(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 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 109.45%88.16M | 109.45%88.16M | ---- | ---- | ---- | 142.67%42.09M | 142.67%42.09M | ---- | -32.30%17.34M | --17.34M |
-Cash and cash equivalents | 109.45%88.16M | 109.45%88.16M | ---- | ---- | ---- | 142.67%42.09M | 142.67%42.09M | ---- | -32.30%17.34M | --17.34M |
Receivables | 4,463.16%867K | 4,463.16%867K | ---- | ---- | ---- | -17.39%19K | -17.39%19K | ---- | -42.50%23K | --23K |
-Taxes receivable | 82.35%31K | 82.35%31K | ---- | ---- | ---- | -26.09%17K | -26.09%17K | ---- | -42.50%23K | --23K |
-Related party accounts receivable | 800.00%18K | 800.00%18K | ---- | ---- | ---- | --2K | --2K | ---- | --0 | --0 |
-Other receivables | --818K | --818K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 31.04%916K | 31.04%916K | ---- | ---- | ---- | 992.19%699K | 992.19%699K | ---- | 540.00%64K | --64K |
Total current assets | 110.11%89.94M | 110.11%89.94M | --56.14M | 18.45%59.14M | --38.42M | 145.58%42.81M | 145.58%42.81M | --49.93M | -32.09%17.43M | --17.43M |
Non current assets | ||||||||||
Net PPE | -3.41%1.3M | -3.41%1.3M | ---- | ---- | ---- | 1,332.98%1.35M | 1,332.98%1.35M | ---- | 42.42%94K | --94K |
-Gross PPE | 3.20%1.48M | 3.20%1.48M | ---- | ---- | ---- | 919.86%1.44M | 919.86%1.44M | ---- | 25.89%141K | --141K |
-Accumulated depreciation | -101.10%-183K | -101.10%-183K | ---- | ---- | ---- | -93.62%-91K | -93.62%-91K | ---- | -2.17%-47K | ---47K |
Goodwill and other intangible assets | 10,335.48%3.24M | 10,335.48%3.24M | ---- | ---- | ---- | --31K | --31K | ---- | ---- | ---- |
-Other intangible assets | 10,335.48%3.24M | 10,335.48%3.24M | ---- | ---- | ---- | --31K | --31K | ---- | ---- | ---- |
Related parties assets | 800.00%18K | 800.00%18K | ---- | ---- | ---- | --2K | --2K | ---- | --0 | --0 |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --815K | --815K |
Non current prepaid assets | 88.64%166K | 88.64%166K | ---- | ---- | ---- | 1,000.00%88K | 1,000.00%88K | ---- | 14.29%8K | --8K |
Other non current assets | ---- | ---- | --1.46M | 37.88%1.56M | --1.4M | ---- | ---- | --1.13M | ---- | ---- |
Total non current assets | 220.74%4.7M | 220.74%4.7M | --1.46M | 37.88%1.56M | --1.4M | 59.87%1.47M | 59.87%1.47M | --1.13M | 1,156.16%917K | --917K |
Total assets | 113.77%94.64M | 113.77%94.64M | --57.6M | 18.88%60.7M | --39.82M | 141.30%44.27M | 141.30%44.27M | --51.06M | -28.72%18.35M | --18.35M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 173.08%71K | --71K |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 173.08%71K | --71K |
Current accrued expenses | 68.90%2.45M | 68.90%2.45M | ---- | ---- | ---- | 2.62%1.45M | 2.62%1.45M | ---- | 50.16%1.41M | --1.41M |
Current debt and capital lease obligation | 55.56%308K | 55.56%308K | ---- | ---- | ---- | --198K | --198K | ---- | ---- | ---- |
-Current capital lease obligation | 55.56%308K | 55.56%308K | ---- | ---- | ---- | --198K | --198K | ---- | --0 | --0 |
Other current liabilities | 101.35%149K | 101.35%149K | ---- | ---- | ---- | -22.11%74K | -22.11%74K | ---- | 1,800.00%95K | --95K |
Current liabilities | 72.67%3.63M | 72.67%3.63M | ---- | ---- | ---- | 28.69%2.1M | 28.69%2.1M | ---- | 68.21%1.64M | --1.64M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -13.47%578K | -13.47%578K | ---- | ---- | ---- | --668K | --668K | ---- | --0 | --0 |
-Long term capital lease obligation | -13.47%578K | -13.47%578K | ---- | ---- | ---- | --668K | --668K | ---- | --0 | --0 |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 0.00%31.81M | --31.81M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.43M | ---- | ---- |
Total non current liabilities | -13.47%578K | -13.47%578K | ---- | ---- | ---- | -97.90%668K | -97.90%668K | --1.43M | 0.00%31.81M | --31.81M |
Total liabilities | 51.91%4.21M | 51.91%4.21M | --4.8M | 249.09%4.98M | --4.65M | -91.71%2.77M | -91.71%2.77M | --1.43M | 2.02%33.44M | --33.44M |
Shareholders'equity | ||||||||||
Share capital | 0.00%3K | 0.00%3K | ---- | ---- | ---- | 200.00%3K | 200.00%3K | ---- | 0.00%1K | --1K |
-common stock | 0.00%3K | 0.00%3K | ---- | ---- | ---- | 200.00%3K | 200.00%3K | ---- | 0.00%1K | --1K |
Retained earnings | -79.34%-71.5M | -79.34%-71.5M | ---- | ---- | ---- | -46.46%-39.87M | -46.46%-39.87M | ---- | -55.05%-27.22M | ---27.22M |
Paid-in capital | 98.51%162.31M | 98.51%162.31M | ---- | ---- | ---- | 563.38%81.76M | 563.38%81.76M | ---- | 16.68%12.33M | --12.33M |
Gains losses not affecting retained earnings | 4.59%-374K | 4.59%-374K | ---- | ---- | ---- | -100.00%-392K | -100.00%-392K | ---- | -345.45%-196K | ---196K |
Total stockholders'equity | 117.90%90.43M | 117.90%90.43M | --52.79M | 12.26%55.72M | --35.17M | 374.97%41.5M | 374.97%41.5M | --49.63M | -114.48%-15.09M | ---15.09M |
Total equity | 117.90%90.43M | 117.90%90.43M | --52.79M | 12.26%55.72M | --35.17M | 374.97%41.5M | 374.97%41.5M | --49.63M | -114.48%-15.09M | ---15.09M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data
No Data