Income Statement
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-179.203M |
-179.203M |
19.824M |
8.131M |
-40.316M |
Minority
Interest
|
3.284M |
33.323M |
46.542M |
2.871M |
4.555M |
Net
Income
|
-191.23M |
-191.23M |
-5.604M |
-13.449M |
-42.614M |
Selling
General
Administrative
|
240.749M |
240.749M |
203.299M |
161.16M |
161.839M |
Gross
Profit
|
175.597M |
175.597M |
192.511M |
162.276M |
116.638M |
Reconciled
Depreciation
|
28.607M |
30.511M |
20.006M |
14.111M |
10.132M |
Ebit
|
-85.274M |
-85.274M |
6.153M |
19.553M |
-37.034M |
Ebitda
|
-88.083M |
-88.083M |
26.159M |
33.664M |
-26.902M |
Depreciation
And
Amortization
|
-2.809M |
-2.809M |
20.006M |
14.111M |
10.132M |
Operating
Income
|
-85.274M |
-85.274M |
6.153M |
19.553M |
-51.903M |
Other
Operating
Expenses
|
4110.553M |
4110.553M |
2604.693M |
2064.403M |
1526.378M |
Interest
Expense
|
7.026M |
7.026M |
8.068M |
6.093M |
3.913M |
Tax
Provision
|
21.002M |
12.027M |
25.428M |
21.58M |
3.979M |
Interest
Income
|
0.69M |
0.644M |
0.824M |
0.275M |
0.044M |
Net
Interest
Income
|
-4.993M |
-6.382M |
-7.244M |
-5.818M |
-3.869M |
Income
Tax
Expense
|
12.027M |
12.027M |
25.428M |
21.58M |
3.979M |
Total
Revenue
|
4025.279M |
4025.279M |
2580.81M |
2055.789M |
1474.475M |
Total
Operating
Expenses
|
260.871M |
260.871M |
216.394M |
170.89M |
168.541M |
Cost
Of
Revenue
|
3849.682M |
3849.682M |
2388.299M |
1893.513M |
1357.837M |
Total
Other
Income
Expense
Net
|
-93.929M |
-93.929M |
13.671M |
-11.422M |
15.456M |
Net
Income
From
Continuing
Ops
|
-16.414M |
-191.23M |
-5.604M |
-13.449M |
-44.295M |
Net
Income
Applicable
To
Common
Shares
|
-13.13M |
-157.907M |
3.43M |
-11.765M |
-42.614M |
Balance Sheet
(Currency in USD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
1031.936M |
1145.375M |
1145.375M |
1130.557M |
743.896M |
Intangible
Assets
|
82.818M |
124.259M |
124.259M |
111.99M |
66.818M |
Other
Current
Assets
|
16.682M |
9.862M |
9.862M |
45.462M |
9.042M |
Total
Liab
|
526.658M |
661.94M |
661.94M |
527.726M |
1520.345M |
Total
Stockholder
Equity
|
506.189M |
470.941M |
470.941M |
556.289M |
-779.32M |
Other
Current
Liab
|
104.351M |
115.562M |
115.562M |
92.579M |
67.672M |
Common
Stock
|
0.043M |
0.037M |
0.037M |
0.036M |
0.017M |
Capital
Stock
|
0.043M |
0.043M |
0.037M |
0.036M |
0.017M |
Retained
Earnings
|
-1376.53M |
-1366.734M |
-1366.734M |
-1208.827M |
-1212.257M |
Good
Will
|
65.481M |
66.753M |
66.753M |
118.724M |
26.231M |
Other
Assets
|
- |
146.245M |
157.944M |
107.871M |
102.03M |
Cash
|
45.185M |
28.593M |
28.593M |
97.807M |
126.779M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
458.79M |
609.057M |
609.057M |
466.227M |
452.08M |
Current
Deferred
Revenue
|
3.781M |
5.654M |
5.654M |
13.165M |
8.153M |
Net
Debt
|
60.341M |
126.592M |
126.592M |
13.495M |
29.142M |
Short
Term
Debt
|
96.559M |
153.758M |
153.758M |
91.544M |
143.979M |
Short
Long
Term
Debt
|
92.653M |
65.434M |
148.441M |
91.544M |
143.979M |
Short
Long
Term
Debt
Total
|
105.526M |
155.185M |
155.185M |
111.302M |
155.921M |
Other
Stockholder
Equity
|
1885.142M |
1855.897M |
1855.897M |
1779.923M |
434.151M |
Property
Plant
Equipment
|
- |
17.012M |
22.878M |
55.924M |
25.632M |
Total
Current
Assets
|
699.433M |
767.436M |
767.436M |
734.983M |
521.47M |
Long
Term
Investments
|
1.415M |
6.055M |
6.105M |
1.065M |
1.715M |
Short
Term
Investments
|
68.378M |
178.83M |
178.83M |
201.578M |
56.275M |
Net
Receivables
|
555.064M |
535.977M |
535.977M |
384.188M |
312.929M |
Long
Term
Debt
|
7.533M |
1.303M |
0.003M |
19.758M |
11.942M |
Inventory
|
14.124M |
14.174M |
14.174M |
5.948M |
16.445M |
Accounts
Payable
|
254.099M |
334.083M |
334.083M |
268.939M |
232.276M |
Accumulated
Other
Comprehensive
Income
|
-2.466M |
-18.259M |
-18.259M |
-14.843M |
-1.231M |
Non
Currrent
Assets
Other
|
139.969M |
151.215M |
151.215M |
105.501M |
98.137M |
Non
Current
Assets
Total
|
332.503M |
377.939M |
377.939M |
395.574M |
222.426M |
Capital
Lease
Obligations
|
5.34M |
4.379M |
6.741M |
32.33M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
11.942M |
Cash Flow
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
77.211M |
-33.351M |
-109.101M |
12.483M |
-94.281M |
Total
Cashflows
From
Investing
Activities
|
77.211M |
-110.413M |
-187.083M |
12.483M |
-94.281M |
Total
Cash
From
Financing
Activities
|
68.673M |
68.673M |
153.093M |
80.55M |
82.495M |
Net
Income
|
-191.23M |
-191.23M |
-5.604M |
-13.449M |
-44.295M |
Change
In
Cash
|
-72.847M |
-72.847M |
-23.024M |
109.436M |
8.2M |
Begin
Period
Cash
Flow
|
103.755M |
103.755M |
126.779M |
17.343M |
9.143M |
End
Period
Cash
Flow
|
30.908M |
30.908M |
103.755M |
126.779M |
17.343M |
Total
Cash
From
Operating
Activities
|
-30.893M |
-30.893M |
11.11M |
17.624M |
19.807M |
Depreciation
|
30.511M |
30.511M |
20.006M |
14.111M |
10.132M |
Other
Cashflows
From
Investing
Activities
|
1.521M |
-11.82M |
-2.94M |
52.104M |
-57.933M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
27.903M |
-2.87M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
213.468M |
213.468M |
140.115M |
130.118M |
119.395M |
Capital
Expenditures
|
80.732M |
80.732M |
62.393M |
39.621M |
36.348M |
Change
In
Working
Capital
|
-51.831M |
-51.831M |
-54.082M |
-43.763M |
-35.619M |
Other
Non
Cash
Items
|
117.058M |
117.058M |
-31.137M |
5.248M |
2.414M |
Free
Cash
Flow
|
-111.625M |
-111.625M |
-51.283M |
-21.997M |
-16.541M |