(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 | -94.88%1.42M | -94.88%1.42M | -75.42%6.76M | -67.45%10.39M | -5.92%21.1M | 13.08%27.76M | 13.08%27.76M | 1,503.61%27.52M | 945.64%31.91M | --22.43M |
-Cash and cash equivalents | -92.20%1.34M | -92.20%1.34M | -87.56%3.42M | -86.05%4.45M | -39.79%13.51M | -29.89%17.21M | -29.89%17.21M | 1,503.61%27.52M | 945.64%31.91M | --22.43M |
-Short-term investments | -99.26%78K | -99.26%78K | --3.34M | --5.94M | --7.6M | --10.55M | --10.55M | ---- | ---- | ---- |
Receivables | -30.30%5.16M | -30.30%5.16M | -19.50%6.51M | 22.75%6.19M | -43.24%7.87M | -52.79%7.41M | -52.79%7.41M | 295.01%8.08M | 183.01%5.05M | --13.86M |
-Accounts receivable | 37.73%5.16M | 37.73%5.16M | 142.83%3.79M | 9.60%2.19M | -20.42%4.12M | -0.95%3.75M | -0.95%3.75M | -22.17%1.56M | 15.66%2M | --5.17M |
-Loans receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.02M | ---- | ---- |
-Related party accounts receivable | --0 | --0 | -22.55%2.71M | 31.40%4M | -56.83%3.75M | -57.70%3.66M | -57.70%3.66M | 8,882.05%3.5M | 5,645.28%3.05M | --8.69M |
Inventory | 52.18%10.91M | 52.18%10.91M | 32.94%16.07M | 67.86%14.79M | 36.90%6.67M | 60.79%7.17M | 60.79%7.17M | 122.23%12.09M | 31.09%8.81M | --4.87M |
Prepaid assets | -41.79%305K | -41.79%305K | ---- | ---- | 79.55%1.53M | -46.15%524K | -46.15%524K | 6.65%545K | 5.67%727K | --851K |
Other current assets | 1,745.80%5.28M | 1,745.80%5.28M | 4.98%274K | 90.76%929K | -88.89%58K | -62.17%286K | -62.17%286K | -38.59%261K | -0.20%487K | --522K |
Total current assets | -46.51%23.08M | -46.51%23.08M | -38.94%29.61M | -31.26%32.3M | -12.48%37.22M | -7.07%43.14M | -7.07%43.14M | 378.38%48.49M | 269.06%46.98M | --42.53M |
Non current assets | ||||||||||
Net PPE | 10.58%1.75M | 10.58%1.75M | 472.77%1.28M | 416.94%1.28M | 484.08%1.43M | 491.39%1.58M | 491.39%1.58M | -22.49%224K | -21.02%248K | --245K |
-Gross PPE | 10.40%2.3M | 10.40%2.3M | 80.96%1.28M | 81.07%1.28M | 189.36%1.96M | 209.96%2.09M | 209.96%2.09M | 6.14%709K | 6.63%708K | --677K |
-Accumulated depreciation | -9.86%-557K | -9.86%-557K | ---- | ---- | -22.22%-528K | -24.88%-507K | -24.88%-507K | -27.97%-485K | -31.43%-460K | ---432K |
Goodwill and other intangible assets | -13.29%2.63M | -13.29%2.63M | -13.33%2.72M | -12.90%2.82M | -12.50%2.93M | -12.12%3.03M | -12.12%3.03M | -11.79%3.14M | -11.42%3.24M | --3.35M |
-Other intangible assets | -13.29%2.63M | -13.29%2.63M | -13.33%2.72M | -12.90%2.82M | -12.50%2.93M | -12.12%3.03M | -12.12%3.03M | -11.79%3.14M | -11.42%3.24M | --3.35M |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | 0.00%2.81M | 0.00%2.81M | --2.81M | --2.81M | --2.81M |
Related parties assets | --0 | --0 | -22.55%2.71M | 31.40%4M | -56.83%3.75M | -57.70%3.66M | -57.70%3.66M | 8,882.05%3.5M | 5,645.28%3.05M | --8.69M |
Other non current assets | 50.63%482K | 50.63%482K | 25.19%492K | 46.94%504K | 43.28%384K | 19.40%320K | 19.40%320K | -71.38%393K | 27.99%343K | --268K |
Total non current assets | -37.28%4.86M | -37.28%4.86M | -31.57%4.49M | -30.64%4.61M | -28.92%4.74M | 13.92%7.74M | 13.92%7.74M | 25.86%6.57M | 33.84%6.65M | --6.67M |
Total assets | -45.11%27.93M | -45.11%27.93M | -38.06%34.1M | -31.18%36.91M | -14.71%41.97M | -4.39%50.88M | -4.39%50.88M | 258.60%55.06M | 203.06%53.63M | --49.2M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 247.72%9.01M | 247.72%9.01M | 93.36%8.62M | 165.65%5.9M | 215.06%1.8M | 175.53%2.59M | 175.53%2.59M | 119.76%4.46M | 138.30%2.22M | --571K |
-accounts payable | 158.84%3.31M | 158.84%3.31M | 93.36%8.62M | 165.65%5.9M | 55.34%887K | 94.22%1.28M | 94.22%1.28M | 1,114.99%4.46M | 967.79%2.22M | --571K |
-Due to related parties current | 334.30%5.7M | 334.30%5.7M | ---- | ---- | --912K | 365.25%1.31M | 365.25%1.31M | ---- | ---- | ---- |
Current accrued expenses | -74.21%2.04M | -74.21%2.04M | 15.55%7.28M | 15.48%7.26M | 20.49%7.4M | 27.39%7.89M | 27.39%7.89M | -2.04%6.3M | 1,775.82%6.28M | --6.14M |
Current provisions | 81.71%149K | 81.71%149K | -62.78%134K | -54.08%152K | -71.25%69K | -66.67%82K | -66.67%82K | 151.75%360K | 108.18%331K | --240K |
Current debt and capital lease obligation | 822.69%4.6M | 822.69%4.6M | --2.25M | --1.6M | --484K | --498K | --498K | ---- | ---- | ---- |
-Current debt | --3.9M | --3.9M | --1.7M | --1.11M | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 38.76%691K | 38.76%691K | --555K | --489K | --484K | --498K | --498K | ---- | ---- | ---- |
Current deferred liabilities | --0 | --0 | 122.42%7.21M | 119.65%7.12M | 116.90%7.03M | 114.13%6.94M | 114.13%6.94M | --3.24M | --3.24M | --3.24M |
Other current liabilities | 195.00%118K | 195.00%118K | 25.65%676K | 3.02%511K | -29.30%514K | -95.17%40K | -95.17%40K | -39.14%538K | -35.92%496K | --727K |
Current liabilities | -13.43%18.09M | -13.43%18.09M | 69.89%29.12M | 70.42%25.35M | 65.47%20.45M | 51.01%20.89M | 51.01%20.89M | 51.83%17.14M | 269.04%14.88M | --12.36M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.19%804K | -5.19%804K | --562K | --600K | --725K | --848K | --848K | ---- | ---- | ---- |
-Long term capital lease obligation | -5.19%804K | -5.19%804K | --562K | --600K | --725K | --848K | --848K | ---- | ---- | ---- |
Non current deferred liabilities | --0 | --0 | --2.5M | --2.3M | --2.2M | -74.85%2.4M | -74.85%2.4M | ---- | ---- | ---- |
Derivative product liabilities | 48.08%4.21M | 48.08%4.21M | -78.76%842K | -82.10%1.44M | -56.19%1.82M | -77.88%2.84M | -77.88%2.84M | --3.96M | --8.05M | --4.14M |
Other non current liabilities | 76.19%37K | 76.19%37K | -99.67%38K | -99.70%40K | -99.84%24K | -99.63%21K | -99.63%21K | -47.04%11.36M | -10.38%13.47M | --15.28M |
Total non current liabilities | -17.36%5.05M | -17.36%5.05M | -74.27%3.94M | -79.64%4.38M | -75.48%4.76M | -78.21%6.11M | -78.21%6.11M | -28.55%15.32M | 43.15%21.52M | --19.43M |
Total liabilities | -14.32%23.14M | -14.32%23.14M | 1.85%33.07M | -18.30%29.73M | -20.68%25.21M | -35.52%27.01M | -35.52%27.01M | -0.82%32.46M | 90.92%36.39M | --31.79M |
Shareholders'equity | ||||||||||
Share capital | 100.00%2K | 100.00%2K | -95.65%1K | 42.11%27K | 58.82%27K | -94.12%1K | -94.12%1K | 187.50%23K | 137.50%19K | --17K |
-common stock | 100.00%2K | 100.00%2K | -95.65%1K | 42.11%27K | 58.82%27K | -94.12%1K | -94.12%1K | 187.50%23K | 137.50%19K | --17K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -25.32%-99.65M | -25.32%-99.65M | -34.46%-103.18M | -30.56%-96.83M | -18.66%-87M | -0.81%-79.52M | -0.81%-79.52M | -19.20%-76.73M | -53.36%-74.17M | ---73.32M |
Paid-in capital | 1.01%104.44M | 1.01%104.44M | 4.94%104.21M | 13.79%103.98M | 14.33%103.72M | 14.63%103.4M | 14.63%103.4M | 111.35%99.31M | 94.49%91.38M | --90.72M |
Total stockholders'equity | -79.93%4.79M | -79.93%4.79M | -95.41%1.04M | -58.38%7.17M | -3.82%16.75M | 110.60%23.88M | 110.60%23.88M | 230.01%22.6M | 1,360.64%17.23M | --17.42M |
Total equity | -79.93%4.79M | -79.93%4.79M | -95.41%1.04M | -58.38%7.17M | -3.82%16.75M | 110.60%23.88M | 110.60%23.88M | 230.01%22.6M | 1,360.64%17.23M | --17.42M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data