9M | -6,348.50%-139.65M | -200.52%-60.38M | --79.53M | -425.40%-161.37M | -425.40%-161.37M | --2.24M | --60.07M |
Noncontrolling interests | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---2.77M | ---2.05M |
Total equity | -496.15%-315.06M | -58.58%-255.9M | -58.58%-255.9M | -25,809.83%-139.65M | -204.06%-60.38M | --79.53M | -433.69%-161.37M | -433.69%-161.37M | ---539K | --58.02M |
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 |
No Data