(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --3.07M | -15.41%5.92M | --5.92M | ---- | 262.90%7M | --1.93M | -8.58%2.05M | --3.92M | --3.92M | --2.41M |
-Cash and cash equivalents | --3.07M | -15.41%5.92M | --5.92M | ---- | 262.90%7M | --1.93M | -13.04%1.95M | --3.82M | --3.82M | --2.41M |
-Short term investments | ---- | ---- | ---- | ---- | ---- | ---- | --100K | --100K | --100K | ---- |
Receivables | --105.33M | -1.32%72.89M | --72.89M | --1 | 22.05%73.87M | --60.52M | -72.01%1.08M | 616.08%2.32M | 616.08%2.32M | 22.27%311.31K |
-Accounts receivable | --102.12M | -6.12%67.66M | --67.66M | ---- | 24.58%72.06M | --57.84M | 347.80%1.08M | 616.08%2.32M | 616.08%2.32M | 22.27%311.31K |
-Taxes receivable | ---- | --0 | --0 | ---- | -37.69%741K | --1.19M | ---- | ---- | ---- | ---- |
-Due from related parties current | --3.21M | 293.62%3.02M | --3.02M | --1 | 646.19%768K | --102.92K | ---- | ---- | ---- | ---- |
-Other receivables | ---- | 656.85%2.21M | --2.21M | ---- | -78.86%292K | --1.38M | ---- | ---- | ---- | ---- |
Inventory | --161.99M | 63.77%215.85M | --215.85M | ---- | 43.96%131.8M | --91.55M | ---- | --0 | --0 | ---- |
Prepaid assets | --7.07M | 191.94%6.56M | --6.56M | ---- | -21.87%2.25M | --2.88M | 65.54%251.33K | 3,697.35%407.8K | 3,697.35%407.8K | 921.90%472.92K |
Hedging assets-current | --140.17M | 70.30%142.72M | --142.72M | ---- | 61.82%83.81M | --51.79M | ---- | ---- | ---- | ---- |
Holding assets for sale | ---- | --0 | --0 | ---- | --1.1M | --0 | ---- | --0 | --0 | ---- |
Total current assets | --417.63M | 48.07%443.94M | --443.94M | --1 | 43.69%299.82M | --208.66M | -45.97%3.38M | 1,887.97%6.65M | 1,887.97%6.65M | 962.62%3.2M |
Non current assets | ||||||||||
Net PPE | --104.35M | 23.91%96.1M | --96.1M | ---- | 32.71%77.56M | --58.44M | -7.70%9.9M | -32.36%7.22M | -32.36%7.22M | 12.15%12.14M |
-Gross PPE | --120.21M | 26.04%113.54M | --113.54M | ---- | 32.71%90.08M | --67.88M | -53.00%9.9M | -14.76%17.83M | -14.76%17.83M | -41.94%12.14M |
-Accumulated depreciation | ---15.86M | -39.25%-17.44M | ---17.44M | ---- | -32.74%-12.53M | ---9.44M | 99.94%-5.98K | -3.58%-10.61M | -3.58%-10.61M | ---- |
Investments and advances | --932K | 33.70%841K | --841K | ---- | 104.64%629K | --307.38K | --1.08M | --937.6K | --937.6K | --2.67M |
-Long term equity investment | --932K | 33.70%841K | --841K | ---- | 104.64%629K | --307.38K | ---- | ---- | ---- | ---- |
Non current accounts receivable | --2.21M | --2.01M | --2.01M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- |
Goodwill and other intangible assets | --961K | 0.00%961K | --961K | ---- | 0.01%961K | --960.95K | --2.61M | --2.61M | --2.61M | ---- |
-Goodwill | --961K | 0.00%961K | --961K | ---- | 0.01%961K | --960.95K | ---- | ---- | ---- | ---- |
Other non current assets | --72K | -93.36%72K | --72K | ---- | 15.33%1.09M | --940.8K | ---- | ---- | ---- | ---- |
Total non current assets | --108.53M | 24.62%99.99M | --99.99M | --0 | 32.28%80.23M | --60.65M | 26.70%13.58M | 0.87%10.77M | 0.87%10.77M | 36.81%14.81M |
Total assets | --526.16M | 43.12%543.93M | --543.93M | --1 | 41.12%380.05M | --269.32M | -0.07%16.96M | 58.17%17.42M | 58.17%17.42M | 61.85%18.01M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | --217.26M | 42.56%229.74M | --229.74M | ---- | 43.01%161.16M | --112.69M | --30.39K | ---- | ---- | ---- |
-Current debt | --216.5M | 43.94%229.05M | --229.05M | ---- | 43.46%159.14M | --110.93M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --758K | -66.06%686K | --686K | ---- | 14.65%2.02M | --1.76M | --30.39K | --0 | --0 | ---- |
Payables | --65.76M | 81.70%70.76M | --70.76M | ---- | -5.12%38.94M | --41.04M | 99.58%1.65M | 281.46%2.15M | 281.46%2.15M | 72.05%842.41K |
-accounts payable | --62.31M | 59.97%60.03M | --60.03M | ---- | 5.04%37.53M | --35.73M | 99.58%1.65M | 281.46%2.15M | 281.46%2.15M | 72.05%842.41K |
-Total tax payable | --3.11M | 300.71%5.67M | --5.67M | ---- | 20.49%1.42M | --1.18M | ---- | ---- | ---- | ---- |
-Due to related parties current | --334K | --5.05M | --5.05M | ---- | --0 | --4.14M | ---- | ---- | ---- | ---- |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --3.43M | ---- | ---- | ---- | ---- |
Other current liabilities | --8.97M | 231.30%34.03M | --34.03M | ---- | -1.67%10.27M | --10.44M | ---- | ---- | ---- | ---- |
Current liabilities | --291.98M | 59.02%334.52M | --334.52M | ---- | 25.51%210.37M | --167.61M | 103.26%1.68M | -24.07%2.15M | -24.07%2.15M | -75.02%842.41K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --48.19M | 21.61%49.51M | --49.51M | ---- | 69.89%40.72M | --23.97M | --92.01K | --0 | --0 | ---- |
-Long term debt | --36.29M | 5.60%37.7M | --37.7M | ---- | 99.43%35.71M | --17.9M | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | --11.9M | 135.66%11.81M | --11.81M | ---- | -17.35%5.01M | --6.06M | --92.01K | --0 | --0 | ---- |
Derivative product liabilities | ---- | --0 | --0 | ---- | --7.06M | --0 | ---- | ---- | ---- | ---- |
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 7.94%4.06M |
Non current deferred liabilities | --22.87M | 41.36%18.07M | --18.07M | ---- | 107.29%12.78M | --6.17M | ---- | ---- | ---- | ---- |
Total non current liabilities | --71.06M | 11.60%67.58M | --67.58M | ---- | 100.97%60.56M | --30.13M | -97.71%92.01K | --0 | --0 | 7.94%4.06M |
Total liabilities | --363.04M | 48.42%402.1M | --402.1M | --0 | 37.01%270.93M | --197.75M | -63.47%1.77M | -68.50%2.15M | -68.50%2.15M | -31.30%4.9M |
Shareholders'equity | ||||||||||
Limited partnership capital | ---- | ---- | ---- | ---- | ---- | --36.37M | ---- | ---- | ---- | ---- |
Total partnership capital | ---- | ---- | ---- | ---- | ---- | --71.51M | ---- | ---- | ---- | ---- |
Share capital | --53.78M | 23.03%53.78M | --53.78M | --1 | --43.72M | ---- | 44.64%33.49M | 124.13%33.49M | 124.13%33.49M | 56.54%23.39M |
-common stock | --53.78M | 23.03%53.78M | --53.78M | --1 | --43.72M | ---- | 44.64%33.49M | 124.13%33.49M | 124.13%33.49M | 56.54%23.39M |
Additional paid-in capital | ---- | ---- | ---- | ---- | ---- | ---- | 157.72%5.21M | 238.84%5M | 238.84%5M | 268.94%5.44M |
Retained earnings | --106.14M | 21.00%86.67M | --86.67M | ---- | 103.78%71.62M | --35.15M | -80.20%-23.5M | -89.67%-23.22M | -89.67%-23.22M | -26.57%-15.72M |
Gains losses not affecting retained earnings | --148K | 88.69%-759K | ---759K | ---- | ---6.71M | --0 | ---- | ---- | ---- | ---- |
Other equity interest | --1.55M | -63.09%902K | --902K | ---- | --2.44M | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | --161.61M | 26.58%140.59M | --140.59M | --1 | --111.07M | --0 | 25.23%15.2M | 265.75%15.26M | 265.75%15.26M | 228.20%13.11M |
Noncontrolling interests | --1.5M | 163.39%1.23M | --1.23M | ---- | -3,539.68%-1.95M | --56.55K | ---- | ---- | ---- | ---- |
Total equity | --163.12M | 29.96%141.83M | --141.83M | --1 | 52.48%109.13M | --71.57M | 25.23%15.2M | 265.75%15.26M | 265.75%15.26M | 228.20%13.11M |
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 | -- | Unqualified Opinion | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.