(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -25.70%37.7M | -28.17%30.75M | -28.17%30.75M | 0.48%36.35M | 11.54%68.62M | 37.18%50.75M | 35.63%42.81M | 35.63%42.81M | 49.99%36.18M | 76.41%61.52M |
-Cash and cash equivalents | -25.70%37.7M | -28.17%30.75M | -28.17%30.75M | 0.48%36.35M | 11.54%68.62M | 37.18%50.75M | 35.63%42.81M | 35.63%42.81M | 49.99%36.18M | 76.41%61.52M |
Receivables | 54.44%44.2M | 54.81%41.89M | 54.81%41.89M | -21.71%35.61M | -73.70%13.31M | -50.04%28.62M | -38.19%27.06M | -38.19%27.06M | 3.17%45.48M | 84.99%50.61M |
-Accounts receivable | 54.44%44.2M | 63.59%37.45M | 63.59%37.45M | -13.94%35.61M | -71.30%13.31M | -45.37%28.62M | -42.32%22.89M | -42.32%22.89M | 3.65%41.38M | 102.21%46.37M |
-Taxes receivable | ---- | 6.60%4.44M | 6.60%4.44M | ---- | ---- | ---- | 1.93%4.17M | 1.93%4.17M | -1.44%4.1M | -4.25%4.24M |
Inventory | -6.01%115.98M | -2.06%119.81M | -2.06%119.81M | 0.00%119.44M | 5.20%128.05M | 6.82%123.39M | 8.55%122.34M | 8.55%122.34M | 10.44%119.44M | 37.51%121.73M |
Prepaid assets | ---- | 4.84%6.03M | 4.84%6.03M | ---- | ---- | ---- | -13.75%5.75M | -13.75%5.75M | 35.99%3.45M | 91.55%6.37M |
Other current assets | 6.44%8.48M | 13.84%510K | 13.84%510K | 1,883.21%7.79M | 2,703.94%9.95M | 2,337.61%7.97M | 6.41%448K | 6.41%448K | 88.04%393K | 62.84%355K |
Total current assets | -2.07%206.36M | 0.30%198.99M | 0.30%198.99M | -2.80%199.2M | -8.58%219.93M | -1.43%210.73M | 1.68%198.4M | 1.68%198.4M | 14.43%204.94M | 55.92%240.58M |
Non current assets | ||||||||||
Net PPE | -11.30%365.47M | -9.53%371.62M | -9.53%371.62M | -6.02%415.05M | -4.83%420.63M | -5.15%412.02M | -5.31%410.78M | -5.31%410.78M | 28.36%441.64M | 28.47%441.96M |
-Gross PPE | ---- | -0.97%657.35M | -0.97%657.35M | ---- | ---- | ---- | 1.78%663.81M | 1.78%663.81M | 23.27%684.72M | 23.34%675.6M |
-Accumulated depreciation | ---- | -12.92%-285.73M | -12.92%-285.73M | ---- | ---- | ---- | -15.88%-253.03M | -15.88%-253.03M | -14.98%-243.07M | -14.68%-233.64M |
Non current accounts receivable | ---- | 31.18%3.39M | 31.18%3.39M | ---- | ---- | ---- | --2.58M | --2.58M | -1.96%2.66M | -13.55%2.9M |
Non current deferred assets | 29.06%11.49M | --11.08M | --11.08M | --10.34M | --7.61M | --8.9M | --0 | --0 | ---- | ---- |
Non current prepaid assets | ---- | -15.19%670K | -15.19%670K | ---- | ---- | ---- | --790K | --790K | 1.63%750K | -20.28%743K |
Other non current assets | -64.60%1.71M | 1.10%1.48M | 1.10%1.48M | 219.16%4.65M | 221.64%4.89M | 214.82%4.84M | -70.23%1.46M | -70.23%1.46M | -3.96%1.46M | -1.75%1.52M |
Total non current assets | -11.06%378.67M | -6.59%388.24M | -6.59%388.24M | -3.69%430.04M | -3.13%433.13M | -3.12%425.76M | -5.27%415.61M | -5.27%415.61M | 27.17%446.51M | 27.45%447.12M |
Total assets | -8.08%585.03M | -4.36%587.23M | -4.36%587.23M | -3.41%629.23M | -5.04%653.06M | -2.57%636.49M | -3.13%614.01M | -3.13%614.01M | 22.87%651.45M | 36.15%687.7M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | 1.71%51.23M | 1.71%51.23M | ---- | ---- | ---- | -3.02%50.37M | -3.02%50.37M | 22.64%66.18M | 23.49%53.3M |
-accounts payable | ---- | -3.15%31.66M | -3.15%31.66M | ---- | ---- | ---- | 29.24%32.69M | 29.24%32.69M | 58.95%34.87M | 90.91%36.5M |
-Total tax payable | ---- | 12.33%11.42M | 12.33%11.42M | ---- | ---- | ---- | -53.92%10.16M | -53.92%10.16M | -0.96%23.97M | -40.78%10.05M |
-Other payable | ---- | 8.52%8.15M | 8.52%8.15M | ---- | ---- | ---- | 64.07%7.51M | 64.07%7.51M | -6.23%7.34M | -4.65%6.75M |
Current accrued expenses | ---- | 44.09%15.09M | 44.09%15.09M | ---- | ---- | ---- | 9.81%10.47M | 9.81%10.47M | 9.76%10.68M | -22.23%12.07M |
Current provisions | 633.37%7.23M | 125.33%6.9M | 125.33%6.9M | -55.09%1.36M | -74.43%1.01M | -58.36%986K | -24.78%3.06M | -24.78%3.06M | 31.93%3.03M | 51.62%3.94M |
Current debt and capital lease obligation | -0.28%29.13M | 0.39%32.31M | 0.39%32.31M | -9.16%29.13M | -19.42%29.15M | -18.99%29.21M | -41.88%32.19M | -41.88%32.19M | -11.78%32.07M | -81.80%36.18M |
-Current debt | -0.28%29.13M | -0.31%29.13M | -0.31%29.13M | -1.40%29.13M | -13.44%29.15M | -12.74%29.21M | -44.70%29.22M | -44.70%29.22M | -12.48%29.54M | -82.82%33.68M |
-Current capital lease obligation | ---- | 7.20%3.19M | 7.20%3.19M | ---- | ---- | ---- | 16.82%2.97M | 16.82%2.97M | -2.62%2.53M | -8.35%2.5M |
Current deferred liabilities | -95.14%93K | -60.89%386K | -60.89%386K | -50.24%528K | -66.36%875K | -11.52%1.91M | 8.11%987K | 8.11%987K | -13.88%1.06M | 2,581.44%2.6M |
Other current liabilities | 33.85%3.99M | --696K | --696K | --3.08M | --2.99M | --2.98M | ---- | ---- | ---- | ---- |
Current liabilities | 1.73%91.29M | 9.83%106.62M | 9.83%106.62M | -13.46%97.81M | -3.56%104.24M | -22.46%89.74M | -20.32%97.08M | -20.32%97.08M | 9.12%113.02M | -58.45%108.09M |
Non current liabilities | ||||||||||
Long term provisions | -8.45%140.36M | -0.88%142.71M | -0.88%142.71M | -21.75%139.3M | -14.20%152.43M | -12.53%153.31M | -15.42%143.98M | -15.42%143.98M | 117.46%178.02M | 118.61%177.67M |
Long term debt and capital lease obligation | -41.09%54.35M | -35.98%71.52M | -35.98%71.52M | -46.93%68.63M | -57.49%75.62M | -49.14%92.25M | -43.78%111.71M | -43.78%111.71M | -43.45%129.32M | 180.46%177.86M |
-Long term debt | -41.09%54.35M | -37.88%61.44M | -37.88%61.44M | -42.73%68.63M | -54.92%75.62M | -45.88%92.25M | -47.11%98.91M | -47.11%98.91M | -44.62%119.83M | 233.01%167.74M |
-Long term capital lease obligation | ---- | -21.29%10.08M | -21.29%10.08M | ---- | ---- | ---- | 9.45%12.81M | 9.45%12.81M | -22.81%9.49M | -22.40%10.12M |
Non current deferred liabilities | ---- | --0 | --0 | --0 | --0 | --0 | -95.33%78K | -95.33%78K | --731K | --2.11M |
Employee benefits | ---- | -12.93%2.55M | -12.93%2.55M | ---- | ---- | ---- | -16.46%2.92M | -16.46%2.92M | 25.97%3.27M | 15.73%3.02M |
Derivative product liabilities | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other non current liabilities | -14.12%15.31M | -6.07%603K | -6.07%603K | 2,348.25%16.13M | 2,340.98%16.5M | 2,475.72%17.82M | -7.49%642K | -7.49%642K | 9.29%659K | 12.29%676K |
Total non current liabilities | -20.26%210.01M | -15.90%221.88M | -15.90%221.88M | -28.81%224.07M | -32.82%244.55M | -28.08%263.38M | -30.10%263.81M | -30.10%263.81M | -0.49%314.76M | 142.12%364.03M |
Total liabilities | -14.67%301.3M | -8.98%328.5M | -8.98%328.5M | -24.76%321.87M | -26.12%348.78M | -26.73%353.12M | -27.71%360.89M | -27.71%360.89M | 1.88%427.78M | 15.01%472.12M |
Shareholders'equity | ||||||||||
Share capital | 0.33%540.01M | 0.47%538.73M | 0.47%538.73M | 0.49%538.73M | 0.49%538.73M | 0.41%538.25M | 0.72%536.2M | 0.72%536.2M | 0.69%536.07M | 0.70%536.07M |
-common stock | 0.33%540.01M | 0.47%538.73M | 0.47%538.73M | 0.49%538.73M | 0.49%538.73M | 0.41%538.25M | 0.72%536.2M | 0.72%536.2M | 0.69%536.07M | 0.70%536.07M |
Retained earnings | -0.12%-507.56M | 0.72%-531.28M | 0.72%-531.28M | 14.42%-483.43M | 15.09%-486.5M | 17.87%-506.93M | 17.70%-535.14M | 17.70%-535.14M | 16.26%-564.86M | 16.94%-572.95M |
Paid-in capital | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M | 0.00%246.63M |
Gains losses not affecting retained earnings | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M | 0.00%4.66M |
Total stockholders'equity | 0.40%283.73M | 2.53%258.73M | 2.53%258.73M | 37.79%306.59M | 41.55%303.51M | 66.10%282.6M | 89.11%252.35M | 89.11%252.35M | 103.83%222.5M | 128.52%214.41M |
Noncontrolling interests | --0 | --0 | --0 | -33.99%769K | -33.99%769K | -33.99%769K | -33.99%769K | -33.99%769K | 0.00%1.17M | 54.51%1.17M |
Total equity | 0.13%283.73M | 2.22%258.73M | 2.22%258.73M | 37.42%307.36M | 41.15%304.28M | 65.42%283.37M | 88.05%253.12M | 88.05%253.12M | 102.73%223.67M | 127.93%215.58M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data