(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 | -56.17%586K | -56.17%586K | -85.23%613K | -95.28%506K | -89.43%2.71M | -97.54%1.34M | -97.54%1.34M | -95.87%4.15M | 133.94%10.72M | 5,104.67%25.66M |
-Cash and cash equivalents | -56.17%586K | -56.17%586K | -85.23%613K | -95.28%506K | -89.43%2.71M | -97.54%1.34M | -97.54%1.34M | -95.87%4.15M | 133.94%10.72M | 5,104.67%25.66M |
Receivables | --0 | --0 | -97.14%164K | -72.18%148K | -96.19%139K | 95.83%4M | 95.83%4M | 142.10%5.73M | 159.51%532K | 3,068.70%3.64M |
-Accounts receivable | --0 | --0 | -24.77%164K | -23.32%148K | -32.20%139K | -3.87%174K | -3.87%174K | -3.54%218K | -5.85%193K | 78.26%205K |
-Notes receivable | --0 | --0 | --0 | --0 | --0 | 105.54%3.82M | 105.54%3.82M | 157.48%5.51M | --339K | --3.44M |
Prepaid assets | 353.59%11.75M | 353.59%11.75M | -80.73%3.3M | -92.88%2.61M | -93.02%2.21M | -88.19%2.59M | -88.19%2.59M | 1,025.97%17.13M | 4,520.40%36.69M | 8,834.93%31.72M |
Restricted cash | --0 | --0 | -1.94%202K | --202K | --206K | --206K | --206K | --206K | ---- | ---- |
Other current assets | -45.45%1.18M | -45.45%1.18M | -54.66%953K | -27.96%1.21M | -6.11%1.06M | 2,034.65%2.16M | 2,034.65%2.16M | 1,940.78%2.1M | 1,336.75%1.68M | 1,295.06%1.13M |
Total current assets | 31.37%13.51M | 31.37%13.51M | -82.15%5.23M | -90.57%4.68M | -89.81%6.33M | -86.89%10.28M | -86.89%10.28M | -72.10%29.31M | 690.18%49.62M | 3,635.10%62.15M |
Non current assets | ||||||||||
Net PPE | -29.46%24.17M | -29.46%24.17M | -75.41%26.68M | -75.60%28.7M | -72.77%30.53M | -66.49%34.26M | -66.49%34.26M | 19.99%108.49M | --117.59M | --112.12M |
-Gross PPE | -16.25%30.12M | -16.25%30.12M | -71.49%31.25M | -72.79%31.99M | -70.69%32.86M | -64.82%35.97M | -64.82%35.97M | 21.22%109.6M | --117.59M | --112.12M |
-Accumulated depreciation | -248.51%-5.96M | -248.51%-5.96M | -311.62%-4.57M | ---3.3M | ---2.32M | ---1.71M | ---1.71M | ---1.11M | ---- | ---- |
Goodwill and other intangible assets | -51.66%4.58M | -51.66%4.58M | -85.14%6.68M | -83.30%8.67M | -84.03%9.07M | -84.96%9.48M | -84.96%9.48M | 208.47%44.95M | 1,304.55%51.9M | 1,377.26%56.77M |
-Other intangible assets | -51.66%4.58M | -51.66%4.58M | -85.14%6.68M | -83.30%8.67M | -84.03%9.07M | -84.96%9.48M | -84.96%9.48M | 240.87%44.95M | 2,146.67%51.9M | 2,209.64%56.77M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 258.10%7.52M | 258.10%7.52M | 849.95%19.95M |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 9.27%3.67M | 315.53%13.62M |
Non current prepaid assets | -81.74%3.4M | -81.74%3.4M | 13,561.33%20.49M | 11,142.39%20.69M | 8,344.70%18.33M | 7,322.31%18.63M | 7,322.31%18.63M | -47.18%150K | -42.14%184K | -38.35%217K |
Other non current assets | -99.96%4K | -99.96%4K | -99.95%11K | 85,430.00%8.55M | 96,663.64%10.64M | 17,469.49%10.37M | 17,469.49%10.37M | 670,500.00%20.12M | -65.52%10K | -8.33%11K |
Total non current assets | -55.79%32.15M | -55.79%32.15M | -70.28%53.86M | -63.18%66.6M | -66.17%68.57M | -63.17%72.73M | -63.17%72.73M | 52.58%181.23M | 1,800.61%180.86M | 2,006.89%202.68M |
Total assets | -44.99%45.66M | -44.99%45.66M | -71.93%59.1M | -69.07%71.28M | -71.72%74.9M | -69.91%83.02M | -69.91%83.02M | -5.95%210.54M | 1,359.14%230.49M | 2,247.00%264.84M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -20.68%2.37M | -20.68%2.37M | 184.28%2.71M | 215.68%3M | 124.33%1.84M | 139.06%2.99M | 139.06%2.99M | -57.28%954K | -32.24%950K | -46.81%818K |
-accounts payable | -20.68%2.37M | -20.68%2.37M | 155.97%2.44M | 187.26%2.73M | 91.32%1.57M | 139.06%2.99M | 139.06%2.99M | -57.28%954K | -32.24%950K | -46.81%818K |
-Total tax payable | ---- | ---- | --270K | --270K | --270K | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | 19.17%2.66M | 19.17%2.66M | -15.92%2.47M | -23.94%2.25M | -57.72%2.38M | -35.26%2.23M | -35.26%2.23M | 377.85%2.93M | 123.64%2.96M | 311.03%5.63M |
Current debt and capital lease obligation | ---- | ---- | ---- | --250K | ---- | ---- | ---- | ---- | ---- | ---- |
-Current debt | ---- | ---- | ---- | --250K | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | ---- | ---- | 570.06%1.05M | 636.36%972K | -34.07%120K | ---- | ---- | -59.43%157K | -72.38%132K | -68.62%182K |
Other current liabilities | -68.07%311K | -68.07%311K | 812.00%456K | 1,302.04%687K | 2,500.00%806K | 227.95%974K | 227.95%974K | 900.00%50K | 11.36%49K | -29.55%31K |
Current liabilities | -13.77%5.35M | -13.77%5.35M | 63.30%6.69M | 74.98%7.16M | -22.80%5.14M | 19.05%6.2M | 19.05%6.2M | 26.43%4.1M | 24.98%4.09M | 22.01%6.66M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | --801K | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term debt | ---- | ---- | ---- | --801K | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | --0 | --0 | 7,128.57%4.55M | 5,972.00%4.55M | 5,321.43%4.55M | 7,751.72%4.55M | 7,751.72%4.55M | -32.98%63K | -34.21%75K | -60.75%84K |
Derivative product liabilities | --0 | --0 | --0 | --0 | --662K | --864K | --864K | ---- | ---- | ---- |
Preferred securities outside stock equity | -47.89%13.79M | -47.89%13.79M | --15.6M | --22.05M | --24.16M | --26.47M | --26.47M | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | -73.83%269K | -68.96%320K | -66.93%341K | -64.53%366K | -64.53%366K | -1.72%1.03M | 2,093.62%1.03M | 2,093.62%1.03M |
Total non current liabilities | -57.23%13.79M | -57.23%13.79M | 1,771.68%20.42M | 2,406.69%27.72M | 2,565.02%29.72M | 2,858.99%32.25M | 2,858.99%32.25M | -4.30%1.09M | 81.31%1.11M | -19.38%1.12M |
Total liabilities | -50.22%19.14M | -50.22%19.14M | 422.70%27.11M | 571.10%34.88M | 348.41%34.86M | 510.56%38.45M | 510.56%38.45M | 18.43%5.19M | 33.83%5.2M | 13.64%7.77M |
Shareholders'equity | ||||||||||
Share capital | 4.23%475.7M | 4.23%475.7M | -5.13%472.63M | -7.11%462.23M | -6.03%459.2M | -6.21%456.4M | -6.21%456.4M | 16.72%498.2M | 129.65%497.61M | 137.03%488.69M |
-common stock | 4.23%475.7M | 4.23%475.7M | 3.68%472.63M | 1.53%462.23M | 2.88%459.2M | 2.73%456.4M | 2.73%456.4M | 7.04%455.85M | 117.25%455.26M | 126.70%446.34M |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 4,325.29%42.35M | 494.22%42.35M | 356.01%42.35M |
Retained earnings | -6.58%-447.37M | -6.58%-447.37M | -50.70%-438.6M | -59.80%-432.3M | -85.97%-427.43M | -95.05%-419.73M | -95.05%-419.73M | -41.59%-291.05M | -33.27%-270.53M | -14.96%-229.84M |
Gains losses not affecting retained earnings | -0.50%-1.81M | -0.50%-1.81M | -0.50%-1.81M | -0.61%-1.8M | -0.90%-1.8M | -0.28%-1.8M | -0.28%-1.8M | -0.50%-1.8M | -0.79%-1.79M | 0.11%-1.79M |
Total stockholders'equity | -23.94%26.52M | -23.94%26.52M | -84.31%32.22M | -87.52%28.13M | -88.34%29.96M | -87.07%34.87M | -87.07%34.87M | -6.43%205.35M | 1,791.26%225.29M | 5,684.47%257.06M |
Noncontrolling interests | --0 | --0 | ---230K | --8.27M | --10.08M | --9.69M | --9.69M | ---- | ---- | ---- |
Total equity | -40.48%26.52M | -40.48%26.52M | -84.42%31.99M | -83.85%36.39M | -84.42%40.05M | -83.47%44.56M | -83.47%44.56M | -6.43%205.35M | 1,791.26%225.29M | 5,684.47%257.06M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data