(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 | 32.96%2.34M | 32.96%2.34M | -2.97%1.18M | 72.41%1.93M | 76.46%2.29M | -5.97%1.76M | -5.97%1.76M | -39.41%1.21M | -41.94%1.12M | -21.78%1.3M |
-Cash and cash equivalents | 32.96%2.34M | 32.96%2.34M | -2.97%1.18M | 72.41%1.93M | 76.46%2.29M | -5.97%1.76M | -5.97%1.76M | -39.41%1.21M | -41.94%1.12M | -21.78%1.3M |
Receivables | 13.91%12.65M | 13.91%12.65M | 7.40%12.44M | 7.17%12.18M | 2.39%12.25M | 17.66%11.1M | 17.66%11.1M | 14.99%11.58M | 2.29%11.36M | 18.02%11.96M |
-Accounts receivable | 14.68%12.42M | 14.68%12.42M | 11.45%11.6M | 9.68%11.01M | 3.18%10.89M | 17.65%10.83M | 17.65%10.83M | 17.62%10.41M | 0.19%10.04M | 17.75%10.55M |
-Other receivables | -17.16%222K | -17.16%222K | -28.38%843K | -11.86%1.17M | -3.55%1.36M | 18.06%268K | 18.06%268K | -4.00%1.18M | 21.58%1.32M | 20.03%1.41M |
Inventory | -5.64%6.07M | -5.64%6.07M | 13.90%7.22M | 36.47%7.67M | 25.07%6.93M | 15.56%6.43M | 15.56%6.43M | 23.13%6.34M | 16.65%5.62M | -5.14%5.54M |
Prepaid assets | -35.34%741K | -35.34%741K | ---- | ---- | ---- | 52.80%1.15M | 52.80%1.15M | ---- | ---- | ---- |
Restricted cash | 66.92%217K | 66.92%217K | 23.26%159K | 10.77%144K | -38.91%146K | -46.28%130K | -46.28%130K | -45.34%129K | -6.47%130K | 75.74%239K |
Total current assets | 7.02%22.02M | 7.02%22.02M | 8.99%21M | 20.23%21.92M | 13.53%21.62M | 15.13%20.57M | 15.13%20.57M | 10.34%19.26M | 1.32%18.23M | 7.13%19.04M |
Non current assets | ||||||||||
Net PPE | -1.96%4.29M | -1.96%4.29M | 4.87%4.41M | 105.16%4.3M | 128.43%4.41M | 114.60%4.38M | 114.60%4.38M | 97.51%4.21M | 0.77%2.09M | -0.16%1.93M |
-Gross PPE | 3.36%7.9M | 3.36%7.9M | 4.87%4.41M | 105.16%4.3M | 128.43%4.41M | 51.38%7.64M | 51.38%7.64M | 97.51%4.21M | 0.77%2.09M | -0.16%1.93M |
-Accumulated depreciation | -10.52%-3.6M | -10.52%-3.6M | ---- | ---- | ---- | -8.45%-3.26M | -8.45%-3.26M | ---- | ---- | ---- |
Goodwill and other intangible assets | 11.00%5.97M | 11.00%5.97M | 11.25%6.02M | 11.50%6.07M | -2.19%5.36M | 14.59%5.38M | 14.59%5.38M | 15.12%5.41M | 15.66%5.44M | 16.22%5.48M |
-Goodwill | 0.00%4.9M | 0.00%4.9M | 0.00%4.9M | 0.00%4.9M | 0.00%4.9M | 4.68%4.9M | 4.68%4.9M | 4.68%4.9M | 4.68%4.9M | 4.68%4.9M |
-Other intangible assets | 121.81%1.08M | 121.81%1.08M | 117.79%1.13M | 114.23%1.17M | -20.69%460K | 2,330.00%486K | 2,330.00%486K | 1,968.00%517K | 1,726.67%548K | 1,557.14%580K |
Non current prepaid assets | -13.43%174K | -13.43%174K | ---- | ---- | ---- | 120.88%201K | 120.88%201K | ---- | ---- | ---- |
Other non current assets | -62.71%22K | -62.71%22K | -4.67%245K | 52.50%244K | 85.93%251K | 0.00%59K | 0.00%59K | 484.09%257K | 515.38%160K | 117.74%135K |
Total non current assets | 4.41%10.46M | 4.41%10.46M | 8.12%10.68M | 37.83%10.61M | 32.83%10.02M | 45.51%10.02M | 45.51%10.02M | 43.66%9.88M | 13.02%7.7M | 12.43%7.54M |
Total assets | 6.16%32.48M | 6.16%32.48M | 8.70%31.68M | 25.46%32.53M | 19.01%31.63M | 23.58%30.6M | 23.58%30.6M | 19.75%29.14M | 4.54%25.93M | 8.59%26.58M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -3.73%8.02M | -3.73%8.02M | -2.38%6.72M | 29.35%7.8M | 12.46%7.55M | 59.97%8.33M | 59.97%8.33M | 36.13%6.89M | 10.60%6.03M | 25.98%6.71M |
-accounts payable | -3.43%7.71M | -3.43%7.71M | -2.38%6.72M | 29.35%7.8M | 12.46%7.55M | 53.54%7.98M | 53.54%7.98M | 36.13%6.89M | 10.60%6.03M | 25.98%6.71M |
-Total tax payable | -10.76%307K | -10.76%307K | ---- | ---- | ---- | 5,633.33%344K | 5,633.33%344K | ---- | ---- | ---- |
Current accrued expenses | 46.41%1.67M | 46.41%1.67M | 39.09%1.77M | 35.04%1.79M | 8.48%1.57M | 5.74%1.14M | 5.74%1.14M | 27.40%1.27M | 30.35%1.33M | 1,207.21%1.45M |
Current debt and capital lease obligation | -54.34%405K | -54.34%405K | -18.95%1.05M | -32.32%626K | -38.25%707K | -30.59%887K | -30.59%887K | -1.67%1.3M | -29.66%925K | -8.03%1.15M |
-Current debt | -70.99%170K | -70.99%170K | -11.21%832K | -31.76%391K | -33.58%445K | -20.81%586K | -20.81%586K | 13.58%937K | -31.38%573K | -14.76%670K |
-Current capital lease obligation | -21.93%235K | -21.93%235K | -39.06%220K | -33.24%235K | -44.84%262K | -44.05%301K | -44.05%301K | -27.07%361K | -26.67%352K | 3.49%475K |
Current deferred liabilities | 25.13%737K | 25.13%737K | 76.97%1.21M | 187.81%1.63M | 88.50%1.56M | -49.49%589K | -49.49%589K | -19.10%686K | -37.39%566K | -14.76%826K |
Other current liabilities | -70.68%73K | -70.68%73K | ---- | ---- | ---- | 1,031.82%249K | 1,031.82%249K | ---- | ---- | ---- |
Current liabilities | -2.60%10.9M | -2.60%10.9M | 6.07%10.76M | 33.89%11.85M | 12.36%11.39M | 27.91%11.2M | 27.91%11.2M | 23.31%10.15M | 1.83%8.85M | 19.82%10.13M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -10.00%1.91M | -10.00%1.91M | -15.90%1.89M | 161.53%1.88M | 104.11%2.09M | 70.22%2.12M | 70.22%2.12M | 62.72%2.25M | -53.22%720K | -37.47%1.02M |
-Long term debt | -11.13%1.15M | -11.13%1.15M | -20.98%1.13M | 281.39%1.21M | 164.75%1.34M | 90.01%1.29M | 90.01%1.29M | 89.15%1.43M | -64.89%317K | -48.68%505K |
-Long term capital lease obligation | -8.22%759K | -8.22%759K | -7.06%764K | 67.25%674K | 44.98%751K | 46.37%827K | 46.37%827K | 30.89%822K | -36.64%403K | -20.55%518K |
Non current deferred liabilities | 40.66%339K | 40.66%339K | -31.33%285K | 22.63%401K | -2.80%452K | 82.58%241K | 82.58%241K | 118.42%415K | 81.67%327K | 136.04%465K |
Employee benefits | 21.29%490K | 21.29%490K | 41.63%347K | 45.78%363K | 43.59%392K | 44.29%404K | 44.29%404K | -27.08%245K | -24.32%249K | -18.51%273K |
Total non current liabilities | -1.01%2.74M | -1.01%2.74M | -13.26%2.53M | 104.24%2.65M | 66.50%2.93M | 66.83%2.77M | 66.83%2.77M | 52.46%2.91M | -36.72%1.3M | -18.77%1.76M |
Total liabilities | -2.28%13.64M | -2.28%13.64M | 1.76%13.29M | 42.88%14.5M | 20.37%14.32M | 34.11%13.96M | 34.11%13.96M | 28.80%13.06M | -5.52%10.15M | 11.94%11.89M |
Shareholders'equity | ||||||||||
Share capital | 0.23%86.21M | 0.23%86.21M | ---- | 0.10%84.92M | ---- | 1.36%86.01M | 1.36%86.01M | ---- | 1.26%84.83M | ---- |
-common stock | 0.23%86.21M | 0.23%86.21M | ---- | 0.10%84.92M | ---- | 1.36%86.01M | 1.36%86.01M | ---- | 1.26%84.83M | ---- |
Retained earnings | 2.90%-67.13M | 2.90%-67.13M | ---- | 2.76%-67.87M | ---- | 1.61%-69.13M | 1.61%-69.13M | ---- | 0.94%-69.79M | ---- |
Paid-in capital | ---- | ---- | ---- | 24.17%1.23M | ---- | ---- | ---- | ---- | 0.61%989K | ---- |
Gains losses not affecting retained earnings | 0.00%-243K | 0.00%-243K | ---- | 0.00%-243K | ---- | 0.00%-243K | 0.00%-243K | ---- | 0.00%-243K | ---- |
Total stockholders'equity | 13.26%18.84M | 13.26%18.84M | 14.32%18.39M | 14.26%18.03M | 17.90%17.32M | 15.94%16.63M | 15.94%16.63M | 13.29%16.08M | 12.21%15.78M | 6.01%14.69M |
Total equity | 13.26%18.84M | 13.26%18.84M | 14.32%18.39M | 14.26%18.03M | 17.90%17.32M | 15.94%16.63M | 15.94%16.63M | 13.29%16.08M | 12.21%15.78M | 6.01%14.69M |
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