(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 | -54.85%81.29M | -37.73%135.96M | -37.73%135.96M | -5.09%142.28M | -5.59%157.59M | -1.08%180.06M | 39.32%218.35M | 39.32%218.35M | -8.53%149.9M | -7.01%166.93M |
-Cash and cash equivalents | -54.85%81.29M | -37.73%135.96M | -37.73%135.96M | -5.09%142.28M | -5.59%157.59M | -1.08%180.06M | 39.32%218.35M | 39.32%218.35M | -8.53%149.9M | -7.01%166.93M |
Receivables | 69.73%47.53M | 91.07%41.38M | 91.07%41.38M | 30.58%28.7M | 114.15%33.01M | 69.00%28M | 84.03%21.66M | 84.03%21.66M | -17.21%21.98M | -30.21%15.42M |
-Accounts receivable | 69.73%47.53M | 91.07%41.38M | 91.07%41.38M | 30.58%28.7M | 114.15%33.01M | 69.00%28M | 84.03%21.66M | 84.03%21.66M | -17.21%21.98M | -30.21%15.42M |
Inventory | 61.78%42.19M | 5.69%31.3M | 5.69%31.3M | -18.38%30.92M | -29.84%29.38M | -40.54%26.08M | -36.50%29.62M | -36.50%29.62M | -18.47%37.88M | -13.11%41.88M |
Prepaid assets | -29.72%8.74M | 56.63%7.48M | 56.63%7.48M | 63.60%14.82M | 35.01%11.85M | 58.99%12.44M | -34.91%4.78M | -34.91%4.78M | 1.65%9.06M | -14.01%8.78M |
Current deferred assets | 46.22%7.95M | 100.93%6.72M | 100.93%6.72M | 286.77%5.18M | 30.78%1.57M | 135.45%5.44M | 71.03%3.34M | 71.03%3.34M | -84.63%1.34M | -80.89%1.2M |
Other current assets | --5.86M | -5.07%5.51M | -5.07%5.51M | ---- | ---- | ---- | --5.8M | --5.8M | ---- | ---- |
Total current assets | -23.19%193.57M | -19.47%228.35M | -19.47%228.35M | 0.79%221.89M | -0.34%233.41M | -0.22%252.02M | 26.34%283.55M | 26.34%283.55M | -13.50%220.15M | -12.05%234.2M |
Non current assets | ||||||||||
Net PPE | -16.98%24.44M | -14.44%25.59M | -14.44%25.59M | -13.29%26.5M | -11.48%27.24M | -9.07%29.44M | -12.54%29.9M | -12.54%29.9M | -6.20%30.57M | -7.70%30.77M |
-Gross PPE | -1.39%63.15M | 0.12%63.34M | 0.12%63.34M | 1.32%63.41M | 1.20%63.01M | 2.42%64.04M | 0.91%63.26M | 0.91%63.26M | 6.00%62.59M | 6.11%62.27M |
-Accumulated depreciation | -11.88%-38.71M | -13.17%-37.75M | -13.17%-37.75M | -15.27%-36.91M | -13.58%-35.77M | -14.77%-34.6M | -17.04%-33.36M | -17.04%-33.36M | -21.02%-32.02M | -24.28%-31.5M |
Goodwill and other intangible assets | -13.95%37K | -13.64%38K | -13.64%38K | -11.11%40K | -12.77%41K | -10.42%43K | -12.00%44K | -12.00%44K | -11.76%45K | -11.32%47K |
Other non current assets | -8.87%15.12M | 109.54%17.42M | 109.54%17.42M | 26.28%11.78M | 84.75%16.35M | 474.34%16.59M | 188.05%8.31M | 188.05%8.31M | 216.77%9.33M | 152.77%8.85M |
Total non current assets | -14.06%39.59M | 12.50%43.04M | 12.50%43.04M | -4.05%38.33M | 9.99%43.63M | 30.46%46.07M | 3.05%38.26M | 3.05%38.26M | 12.25%39.94M | 7.53%39.67M |
Total assets | -21.78%233.16M | -15.66%271.4M | -15.66%271.4M | 0.05%260.21M | 1.16%277.04M | 3.54%298.09M | 23.04%321.81M | 23.04%321.81M | -10.34%260.09M | -9.67%273.87M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 113.95%31.49M | 153.45%35.57M | 153.45%35.57M | 110.89%23M | 50.48%19.29M | 36.17%14.72M | -1.12%14.03M | -1.12%14.03M | -6.94%10.91M | 42.30%12.82M |
-accounts payable | 120.40%30.13M | 162.04%33.91M | 162.04%33.91M | 106.80%21.32M | 56.89%18.03M | 43.37%13.67M | 1.13%12.94M | 1.13%12.94M | 0.49%10.31M | 41.19%11.49M |
-Total tax payable | 29.50%1.35M | 51.74%1.66M | 51.74%1.66M | 181.57%1.68M | -4.80%1.27M | -17.86%1.04M | -21.75%1.09M | -21.75%1.09M | -59.11%597K | 52.58%1.33M |
Current accrued expenses | 29.89%13.59M | -14.07%16.52M | -14.07%16.52M | 4.37%14.65M | 19.88%12.6M | 18.25%10.46M | 41.61%19.22M | 41.61%19.22M | 24.05%14.04M | -1.51%10.51M |
Current provisions | -64.00%900K | -64.00%900K | -64.00%900K | -64.00%900K | -64.00%900K | 19.05%2.5M | 66.67%2.5M | 66.67%2.5M | -1.34%2.5M | -1.34%2.5M |
Current debt and capital lease obligation | 654.91%80.69M | -50.54%2.86M | -50.54%2.86M | 14.01%2.78M | 39.73%2.71M | 437.68%10.69M | 176.83%5.78M | 176.83%5.78M | -86.29%2.44M | -85.36%1.94M |
-Current debt | 865.26%77.76M | ---- | ---- | ---- | ---- | --8.06M | --3.22M | --3.22M | ---- | ---- |
-Current capital lease obligation | 11.32%2.93M | 11.68%2.86M | 11.68%2.86M | 14.01%2.78M | 39.73%2.71M | 32.44%2.63M | 22.59%2.56M | 22.59%2.56M | 8.44%2.44M | -17.43%1.94M |
Current deferred liabilities | -2.80%40.1M | 17.39%40.74M | 17.39%40.74M | 42.99%41.86M | 63.47%41.23M | 62.07%41.26M | 35.79%34.7M | 35.79%34.7M | -22.79%29.28M | -23.18%25.22M |
Current liabilities | 109.44%166.77M | 26.68%96.58M | 26.68%96.58M | 40.63%83.2M | 44.80%76.73M | 61.84%79.62M | 33.97%76.24M | 33.97%76.24M | -27.22%59.17M | -22.40%52.99M |
Non current liabilities | ||||||||||
Long term provisions | 9.85%1.08M | 9.88%1.06M | 9.88%1.06M | 9.79%1.03M | 9.80%1.01M | 10.67%985K | 12.25%962K | 12.25%962K | 1.84%940K | 1.77%918K |
Long term debt and capital lease obligation | -92.16%4.44M | 34.54%83.54M | 34.54%83.54M | -2.02%64.58M | 0.05%65.17M | -13.59%56.66M | -5.89%62.1M | -5.89%62.1M | 34.64%65.91M | 20.52%65.14M |
-Long term debt | ---- | 44.99%78.34M | 44.99%78.34M | 2.54%58.63M | 2.46%58.51M | -13.57%49.28M | -5.11%54.03M | -5.11%54.03M | 42.47%57.18M | 27.58%57.1M |
-Long term capital lease obligation | -39.77%4.44M | -35.47%5.21M | -35.47%5.21M | -31.88%5.95M | -17.08%6.67M | -13.73%7.37M | -10.80%8.07M | -10.80%8.07M | -0.99%8.73M | -13.49%8.04M |
Non current deferred liabilities | -68.10%2.4M | -27.48%3.07M | -27.48%3.07M | -25.67%3.47M | 28.50%6.38M | 259.36%7.51M | 64.54%4.23M | 64.54%4.23M | 61.93%4.67M | 61.68%4.96M |
Non current accrued expenses | -46.70%984K | -56.97%725K | -56.97%725K | -64.85%554K | -35.61%1.03M | 621.09%1.85M | 1,602.02%1.69M | 1,602.02%1.69M | 74.34%1.58M | 105.01%1.6M |
Derivative product liabilities | -43.66%2.23M | -38.51%4.18M | -38.51%4.18M | -69.04%3.12M | -79.27%1.91M | -27.70%3.97M | 39.70%6.8M | 39.70%6.8M | 146.53%10.09M | 344.59%9.21M |
Total non current liabilities | -84.31%11.14M | 22.17%92.57M | 22.17%92.57M | -12.53%72.76M | -7.74%75.49M | -4.48%70.96M | 1.88%75.77M | 1.88%75.77M | 44.03%83.18M | 34.43%81.83M |
Total liabilities | 18.14%177.9M | 24.43%189.16M | 24.43%189.16M | 9.56%155.96M | 12.91%152.23M | 21.94%150.58M | 15.79%152.01M | 15.79%152.01M | 2.37%142.35M | 4.39%134.82M |
Shareholders'equity | ||||||||||
Share capital | 1.67%1.82M | 1.35%1.81M | 1.35%1.81M | 10.16%1.8M | 10.84%1.8M | 11.64%1.79M | 20.73%1.78M | 20.73%1.78M | 11.23%1.63M | 10.78%1.62M |
-common stock | 1.67%1.82M | 1.35%1.81M | 1.35%1.81M | 10.16%1.8M | 10.84%1.8M | 11.64%1.79M | 20.73%1.78M | 20.73%1.78M | 11.23%1.63M | 10.78%1.62M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -14.47%-873.32M | -14.56%-844.46M | -14.56%-844.46M | -15.01%-816.65M | -15.44%-790.54M | -16.68%-762.91M | -17.55%-737.13M | -17.55%-737.13M | -18.15%-710.06M | -19.54%-684.8M |
Paid-in capital | 2.00%926.75M | 2.18%924.9M | 2.18%924.9M | 11.25%919.1M | 11.11%913.56M | 11.26%908.62M | 19.75%905.15M | 19.75%905.15M | 10.08%826.18M | 10.30%822.23M |
Total stockholders'equity | -62.54%55.26M | -51.56%82.24M | -51.56%82.24M | -11.46%104.26M | -10.24%124.82M | -10.28%147.51M | 30.34%169.8M | 30.34%169.8M | -22.04%117.75M | -20.10%139.05M |
Total equity | -62.54%55.26M | -51.56%82.24M | -51.56%82.24M | -11.46%104.26M | -10.24%124.82M | -10.28%147.51M | 30.34%169.8M | 30.34%169.8M | -22.04%117.75M | -20.10%139.05M |
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 | -- | -- | -- |
No Data
No Data