(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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -34.34%45.76M | -34.34%45.76M | -27.65%53.4M | --65.01M | 644.97%64.19M | 506.63%69.7M | --69.7M | --73.8M | --8.62M | 574,350.00%11.49M |
-Cash and cash equivalents | -34.34%45.76M | -34.34%45.76M | -27.65%53.4M | --65.01M | 644.97%64.19M | 506.63%69.7M | --69.7M | --73.8M | --8.62M | 574,350.00%11.49M |
Receivables | 84.40%1.27M | 84.40%1.27M | 141.30%1.89M | --1.13M | 17.83%555K | 161.83%686K | --686K | --782K | --471K | -24.71%262K |
-Accounts receivable | 84.40%1.27M | 84.40%1.27M | 141.30%1.89M | --1.13M | 17.83%555K | 161.83%686K | --686K | --782K | --471K | -24.71%262K |
Inventory | 46.00%730K | 46.00%730K | -3.18%487K | --503K | 149.26%845K | 0.00%500K | --500K | --503K | --339K | -3.29%500K |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.32M | --72K | 81.40%156K |
Current deferred assets | -58.94%779K | -58.94%779K | 600.49%2.89M | --2.58M | 103.70%2.48M | 7.24%1.9M | --1.9M | --412K | --1.22M | 643.28%1.77M |
Other current assets | -17.00%1.99M | -17.00%1.99M | --2.74M | --1.48M | --1.84M | --2.39M | --2.39M | ---- | ---- | ---- |
Total current assets | -32.79%50.52M | -32.79%50.52M | -21.11%61.39M | --70.7M | 552.51%69.9M | 430.28%75.17M | --75.17M | --77.82M | --10.71M | 1,090.26%14.18M |
Non current assets | ||||||||||
Net PPE | 714.50%56.91M | 714.50%56.91M | 264.65%24.26M | --14.65M | 87.04%12.84M | 65.96%6.99M | --6.99M | --6.65M | --6.87M | -19.82%4.21M |
-Gross PPE | 363.49%65.96M | 363.49%65.96M | 143.17%32.83M | --22.75M | 58.57%20.5M | 42.18%14.23M | --14.23M | --13.5M | --12.93M | 3.03%10.01M |
-Accumulated depreciation | -24.93%-9.05M | -24.93%-9.05M | -25.08%-8.56M | ---8.1M | -26.34%-7.66M | -24.92%-7.24M | ---7.24M | ---6.85M | ---6.06M | -29.91%-5.8M |
Non current deferred assets | --0 | --0 | --0 | --588K | 1,265.79%519K | 160.28%367K | --367K | --1.43M | --38K | -35.02%141K |
Other non current assets | -52.64%305K | -52.64%305K | 58.44%957K | --702K | 1,241.18%684K | --644K | --644K | --604K | --51K | ---- |
Total non current assets | 615.35%57.21M | 615.35%57.21M | 190.46%25.22M | --15.94M | 101.94%14.05M | 83.82%8M | --8M | --8.68M | --6.96M | -20.43%4.35M |
Total assets | 29.54%107.74M | 29.54%107.74M | 0.13%86.62M | --86.64M | 375.14%83.95M | 348.92%83.17M | --83.17M | --86.5M | --17.67M | 178.22%18.53M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 173.40%3.34M | 173.40%3.34M | 24.71%3.58M | --597K | 175.74%1.02M | 142.46%1.22M | --1.22M | --2.87M | --371K | -77.90%504K |
-accounts payable | 225.00%3.34M | 225.00%3.34M | 35.48%3.58M | --597K | 175.74%1.02M | 186.35%1.03M | --1.03M | --2.64M | --371K | -84.26%359K |
-Total tax payable | --0 | --0 | ---- | ---- | ---- | 33.79%194K | --194K | --228K | ---- | --145K |
Current accrued expenses | 16.85%2.15M | 16.85%2.15M | 334.98%3.17M | --5.12M | 153.85%2.44M | 69.74%1.84M | --1.84M | --729K | --960K | 50.97%1.08M |
Current debt and capital lease obligation | 108.83%1.09M | 108.83%1.09M | 108.70%1.08M | --1.07M | 108.04%1.06M | --521K | --521K | --517K | --510K | ---- |
-Current capital lease obligation | 108.83%1.09M | 108.83%1.09M | 108.70%1.08M | --1.07M | 108.04%1.06M | --521K | --521K | --517K | --510K | --0 |
Current deferred liabilities | 29.10%3.43M | 29.10%3.43M | 348.93%3.57M | --3.2M | 156.76%3.14M | 8.57%2.66M | --2.66M | --795K | --1.22M | 1,106.90%2.45M |
Other current liabilities | 93.78%374K | 93.78%374K | 86.39%356K | --193K | --123K | 48.46%193K | --193K | --191K | ---- | --130K |
Current liabilities | 94.55%13.46M | 94.55%13.46M | 126.12%13.88M | --12.01M | 190.14%8.88M | 65.95%6.92M | --6.92M | --6.14M | --3.06M | 5.65%4.17M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1,278.61%34.48M | 1,278.61%34.48M | 166.47%6.87M | --7M | 161.54%7.13M | --2.5M | --2.5M | --2.58M | --2.73M | --0 |
-Long term capital lease obligation | 1,278.61%34.48M | 1,278.61%34.48M | 166.47%6.87M | --7M | 161.54%7.13M | --2.5M | --2.5M | --2.58M | --2.73M | --0 |
Non current deferred liabilities | --0 | --0 | -93.45%117K | --943K | 162.97%902K | 43.71%720K | --720K | --1.79M | --343K | -67.57%501K |
Total non current liabilities | 970.44%34.48M | 970.44%34.48M | 60.04%6.98M | --7.94M | 161.70%8.03M | 542.91%3.22M | --3.22M | --4.36M | --3.07M | -67.57%501K |
Total liabilities | 372.83%47.94M | 372.83%47.94M | 98.66%20.86M | --19.95M | 175.91%16.91M | 117.13%10.14M | --10.14M | --10.5M | --6.13M | -14.95%4.67M |
Shareholders'equity | ||||||||||
Share capital | 12.50%9K | 12.50%9K | 12.50%9K | --9K | 700.00%8K | 14.29%8K | --8K | --8K | --1K | 600.00%7K |
-common stock | 12.50%9K | 12.50%9K | 12.50%9K | --9K | 700.00%8K | 14.29%8K | --8K | --8K | --1K | 600.00%7K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 |
Retained earnings | -39.59%-129.66M | -39.59%-129.66M | -38.12%-119.93M | ---111.44M | -30.03%-101.99M | -23.19%-92.89M | ---92.89M | ---86.83M | ---78.43M | -15.11%-75.4M |
Paid-in capital | 14.19%189.45M | 14.19%189.45M | 14.03%185.68M | --178.12M | 87.86%169.02M | 85.89%165.91M | --165.91M | --162.83M | --89.97M | 33.87%89.25M |
Total stockholders'equity | -18.12%59.8M | -18.12%59.8M | -13.48%65.76M | --66.69M | 480.99%67.04M | 427.01%73.03M | --73.03M | --76M | --11.54M | 1,085.46%13.86M |
Total equity | -18.12%59.8M | -18.12%59.8M | -13.48%65.76M | --66.69M | 480.99%67.04M | 427.01%73.03M | --73.03M | --76M | --11.54M | 1,085.46%13.86M |
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