(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 | -12.00%14.15M | -93.95%1.76M | -93.95%1.76M | -98.60%635K | -89.02%5.71M | 48.73%16.08M | 27.63%29.08M | 27.63%29.08M | 75.67%45.51M | 38.55%51.99M |
-Cash and cash equivalents | -12.00%14.15M | -93.95%1.76M | -93.95%1.76M | -98.60%635K | -89.02%5.71M | 48.73%16.08M | 27.63%29.08M | 27.63%29.08M | 75.67%45.51M | 38.55%51.99M |
Receivables | 30.34%7.21M | 21.50%7.67M | 21.50%7.67M | 16.69%7.03M | 3.60%5.53M | -2.90%5.53M | 46.75%6.32M | 46.75%6.32M | 0.10%6.02M | 5.98%5.33M |
-Accounts receivable | 33.97%6.73M | 2.38%5.95M | 2.38%5.95M | 17.65%5.3M | 9.07%5.05M | 6.80%5.03M | 77.51%5.81M | 77.51%5.81M | 7.37%4.5M | 33.29%4.63M |
-Related party accounts receivable | -5.74%476K | -5.93%476K | -5.93%476K | -68.60%476K | -32.39%476K | -48.99%505K | -50.92%506K | -50.92%506K | -3.87%1.52M | -38.57%704K |
-Other receivables | ---- | --1.25M | --1.25M | --1.25M | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | -34.82%1.82M | -30.23%1.57M | -30.23%1.57M | -16.66%2.83M | 0.59%2.05M | 7.87%2.8M | -0.53%2.26M | -0.53%2.26M | -6.40%3.39M | -4.63%2.04M |
Restricted cash | 0.00%1.18M | 0.00%1.18M | 0.00%1.18M | 0.00%1.18M | 0.00%1.18M | 0.00%1.18M | 395.80%1.18M | 395.80%1.18M | --1.18M | --1.18M |
Other current assets | -34.94%352K | -30.66%398K | -30.66%398K | -30.29%481K | -44.69%396K | -30.28%541K | -42.48%574K | -42.48%574K | 16.16%690K | -11.28%716K |
Total current assets | -5.41%24.71M | -68.07%12.59M | -68.07%12.59M | -78.61%12.15M | -75.74%14.86M | 24.09%26.13M | 28.81%39.41M | 28.81%39.41M | 57.15%56.8M | 34.63%61.26M |
Non current assets | ||||||||||
Net PPE | -10.67%15.75M | -9.48%16.67M | -9.48%16.67M | -15.56%16.36M | -11.78%17.1M | -12.08%17.63M | -10.79%18.41M | -10.79%18.41M | -11.28%19.37M | -7.60%19.39M |
-Gross PPE | 7.27%68.4M | 4.73%67.65M | 4.73%67.65M | 2.46%65.62M | 3.53%64.78M | -3.70%63.76M | -1.27%64.59M | -1.27%64.59M | -3.20%64.05M | -7.19%62.57M |
-Accumulated depreciation | -14.12%-52.65M | -10.40%-50.98M | -10.40%-50.98M | -10.27%-49.26M | -10.41%-47.67M | 0.05%-46.14M | -3.11%-46.18M | -3.11%-46.18M | -0.78%-44.68M | 7.01%-43.18M |
Goodwill and other intangible assets | -5.76%127.35M | -6.50%128.44M | -6.50%128.44M | -6.40%130.68M | -6.30%132.91M | -6.20%135.14M | -6.10%137.37M | -6.10%137.37M | -6.01%139.61M | -2.27%141.84M |
-Goodwill | 0.00%98.33M | 0.00%98.33M | 0.00%98.33M | 0.00%98.33M | 0.00%98.33M | 0.00%98.33M | 0.00%98.33M | 0.00%98.33M | 0.00%98.33M | 1.05%98.33M |
-Other intangible assets | -21.16%29.02M | -22.87%30.11M | -22.87%30.11M | -21.64%32.34M | -20.52%34.58M | -19.52%36.81M | -18.62%39.04M | -18.62%39.04M | -17.79%41.27M | -9.04%43.5M |
Non current accounts receivable | -7.41%937K | -7.41%937K | -7.41%937K | --937K | -9.00%1.04M | 17.95%1.01M | 22.96%1.01M | 22.96%1.01M | ---- | 34.91%1.14M |
Related parties assets | -5.74%476K | -5.93%476K | -5.93%476K | -68.60%476K | -32.39%476K | -48.99%505K | -50.92%506K | -50.92%506K | -3.87%1.52M | -38.57%704K |
Other non current assets | -49.80%750K | -43.33%918K | -43.33%918K | -50.25%794K | -41.08%971K | -22.67%1.49M | -15.93%1.62M | -15.93%1.62M | -14.01%1.6M | -19.14%1.65M |
Total non current assets | -6.75%144.79M | -7.23%146.97M | -7.23%146.97M | -7.35%148.76M | -7.31%152.02M | -6.97%155.28M | -6.64%158.42M | -6.64%158.42M | -7.10%160.57M | -2.95%164.02M |
Total assets | -6.56%169.5M | -19.35%159.55M | -19.35%159.55M | -25.97%160.91M | -25.92%166.89M | -3.49%181.4M | -1.23%197.83M | -1.23%197.83M | 4.01%217.37M | 5.02%225.28M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 37.79%13.21M | 47.53%12.34M | 47.53%12.34M | 53.24%11.04M | 12.92%7.76M | 68.54%9.59M | -10.63%8.37M | -10.63%8.37M | 6.63%7.21M | -1.97%6.87M |
-accounts payable | 84.61%9.76M | 224.84%10.41M | 224.84%10.41M | 200.43%6.22M | 108.65%4.85M | 230.91%5.29M | -37.45%3.2M | -37.45%3.2M | -3.81%2.07M | -26.46%2.32M |
-Due to related parties current | -19.76%3.45M | -62.55%1.93M | -62.55%1.93M | -6.06%4.83M | -35.96%2.91M | 5.13%4.3M | 21.78%5.16M | 21.78%5.16M | 11.51%5.14M | 18.12%4.55M |
Current accrued expenses | 80.14%19.36M | 23.92%17.9M | 23.92%17.9M | 33.45%16.73M | 11.09%11.31M | -22.88%10.75M | 19.64%14.45M | 19.64%14.45M | -4.50%12.54M | -0.57%10.18M |
Current debt and capital lease obligation | 11.24%2.19M | -1.08%2.67M | -1.08%2.67M | -75.55%3.15M | -82.22%2M | -98.18%1.97M | -97.36%2.69M | -97.36%2.69M | 365.35%12.88M | 598.26%11.26M |
-Current debt | ---- | -28.39%560K | -28.39%560K | -89.93%1.11M | ---- | ---- | -99.22%782K | -99.22%782K | 936.62%11.04M | --9.46M |
-Current capital lease obligation | 11.24%2.19M | 10.09%2.11M | 10.09%2.11M | 10.70%2.04M | 11.10%2M | 3.53%1.97M | 0.63%1.91M | 0.63%1.91M | 8.10%1.84M | 11.72%1.8M |
Current deferred liabilities | 26.04%3.41M | 11.64%2.72M | 11.64%2.72M | 37.41%2.66M | 101.28%2.52M | 122.19%2.7M | 109.26%2.44M | 109.26%2.44M | -40.84%1.94M | -71.91%1.25M |
Other current liabilities | --220K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 53.51%38.39M | 27.50%35.63M | 27.50%35.63M | -2.82%33.59M | -20.21%23.59M | -80.58%25.01M | -77.60%27.95M | -77.60%27.95M | 33.29%34.56M | 26.81%29.57M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 11.75%285.29M | 3.50%264.74M | 3.50%264.74M | -0.85%254.2M | -0.77%254.75M | 112.05%255.29M | 111.68%255.79M | 111.68%255.79M | 16.82%256.38M | 17.67%256.72M |
-Long term debt | 12.98%281.97M | 4.47%260.68M | 4.47%260.68M | 0.06%249.65M | 0.06%249.61M | 121.52%249.57M | 121.48%249.54M | 121.48%249.54M | 18.27%249.5M | 19.18%249.46M |
-Long term capital lease obligation | -41.81%3.32M | -35.12%4.05M | -35.12%4.05M | -33.79%4.55M | -29.20%5.14M | -26.05%5.71M | -23.53%6.25M | -23.53%6.25M | -19.16%6.88M | -18.08%7.26M |
Non current deferred liabilities | -43.85%1.95M | -40.62%2.26M | -40.62%2.26M | -11.83%2.96M | 7.49%3.13M | 46.97%3.47M | 69.15%3.8M | 69.15%3.8M | 39.10%3.36M | 26.39%2.91M |
Due to related parties non current | 19.45%47.94M | 19.93%45.91M | 19.93%45.91M | 20.45%43.92M | 21.26%42.02M | 22.14%40.14M | 23.12%38.28M | 23.12%38.28M | 24.18%36.47M | 25.35%34.65M |
Other non current liabilities | -4.47%32.57M | 7.05%36.41M | 7.05%36.41M | -17.94%27.41M | -16.07%31.5M | -3.13%34.1M | 3.83%34.01M | 3.83%34.01M | 38.38%33.4M | 48.40%37.53M |
Total non current liabilities | 10.44%367.76M | 5.25%349.31M | 5.25%349.31M | -0.34%328.49M | -0.13%331.4M | 74.51%332.99M | 77.54%331.88M | 77.54%331.88M | 19.69%329.6M | 21.36%331.82M |
Total liabilities | 13.45%406.15M | 6.98%384.94M | 6.98%384.94M | -0.57%362.07M | -1.77%354.99M | 12.01%358M | 15.44%359.82M | 15.44%359.82M | 20.86%364.16M | 21.79%361.38M |
Shareholders'equity | ||||||||||
Share capital | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 9.09%12K | 9.09%12K | 9.09%12K | 9.09%12K | 9.09%12K |
-common stock | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 9.09%12K | 9.09%12K | 9.09%12K | 9.09%12K | 9.09%12K |
Retained earnings | -5.99%-1.13B | -6.44%-1.12B | -6.44%-1.12B | -5.68%-1.1B | -5.46%-1.08B | -5.82%-1.07B | -4.95%-1.05B | -4.95%-1.05B | -5.40%-1.04B | -5.48%-1.03B |
Paid-in capital | 0.48%896.81M | 0.54%895.9M | 0.54%895.9M | 0.58%894.75M | 0.52%893.84M | 1.63%892.55M | -0.05%891.11M | -0.05%891.11M | -0.11%889.62M | -0.12%889.19M |
Gains losses not affecting retained earnings | -76.95%-545K | -195.28%-626K | -195.28%-626K | -293.07%-908K | -380.33%-586K | -120.00%-308K | -26.19%-212K | -26.19%-212K | 18.37%-231K | 70.67%-122K |
Total stockholders'equity | -34.00%-236.65M | -39.14%-225.39M | -39.14%-225.39M | -37.04%-201.16M | -38.03%-188.1M | -33.85%-176.6M | -44.92%-161.99M | -44.92%-161.99M | -58.20%-146.79M | -65.74%-136.27M |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --165K |
Total equity | -34.00%-236.65M | -39.14%-225.39M | -39.14%-225.39M | -37.04%-201.16M | -38.20%-188.1M | -34.15%-176.6M | -45.41%-161.99M | -45.41%-161.99M | -58.99%-146.79M | -65.54%-136.11M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data