(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 230.46%10.87M | 230.46%10.87M | 100.28%7.74M | -5.62%3.81M | -48.45%3.7M | -66.13%3.29M | -66.13%3.29M | -70.15%3.87M | -79.07%4.04M | -66.77%7.17M |
-Cash and cash equivalents | 230.46%10.87M | 230.46%10.87M | 100.28%7.74M | -5.62%3.81M | -19.59%3.7M | -14.05%3.29M | -14.05%3.29M | -43.98%3.87M | -69.21%4.04M | -78.70%4.6M |
-Short-term investments | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 | --0 | --2.57M |
Receivables | -6.16%2.39M | -6.16%2.39M | 40.60%2.3M | 19.64%2.76M | 9.61%2.09M | 15.44%2.55M | 15.44%2.55M | -5.55%1.63M | 99.05%2.31M | 32.87%1.9M |
-Accounts receivable | 11.40%1.99M | 11.40%1.99M | 69.89%1.86M | 22.72%2.28M | 15.18%1.4M | 19.65%1.79M | 19.65%1.79M | 2.53%1.1M | 201.95%1.86M | 58.31%1.22M |
-Other receivables | -47.50%399K | -47.50%399K | -19.18%434K | 6.89%481K | -0.29%683K | 6.59%760K | 6.59%760K | -18.64%537K | -17.28%450K | 3.32%685K |
Restricted cash | --0 | --0 | --0 | -10.71%500K | 669.23%500K | --560K | --560K | --559K | --560K | --65K |
Total current assets | 107.27%13.27M | 107.27%13.27M | 65.71%10.04M | 2.40%7.07M | -31.25%6.28M | -46.33%6.4M | -46.33%6.4M | -58.73%6.06M | -66.25%6.91M | -60.28%9.14M |
Non current assets | ||||||||||
Net PPE | 207.45%867K | 207.45%867K | 141.10%921K | 51.52%697K | -60.29%216K | -50.53%282K | -50.53%282K | -42.03%382K | -36.90%460K | -16.31%544K |
-Gross PPE | 74.59%1.81M | 74.59%1.81M | 141.10%921K | 51.52%697K | -60.29%216K | -35.23%1.04M | -35.23%1.04M | -42.03%382K | -36.90%460K | -16.31%544K |
-Accumulated depreciation | -24.83%-940K | -24.83%-940K | ---- | ---- | ---- | 26.75%-753K | 26.75%-753K | ---- | ---- | ---- |
Goodwill and other intangible assets | -64.06%5.5M | -64.06%5.5M | -64.98%5.67M | -63.75%6.02M | -14.36%15.07M | -14.98%15.31M | -14.98%15.31M | -15.47%16.18M | 79.86%16.61M | 86.79%17.59M |
-Goodwill | -60.51%4.12M | -60.51%4.12M | -60.51%4.12M | -60.51%4.12M | -5.17%10.43M | -5.17%10.43M | -5.17%10.43M | -10.85%10.43M | 93.60%10.43M | 104.16%11M |
-Other intangible assets | -71.62%1.39M | -71.62%1.39M | -73.09%1.55M | -69.22%1.9M | -29.67%4.64M | -30.36%4.88M | -30.36%4.88M | -22.74%5.75M | 60.62%6.18M | 63.59%6.6M |
Non current deferred assets | --181K | --181K | --202K | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Non current prepaid assets | 395.24%104K | 395.24%104K | 35.62%99K | 83.08%119K | -60.61%26K | -67.69%21K | -67.69%21K | 8.96%73K | 14.04%65K | 40.43%66K |
Other non current assets | -59.15%145K | -59.15%145K | -53.93%170K | 48.00%222K | 90.21%272K | 322.62%355K | 322.62%355K | 310.00%369K | 68.54%150K | 64.37%143K |
Total non current assets | -57.42%6.8M | -57.42%6.8M | -58.49%7.06M | -59.16%7.06M | -15.07%15.58M | -14.73%15.97M | -14.73%15.97M | -14.80%17M | 70.97%17.28M | 79.82%18.35M |
Total assets | -10.30%20.07M | -10.30%20.07M | -25.87%17.09M | -41.58%14.13M | -20.45%21.86M | -27.02%22.37M | -27.02%22.37M | -33.42%23.06M | -20.88%24.19M | -17.23%27.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -82.97%369K | -82.97%369K | -40.78%2.48M | -29.45%3.28M | -11.59%4.11M | 74.20%2.17M | 74.20%2.17M | 30.57%4.18M | 138.30%4.64M | 186.09%4.65M |
-accounts payable | -82.97%369K | -82.97%369K | -77.67%498K | -63.50%963K | -30.45%1.14M | 77.77%2.17M | 77.77%2.17M | 226.50%2.23M | 842.14%2.64M | 807.18%1.64M |
-Other payable | ---- | ---- | 1.38%1.98M | 15.37%2.31M | -1.30%2.97M | ---- | ---- | -22.55%1.95M | 20.14%2M | 108.24%3.01M |
Current accrued expenses | -37.65%356K | -37.65%356K | ---- | ---- | ---- | -61.13%571K | -61.13%571K | ---- | ---- | ---- |
Current debt and capital lease obligation | -72.81%660K | -72.81%660K | -41.34%820K | 237.94%2.33M | 536.68%2.22M | 564.93%2.43M | 564.93%2.43M | 276.82%1.4M | 87.47%688K | 15.56%349K |
-Current debt | -86.95%290K | -86.95%290K | -58.90%469K | 424.50%2.1M | --2.09M | --2.22M | --2.22M | --1.14M | --400K | ---- |
-Current capital lease obligation | 81.37%370K | 81.37%370K | 36.58%351K | -21.18%227K | -61.60%134K | -44.11%204K | -44.11%204K | -30.73%257K | -21.53%288K | 15.56%349K |
Current deferred liabilities | 69.49%1.98M | 69.49%1.98M | 165.46%1.55M | 141.84%1.29M | 111.36%1.23M | 127.63%1.17M | 127.63%1.17M | 70.67%582K | 32.26%533K | 23.88%581K |
Other current liabilities | 319.23%109K | 319.23%109K | -98.76%2K | -99.07%2K | -99.65%2K | -94.67%26K | -94.67%26K | -85.08%161K | -88.02%216K | -69.99%577K |
Current liabilities | -31.70%5.56M | -31.70%5.56M | -23.39%4.84M | 13.36%6.89M | 22.84%7.56M | 50.05%8.14M | 50.05%8.14M | 26.62%6.32M | 34.46%6.08M | 42.53%6.16M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 114.05%1.33M | 114.05%1.33M | 245.50%1.31M | 1,095.45%1.05M | 568.55%1.06M | 214.21%619K | 214.21%619K | 38.46%378K | -74.64%88K | -51.52%159K |
-Long term debt | 32.34%802K | 32.34%802K | 114.33%733K | --647K | --1.06M | --606K | --606K | --342K | ---- | ---- |
-Long term capital lease obligation | 3,923.08%523K | 3,923.08%523K | 1,491.67%573K | 360.23%405K | -94.97%8K | -93.40%13K | -93.40%13K | -86.81%36K | -74.64%88K | -51.52%159K |
Non current deferred liabilities | --0 | --0 | --0 | -87.35%63K | -47.23%305K | -54.60%301K | -54.60%301K | -71.10%417K | -29.96%498K | -24.15%578K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 20.59%205K | 30.38%206K | -76.71%194K |
Total non current liabilities | 44.02%1.33M | 44.02%1.33M | 30.60%1.31M | 40.78%1.12M | 46.94%1.37M | -11.71%920K | -11.71%920K | -46.98%1M | -34.87%792K | -51.59%931K |
Total liabilities | -24.01%6.89M | -24.01%6.89M | -16.02%6.15M | 16.52%8.01M | 26.01%8.93M | 40.10%9.06M | 40.10%9.06M | 6.44%7.32M | 19.77%6.87M | 13.54%7.09M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -5.71%-102.33M | -5.71%-102.33M | -10.75%-104.01M | -14.92%-105.2M | -10.31%-97.5M | -15.72%-96.81M | -15.72%-96.81M | -18.67%-93.91M | -21.38%-91.54M | -21.00%-88.38M |
Paid-in capital | 5.78%100.58M | 5.78%100.58M | 5.25%99.88M | 3.50%95.75M | 3.47%95.15M | 4.35%95.08M | 4.35%95.08M | 4.32%94.9M | 8.64%92.52M | 8.03%91.96M |
Gains losses not affecting retained earnings | -0.69%14.94M | -0.69%14.94M | 2.19%15.08M | -4.72%15.57M | -9.18%15.28M | -10.10%15.04M | -10.10%15.04M | -7.34%14.75M | 8.28%16.34M | 12.98%16.83M |
Total stockholders'equity | -0.98%13.18M | -0.98%13.18M | -30.45%10.95M | -64.63%6.12M | -36.59%12.93M | -44.97%13.31M | -44.97%13.31M | -43.29%15.74M | -30.27%17.32M | -24.35%20.4M |
Total equity | -0.98%13.18M | -0.98%13.18M | -30.45%10.95M | -64.63%6.12M | -36.59%12.93M | -44.97%13.31M | -44.97%13.31M | -43.29%15.74M | -30.27%17.32M | -24.35%20.4M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data