(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 | -38.16%2.67M | -38.16%2.67M | 1,453.39%3.9M | -1.80%3.49M | -24.49%4.13M | -44.36%4.31M | -44.36%4.31M | -96.07%251K | -50.41%3.56M | -65.34%5.47M |
-Cash and cash equivalents | -38.16%2.67M | -38.16%2.67M | 1,453.39%3.9M | -1.80%3.49M | -24.49%4.13M | -44.36%4.31M | -44.36%4.31M | -96.07%251K | -50.41%3.56M | -65.34%5.47M |
Receivables | 582.99%8.63M | 582.99%8.63M | 554.57%59.74M | 381.77%6.16M | -60.57%261K | -19.70%1.26M | -19.70%1.26M | 463.05%9.13M | -26.68%1.28M | -62.28%662K |
-Accounts receivable | 582.99%8.63M | 582.99%8.63M | -49.83%4.58M | 381.77%6.16M | -60.57%261K | -19.70%1.26M | -19.70%1.26M | 463.05%9.13M | -26.68%1.28M | -62.28%662K |
-Taxes receivable | ---- | ---- | --55.16M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | 292.68%18.29M | 292.68%18.29M | -21.93%8.14M | 52.15%7.46M | 157.98%12.54M | -9.13%4.66M | -9.13%4.66M | 114.54%10.43M | 7.33%4.91M | 15.44%4.86M |
Prepaid assets | -21.21%3.35M | -21.21%3.35M | --2.9M | --1.21M | --1.5M | -24.12%4.25M | -24.12%4.25M | ---- | ---- | ---- |
Other current assets | -5.23%3.46M | -5.23%3.46M | -10.16%3.81M | -51.32%2.58M | -45.89%2.79M | 467.24%3.65M | 467.24%3.65M | 2.44%4.24M | -3.03%5.3M | 109.42%5.16M |
Total current assets | 100.71%36.4M | 100.71%36.4M | 226.35%78.49M | 38.97%20.91M | 31.39%21.22M | -12.36%18.14M | -12.36%18.14M | 41.37%24.05M | -20.64%15.05M | -33.30%16.15M |
Non current assets | ||||||||||
Net PPE | 7.80%197.16M | 7.80%197.16M | 10.79%190.24M | 16.32%185.04M | 24.11%183.16M | 32.95%182.89M | 32.95%182.89M | 34.69%171.71M | 30.57%159.08M | 27.37%147.58M |
-Gross PPE | 8.96%254.34M | 8.96%254.34M | 11.25%245.71M | 15.23%238.81M | 20.50%235.24M | 26.93%233.42M | 26.93%233.42M | 28.06%220.87M | 25.25%207.25M | 23.29%195.21M |
-Accumulated depreciation | -13.16%-57.18M | -13.16%-57.18M | -12.85%-55.48M | -11.65%-53.77M | -9.32%-52.07M | -9.06%-50.53M | -9.06%-50.53M | -9.26%-49.16M | -10.38%-48.16M | -12.18%-47.63M |
Other non current assets | 61.66%9.84M | 61.66%9.84M | 179.98%8.71M | 53.50%6.64M | 117.88%5.99M | 136.43%6.09M | 136.43%6.09M | 25.53%3.11M | 73.48%4.32M | -24.51%2.75M |
Total non current assets | 9.54%207.01M | 9.54%207.01M | 13.80%198.95M | 17.30%191.68M | 25.83%189.16M | 34.85%188.98M | 34.85%188.98M | 34.52%174.82M | 31.43%163.41M | 25.78%150.33M |
Total assets | 17.52%243.41M | 17.52%243.41M | 39.50%277.44M | 19.13%212.59M | 26.37%210.38M | 28.78%207.11M | 28.78%207.11M | 35.31%198.88M | 24.54%178.45M | 15.83%166.49M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 22.79%32.13M | 22.79%32.13M | -10.67%30.34M | 58.18%31.83M | 50.69%29.87M | 12.57%26.17M | 12.57%26.17M | 64.18%33.97M | -10.25%20.12M | -16.21%19.82M |
-accounts payable | 22.79%32.13M | 22.79%32.13M | -12.56%28.8M | 58.36%30.31M | 51.81%28.51M | 59.42%26.17M | 59.42%26.17M | 137.19%32.94M | 19.25%19.14M | 6.86%18.78M |
-Total tax payable | ---- | ---- | 50.10%1.54M | 54.67%1.52M | 30.53%1.36M | ---- | ---- | -84.88%1.03M | -84.56%984K | -82.83%1.05M |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 0.00%6.2M |
Current debt and capital lease obligation | -24.46%37.43M | -24.46%37.43M | 128.34%66.88M | 151.73%63.23M | 169.37%63.06M | 115.11%49.56M | 115.11%49.56M | 21.28%29.29M | 3.25%25.12M | -9.03%23.41M |
-Current debt | -24.77%37.03M | -24.77%37.03M | 129.10%66.49M | 152.84%62.85M | 170.68%62.7M | 116.08%49.22M | 116.08%49.22M | 21.61%29.02M | 3.51%24.86M | -8.83%23.16M |
-Current capital lease obligation | 20.12%406K | 20.12%406K | 46.07%390K | 44.19%372K | 44.90%355K | 30.00%338K | 30.00%338K | -6.64%267K | -16.77%258K | -24.62%245K |
Other current liabilities | 18.06%14.82M | 18.06%14.82M | -85.69%17.15M | -8.31%13.87M | -19.53%10.7M | -2.27%12.56M | -2.27%12.56M | 408.49%119.84M | 51.87%15.12M | 23.41%13.3M |
Current liabilities | -4.41%84.39M | -4.41%84.39M | -37.54%114.37M | 80.45%108.92M | 65.20%103.63M | 35.13%88.28M | 35.13%88.28M | 145.42%183.09M | -4.04%60.36M | -5.48%62.73M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 30.25%259.48M | 30.25%259.48M | 13.19%221.94M | 11.27%206.89M | 10.43%201.33M | 18.36%199.21M | 18.36%199.21M | 19.93%196.08M | 16.67%185.94M | 3.29%182.32M |
-Long term debt | 30.79%257.69M | 30.79%257.69M | 13.45%220.05M | 11.51%204.9M | 10.65%199.23M | 18.70%197.02M | 18.70%197.02M | 20.39%193.96M | 17.09%183.75M | 3.48%180.06M |
-Long term capital lease obligation | -18.55%1.78M | -18.55%1.78M | -10.85%1.89M | -8.95%2M | -7.14%2.1M | -5.57%2.19M | -5.57%2.19M | -10.96%2.12M | -10.32%2.19M | -9.83%2.26M |
Preferred securities outside stock equity | -2.42%113.19M | -2.42%113.19M | --137.78M | 157.99%129.72M | 156.90%122.55M | 157.90%116M | 157.90%116M | --0 | 19.12%50.28M | 31.43%47.7M |
Other non current liabilities | -39.22%3.33M | -39.22%3.33M | -27.06%3.35M | 30.72%5.99M | 127.28%5.3M | 123.19%5.48M | 123.19%5.48M | 69.09%4.59M | 62.35%4.58M | -20.47%2.33M |
Total non current liabilities | 17.25%375.99M | 17.25%375.99M | 80.92%363.06M | 42.27%342.6M | 41.67%329.17M | 48.65%320.69M | 48.65%320.69M | -1.86%200.67M | 17.81%240.8M | 7.70%232.35M |
Total liabilities | 12.57%460.38M | 12.57%460.38M | 24.41%477.43M | 49.93%451.52M | 46.67%432.8M | 45.50%408.97M | 45.50%408.97M | 37.51%383.77M | 12.66%301.17M | 4.60%295.08M |
Shareholders'equity | ||||||||||
Share capital | 10.81%41K | 10.81%41K | 11.11%40K | 8.33%39K | 8.57%38K | 8.82%37K | 8.82%37K | 5.88%36K | 9.09%36K | 12.90%35K |
-common stock | 13.89%41K | 13.89%41K | 11.43%39K | 8.57%38K | 8.82%37K | 9.09%36K | 9.09%36K | 6.06%35K | 9.38%35K | 13.33%34K |
-Preferred stock | --0 | --0 | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
Retained earnings | -10.82%-475.41M | -10.82%-475.41M | -10.67%-449.96M | -41.49%-480.67M | -34.13%-455.4M | -33.55%-428.99M | -33.55%-428.99M | -26.92%-406.58M | -12.22%-339.73M | -16.20%-339.52M |
Paid-in capital | 13.55%264.06M | 13.55%264.06M | 12.62%255.51M | 11.31%247.02M | 10.60%238.27M | 13.27%232.55M | 13.27%232.55M | 17.85%226.88M | 21.26%221.92M | 36.41%215.44M |
Gains losses not affecting retained earnings | -4.02%-5.67M | -4.02%-5.67M | -6.59%-5.58M | -7.80%-5.32M | -17.41%-5.34M | -25.33%-5.45M | -25.33%-5.45M | -21.69%-5.23M | -14.13%-4.93M | -9.78%-4.54M |
Total stockholders'equity | -7.49%-216.98M | -7.49%-216.98M | -8.17%-199.99M | -94.71%-238.94M | -72.97%-222.42M | -67.88%-201.85M | -67.88%-201.85M | -39.97%-184.89M | 1.06%-122.71M | 7.07%-128.59M |
Total equity | -7.49%-216.98M | -7.49%-216.98M | -8.17%-199.99M | -94.71%-238.94M | -72.97%-222.42M | -67.88%-201.85M | -67.88%-201.85M | -39.97%-184.89M | 1.06%-122.71M | 7.07%-128.59M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data