(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 | -15.83%42.99M | -15.83%42.99M | -54.65%25.97M | -23.94%32.82M | -14.44%43.29M | -10.59%51.08M | -10.59%51.08M | -7.95%57.26M | -34.20%43.15M | -12.90%50.59M |
-Cash and cash equivalents | -59.81%4.26M | -59.81%4.26M | -41.04%7.73M | -27.83%10.1M | -20.79%9.07M | -18.50%10.59M | -18.50%10.59M | -6.90%13.11M | -19.93%14M | -28.67%11.45M |
-Short-term investments | -4.34%38.74M | -4.34%38.74M | -58.69%18.24M | -22.08%22.71M | -12.58%34.22M | -8.27%40.5M | -8.27%40.5M | -8.25%44.16M | -39.38%29.15M | -6.88%39.14M |
Receivables | -1.80%708K | -1.80%708K | 120.28%315K | -46.67%128K | 58.95%302K | 407.75%721K | 407.75%721K | -25.52%143K | -64.07%240K | 0.00%190K |
-Accounts receivable | --358K | --358K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other receivables | -51.46%350K | -51.46%350K | 120.28%315K | -46.67%128K | 58.95%302K | 407.75%721K | 407.75%721K | -25.52%143K | -64.07%240K | 0.00%190K |
Inventory | --1.95M | --1.95M | --1.35M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Prepaid assets | 671.72%1.53M | 671.72%1.53M | 117.88%1.17M | 143.93%1.75M | 358.39%738K | 55.91%198K | 55.91%198K | 19.60%537K | -14.34%717K | -85.08%161K |
Total current assets | -9.27%47.18M | -9.27%47.18M | -50.29%28.81M | -21.34%34.69M | -12.98%44.33M | -9.41%52M | -9.41%52M | -7.80%57.94M | -34.25%44.1M | -14.17%50.94M |
Non current assets | ||||||||||
Net PPE | -24.42%1.89M | -24.42%1.89M | 0.40%2.02M | 9.85%2.23M | 10.81%2.36M | 9.42%2.5M | 9.42%2.5M | -14.40%2.02M | -20.38%2.03M | -16.22%2.13M |
-Gross PPE | 2.03%7.43M | 2.03%7.43M | 0.40%2.02M | 9.85%2.23M | 10.81%2.36M | 6.76%7.28M | 6.76%7.28M | -14.40%2.02M | -20.38%2.03M | -16.22%2.13M |
-Accumulated depreciation | -15.85%-5.54M | -15.85%-5.54M | ---- | ---- | ---- | -5.42%-4.78M | -5.42%-4.78M | ---- | ---- | ---- |
Goodwill and other intangible assets | -32.13%14.85M | -32.13%14.85M | 1.43%22.03M | 1.42%22.01M | 1.18%21.96M | 0.83%21.89M | 0.83%21.89M | 0.05%21.72M | -0.01%21.7M | -0.01%21.7M |
-Other intangible assets | -32.13%14.85M | -32.13%14.85M | ---- | ---- | ---- | 0.83%21.89M | 0.83%21.89M | ---- | ---- | ---- |
Total non current assets | -31.34%16.74M | -31.34%16.74M | 1.34%24.05M | 2.14%24.24M | 2.04%24.32M | 1.65%24.38M | 1.65%24.38M | -1.36%23.73M | -2.15%23.74M | -1.71%23.83M |
Total assets | -16.31%63.93M | -16.31%63.93M | -35.28%52.86M | -13.12%58.94M | -8.19%68.65M | -6.15%76.38M | -6.15%76.38M | -6.02%81.67M | -25.72%67.84M | -10.56%74.77M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 55.42%10.96M | 55.42%10.96M | 44.76%8.44M | -8.24%6.73M | 23.37%7.14M | 26.59%7.05M | 26.59%7.05M | 7.13%5.83M | 37.98%7.34M | 0.49%5.78M |
-accounts payable | 56.03%10.87M | 56.03%10.87M | 44.76%8.44M | -8.24%6.73M | 23.37%7.14M | 25.13%6.97M | 25.13%6.97M | 7.13%5.83M | 37.98%7.34M | 0.49%5.78M |
-Other payable | 4.76%88K | 4.76%88K | ---- | ---- | ---- | 4,100.00%84K | 4,100.00%84K | ---- | ---- | ---- |
Current accrued expenses | 121.82%2.85M | 121.82%2.85M | 98.59%2.68M | 99.65%2.26M | 55.70%1.97M | 54.95%1.28M | 54.95%1.28M | 19.77%1.35M | 5.70%1.13M | 14.91%1.26M |
Current debt and capital lease obligation | 86.54%3.67M | 86.54%3.67M | 278.17%3.6M | 197.16%3.45M | 43.27%2.94M | -32.68%1.97M | -32.68%1.97M | -74.55%953K | -67.06%1.16M | -38.99%2.05M |
-Current debt | 103.96%3.15M | 103.96%3.15M | 283.79%3.08M | 203.85%3.08M | 34.42%2.56M | -44.07%1.54M | -44.07%1.54M | -77.57%802K | -69.80%1.01M | -40.90%1.9M |
-Current capital lease obligation | 23.65%528K | 23.65%528K | 248.34%526K | 151.68%375K | 157.82%379K | 154.17%427K | 154.17%427K | -10.65%151K | -14.37%149K | 5.00%147K |
Current deferred liabilities | --12.96M | --12.96M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Current liabilities | 188.90%30.85M | 188.90%30.85M | 81.05%14.73M | 29.22%12.45M | 32.35%12.04M | 9.88%10.68M | 9.88%10.68M | -21.14%8.13M | -2.87%9.63M | -10.94%9.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -23.53%7.92M | -23.53%7.92M | -1.53%9.71M | 594.49%10.08M | 499.64%9.94M | 499.94%10.36M | 499.94%10.36M | 487.60%9.86M | -46.36%1.45M | -52.48%1.66M |
-Long term debt | -23.16%6.63M | -23.16%6.63M | 1.26%8.46M | --8.5M | --8.24M | --8.63M | --8.63M | --8.35M | ---- | ---- |
-Long term capital lease obligation | -25.39%1.29M | -25.39%1.29M | -16.99%1.25M | 9.44%1.59M | 2.65%1.7M | 0.17%1.73M | 0.17%1.73M | -10.19%1.51M | -14.64%1.45M | 3.75%1.66M |
Derivative product liabilities | 164.63%11.93M | 164.63%11.93M | 87.43%15.29M | 8,153.76%15.35M | 1,149.83%7.55M | 142.55%4.51M | 142.55%4.51M | 103.24%8.16M | -96.13%186K | -88.49%604K |
Total non current liabilities | 33.54%19.85M | 33.54%19.85M | 38.74%25M | 1,452.87%25.44M | 673.25%17.49M | 314.62%14.86M | 314.62%14.86M | 216.57%18.02M | -78.22%1.64M | -74.11%2.26M |
Total liabilities | 98.50%50.7M | 98.50%50.7M | 51.90%39.72M | 236.13%37.88M | 159.96%29.53M | 91.99%25.54M | 91.99%25.54M | 63.39%26.15M | -35.36%11.27M | -40.06%11.36M |
Shareholders'equity | ||||||||||
Share capital | 15.70%31.36M | 15.70%31.36M | 4.55%28.33M | 28.09%27.1M | 28.64%27.1M | 28.64%27.1M | 28.64%27.1M | 29.82%27.1M | 3.23%21.16M | 12.47%21.07M |
-common stock | 15.70%31.36M | 15.70%31.36M | 4.55%28.33M | 28.09%27.1M | 28.64%27.1M | 28.64%27.1M | 28.64%27.1M | 29.82%27.1M | 3.23%21.16M | 12.47%21.07M |
Retained earnings | -18.37%-390.61M | -18.37%-390.61M | -16.18%-376.72M | -13.64%-360.7M | -10.38%-342.15M | -8.18%-329.99M | -8.18%-329.99M | -7.82%-324.26M | -7.59%-317.41M | -7.56%-309.97M |
Paid-in capital | 4.87%355.48M | 4.87%355.48M | 1.95%345.46M | -0.18%339.05M | -0.12%339.04M | -0.11%338.98M | -0.11%338.98M | 0.23%338.84M | 1.13%339.67M | 5.44%339.44M |
Gains losses not affecting retained earnings | 16.74%15.58M | 16.74%15.58M | 17.82%14.65M | 16.58%14.2M | 15.29%13.72M | 13.70%13.35M | 13.70%13.35M | 5.96%12.44M | 5.40%12.18M | 6.24%11.9M |
Other equity interest | 0.00%1.41M | 0.00%1.41M | 0.00%1.41M | 44.41%1.41M | 44.41%1.41M | 44.41%1.41M | 44.41%1.41M | 44.41%1.41M | 0.00%975K | 0.00%975K |
Total stockholders'equity | -73.99%13.22M | -73.99%13.22M | -76.35%13.13M | -62.78%21.05M | -38.32%39.11M | -25.33%50.84M | -25.33%50.84M | -21.69%55.52M | -23.45%56.57M | -1.91%63.41M |
Total equity | -73.99%13.22M | -73.99%13.22M | -76.35%13.13M | -62.78%21.05M | -38.32%39.11M | -25.33%50.84M | -25.33%50.84M | -21.69%55.52M | -23.45%56.57M | -1.91%63.41M |
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