(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 | -70.36%4.04M | -32.14%5.01M | -32.14%5.01M | -46.61%3.19M | 5.30%8.73M | -5.64%13.61M | 46.39%7.38M | 46.39%7.38M | 12.54%5.97M | -11.00%8.29M |
-Cash and cash equivalents | -66.34%4.04M | 7.33%4.95M | 7.33%4.95M | -36.72%3.01M | 35.70%7.72M | 22.02%11.99M | 391.36%4.61M | 391.36%4.61M | 86.42%4.76M | 18.67%5.69M |
-Short-term investments | ---- | -97.83%60K | -97.83%60K | -85.71%172K | -61.25%1.01M | -64.70%1.62M | -32.50%2.77M | -32.50%2.77M | -56.17%1.2M | -42.47%2.6M |
Receivables | -25.80%72.92M | -34.09%65.26M | -34.09%65.26M | 14.40%106.6M | 44.09%102.13M | 75.46%98.28M | 646.81%99.03M | 646.81%99.03M | 478.01%93.18M | 298.23%70.88M |
-Accounts receivable | -25.80%72.92M | -34.09%65.26M | -34.09%65.26M | 662.11%106.6M | 579.72%102.13M | 559.08%98.28M | 646.81%99.03M | 646.81%99.03M | 118.44%13.99M | 106.10%15.03M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 596.04%62.06M | 453.58%54.07M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,038.58%17.13M | 140.76%1.78M |
Inventory | -10.70%28.59M | 12.05%33M | 12.05%33M | -49.64%26.34M | -48.88%32.49M | -71.25%32.02M | 2,217.23%29.45M | 2,217.23%29.45M | 3,922.69%52.3M | 4,162.78%63.56M |
Prepaid assets | -21.14%4.41M | -4.60%5.54M | -4.60%5.54M | -66.84%6.52M | -71.18%6.68M | -74.82%5.59M | 131.84%5.8M | 131.84%5.8M | 964.56%19.67M | 1,276.72%23.18M |
Total current assets | -28.41%109.96M | -25.22%108.81M | -25.22%108.81M | -13.92%147.3M | -6.40%155.29M | -24.71%153.6M | 559.15%145.5M | 559.15%145.5M | 596.42%171.11M | 447.82%165.91M |
Non current assets | ||||||||||
Net PPE | 0.72%145.65M | -3.53%148.93M | -3.53%148.93M | -13.94%152.85M | -23.70%145.05M | 25.09%144.61M | 298.00%154.37M | 298.00%154.37M | 435.35%177.6M | 503.78%190.1M |
-Gross PPE | 15.88%212.58M | 12.65%212.05M | 12.65%212.05M | 3.09%201.61M | -7.94%188.86M | 44.57%183.46M | 251.20%188.23M | 251.20%188.23M | 355.90%195.57M | 400.39%205.14M |
-Accumulated depreciation | -72.32%-66.93M | -86.41%-63.12M | -86.41%-63.12M | -171.39%-48.77M | -191.23%-43.81M | -244.02%-38.84M | -128.64%-33.86M | -128.64%-33.86M | -84.82%-17.97M | -58.16%-15.04M |
Goodwill and other intangible assets | 26.87%13.92M | 0.00%13.92M | 0.00%13.92M | --13.92M | --10.97M | --10.97M | --13.92M | --13.92M | ---- | ---- |
-Goodwill | 26.87%13.92M | 0.00%13.92M | 0.00%13.92M | --13.92M | --10.97M | --10.97M | --13.92M | --13.92M | ---- | ---- |
Non current accounts receivable | 97.68%62.09M | 99.89%63.59M | 99.89%63.59M | 208.00%43.6M | 139.79%47.11M | 44.08%31.41M | --31.81M | --31.81M | --14.16M | --19.65M |
Non current deferred assets | 165.21%7.03M | 39.64%3.79M | 39.64%3.79M | --2.11M | --1.68M | --2.65M | --2.71M | --2.71M | ---- | ---- |
Other non current assets | ---- | ---- | ---- | -40.45%53K | -85.98%53K | -85.98%53K | ---- | ---- | -82.41%89K | -25.30%378K |
Total non current assets | 20.55%228.68M | 13.51%230.23M | 13.51%230.23M | 10.78%212.53M | -2.50%204.87M | 37.68%189.7M | 422.19%202.82M | 422.19%202.82M | 367.63%191.85M | 443.16%210.13M |
Total assets | -1.36%338.64M | -2.66%339.04M | -2.66%339.04M | -0.86%359.82M | -4.22%360.16M | 0.44%343.29M | 471.82%348.32M | 471.82%348.32M | 453.33%362.96M | 445.20%376.03M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -28.42%77.37M | -32.00%113.69M | -32.00%113.69M | -19.02%133.7M | -23.97%131.69M | -15.08%108.09M | 406.65%167.19M | 406.65%167.19M | 473.67%165.09M | 447.87%173.22M |
-accounts payable | -14.25%44.74M | -35.12%34.23M | -35.12%34.23M | -5.65%67.37M | -9.00%64.47M | -41.16%52.18M | 105.04%52.76M | 105.04%52.76M | 148.13%71.41M | 124.07%70.84M |
-Total tax payable | 25.46%32.62M | 47.15%29.82M | 47.15%29.82M | 86.51%30.17M | 64.91%33.92M | -2.19%26M | 178.78%20.27M | 178.78%20.27M | --16.17M | --20.57M |
-Other payable | ---- | -47.29%49.64M | -47.29%49.64M | -53.35%36.16M | -59.29%33.3M | 148.97%29.9M | --94.17M | --94.17M | --77.51M | --81.81M |
Current accrued expenses | ---- | 4.08%7.89M | 4.08%7.89M | ---- | ---- | 169.68%10.73M | 94.81%7.58M | 94.81%7.58M | 140.80%8.51M | 609.89%8.97M |
Current provisions | --1.41M | --1.4M | --1.4M | --1.56M | --1.71M | ---- | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | -1.81%17.63M | -5.18%17.03M | -5.18%17.03M | 15.08%16.1M | 10.58%15.6M | -55.77%17.95M | 271.63%17.96M | 271.63%17.96M | 183.81%13.99M | 63.29%14.11M |
-Current debt | 743.35%17.63M | -98.88%202K | -98.88%202K | 34.28%11.14M | -83.91%1.44M | -93.04%2.09M | 271.63%17.96M | 271.63%17.96M | 74.60%8.3M | 5.52%8.95M |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 246.33%613K | 3.23%160K |
Current deferred liabilities | --0 | 13.18%6.44M | 13.18%6.44M | ---- | ---- | -87.73%5.69M | --5.69M | --5.69M | --7.01M | --1.63M |
Other current liabilities | -74.86%6.4M | -79.56%5.54M | -79.56%5.54M | --23.3M | --26.77M | --25.47M | 15,388.57%27.11M | 15,388.57%27.11M | ---- | ---- |
Current liabilities | -38.78%102.81M | -32.61%151.98M | -32.61%151.98M | -10.25%174.65M | -11.20%175.77M | -23.05%167.92M | 438.30%225.52M | 438.30%225.52M | 422.54%194.6M | 371.83%197.93M |
Non current liabilities | ||||||||||
Long term provisions | 4.96%22.48M | 7.24%22.11M | 7.24%22.11M | -52.98%19.41M | -45.35%20.11M | -11.45%21.41M | 207.04%20.62M | 207.04%20.62M | 644.93%41.27M | 594.47%36.81M |
Long term debt and capital lease obligation | ---- | -82.43%748K | -82.43%748K | -80.69%1.34M | -75.14%2.09M | -76.33%3.17M | -40.58%4.26M | -40.58%4.26M | -15.25%6.92M | 12.19%8.39M |
-Long term debt | ---- | -82.43%748K | -82.43%748K | -80.04%1.34M | -74.80%2.09M | -70.08%3.17M | -40.58%4.26M | -40.58%4.26M | -15.95%6.7M | 14.23%8.28M |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.56%224K | -51.07%114K |
Non current deferred liabilities | 34.06%19.04M | -7.79%15.71M | -7.79%15.71M | 586.97%15.34M | 470.13%12.73M | 535.92%14.2M | 662.79%17.03M | 662.79%17.03M | 52.53%2.23M | 52.53%2.23M |
Derivative product liabilities | --31.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | 15.67%12.31M | 21.81%12.7M | 21.81%12.7M | --12.87M | --13.28M | --10.64M | 6,144.91%10.43M | 6,144.91%10.43M | ---- | ---- |
Total non current liabilities | -46.66%101.1M | 37.53%181.64M | 37.53%181.64M | 25.98%197.12M | 25.32%197.33M | 70.47%189.54M | 711.25%132.08M | 711.25%132.08M | 931.16%156.47M | 1,005.43%157.46M |
Total liabilities | -42.96%203.9M | -6.71%333.62M | -6.71%333.62M | 5.90%371.77M | 4.98%373.1M | 8.52%357.46M | 514.68%357.6M | 514.68%357.6M | 569.79%351.07M | 532.44%355.39M |
Shareholders'equity | ||||||||||
Share capital | 0.07%138.01M | 1.39%138.01M | 1.39%138.01M | 3.60%138.01M | 3.85%138.01M | 5.15%137.92M | 5.09%136.12M | 5.09%136.12M | 2.82%133.22M | 5.42%132.89M |
-common stock | 0.07%138.01M | 1.39%138.01M | 1.39%138.01M | 3.60%138.01M | 3.85%138.01M | 5.15%137.92M | 5.09%136.12M | 5.09%136.12M | 2.82%133.22M | 5.42%132.89M |
Retained earnings | 93.00%-11.28M | 10.32%-140.3M | 10.32%-140.3M | -16.69%-156.57M | -28.57%-159.8M | -23.17%-161.15M | -13.42%-156.45M | -13.42%-156.45M | -5.24%-134.17M | -0.52%-124.29M |
Paid-in capital | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M |
Gains losses not affecting retained earnings | -49.37%-3.55M | -306.89%-3.84M | -306.89%-3.84M | -8,009.68%-4.9M | -636.59%-2.64M | -175.87%-2.38M | 28.72%-943K | 28.72%-943K | -87.03%62K | 75.19%-358K |
Other equity interest | 0.78%13.42M | -3.25%13.41M | -3.25%13.41M | -8.66%13.38M | -6.40%13.35M | -9.90%13.32M | -3.36%13.86M | -3.36%13.86M | 17.20%14.65M | 4.27%14.26M |
Total stockholders'equity | 1,051.39%134.74M | 158.35%5.42M | 158.35%5.42M | -200.53%-11.95M | -162.71%-12.94M | -214.35%-14.16M | -438.93%-9.28M | -438.93%-9.28M | -9.80%11.89M | 61.55%20.64M |
Total equity | 1,051.39%134.74M | 158.35%5.42M | 158.35%5.42M | -200.53%-11.95M | -162.71%-12.94M | -214.35%-14.16M | -438.93%-9.28M | -438.93%-9.28M | -9.80%11.89M | 61.55%20.64M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data