(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 | -66.33%65.22M | -66.33%65.22M | -61.28%89.96M | -45.37%127.55M | -17.42%165.52M | -16.84%193.73M | -16.84%193.73M | -8.14%232.31M | -14.50%233.45M | 3.31%200.44M |
-Cash and cash equivalents | -66.33%65.22M | -66.33%65.22M | -61.28%89.96M | -45.37%127.55M | -17.42%165.52M | -16.84%193.73M | -16.84%193.73M | -8.14%232.31M | -14.50%233.45M | 3.31%200.44M |
Receivables | -71.37%71K | -71.37%71K | --735K | --431K | --283K | --248K | --248K | ---- | ---- | ---- |
-Accounts receivable | -71.37%71K | -71.37%71K | --735K | --431K | --283K | --248K | --248K | ---- | ---- | ---- |
Inventory | 0.30%1.99M | 0.30%1.99M | 43.32%2.02M | 37.99%1.93M | 186.22%1.95M | --1.99M | --1.99M | --1.41M | --1.4M | --682K |
Prepaid assets | -9.29%2.78M | -9.29%2.78M | -30.06%3.85M | -55.89%3.7M | -9.28%4.51M | 6.20%3.07M | 6.20%3.07M | 37.14%5.51M | 132.82%8.38M | 79.44%4.97M |
Other current assets | -45.93%2.08M | -45.93%2.08M | -10.66%2.17M | 173.83%4.64M | 238.70%5.01M | 301.99%3.84M | 301.99%3.84M | --2.43M | --1.69M | --1.48M |
Total current assets | -64.44%72.14M | -64.44%72.14M | -59.14%98.74M | -43.56%138.24M | -14.60%177.27M | -14.33%202.87M | -14.33%202.87M | -5.94%241.66M | -11.47%244.92M | 5.48%207.56M |
Non current assets | ||||||||||
Net PPE | -28.54%1.47M | -28.54%1.47M | -27.24%1.62M | -25.61%1.78M | -24.15%1.91M | -18.93%2.06M | -18.93%2.06M | -15.71%2.23M | -15.36%2.39M | -15.30%2.52M |
-Gross PPE | -9.51%2.67M | -9.51%2.67M | -11.07%2.74M | -10.73%2.81M | -10.07%2.88M | -6.30%2.95M | -6.30%2.95M | -2.96%3.08M | -5.29%3.15M | -5.97%3.2M |
-Accumulated depreciation | -34.80%-1.19M | -34.80%-1.19M | -31.49%-1.12M | -35.78%-1.04M | -42.12%-965K | -47.01%-885K | -47.01%-885K | -61.22%-848K | -50.79%-763K | -59.02%-679K |
Other non current assets | -90.59%87K | -90.59%87K | -90.59%87K | -90.59%87K | -4.15%925K | 975.58%925K | 975.58%925K | -47.29%925K | -43.25%925K | 52.45%965K |
Total non current assets | -47.77%1.56M | -47.77%1.56M | -45.80%1.71M | -43.76%1.86M | -18.60%2.84M | 13.63%2.99M | 13.63%2.99M | -28.30%3.16M | -25.58%3.31M | -3.41%3.48M |
Total assets | -64.20%73.7M | -64.20%73.7M | -58.97%100.45M | -43.56%140.1M | -14.66%180.1M | -14.03%205.85M | -14.03%205.85M | -6.32%244.82M | -11.69%248.24M | 5.32%211.05M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 29.30%13.88M | 29.30%13.88M | 72.89%11.53M | 85.57%12.2M | 51.89%8.33M | 107.02%10.73M | 107.02%10.73M | 75.90%6.67M | 130.14%6.58M | -12.40%5.49M |
-accounts payable | 33.50%13.65M | 33.50%13.65M | 81.69%10.67M | 86.07%11.2M | 52.85%7.74M | 118.64%10.23M | 118.64%10.23M | 70.75%5.87M | 141.13%6.02M | -4.61%5.07M |
-Total tax payable | 41.46%116K | 41.46%116K | -74.86%133K | -44.19%144K | -42.08%212K | -72.85%82K | -72.85%82K | 165.83%529K | 1.57%258K | -50.74%366K |
-Due to related parties current | -74.64%107K | -74.64%107K | 171.38%730K | 188.51%854K | 578.57%380K | 106.86%422K | 106.86%422K | 74.68%269K | 179.25%296K | -73.46%56K |
Current accrued expenses | -16.31%12.88M | -16.31%12.88M | 99.18%23.05M | 84.72%18.05M | 107.03%17.29M | 113.13%15.39M | 113.13%15.39M | 10.01%11.57M | 5.04%9.77M | 44.34%8.35M |
Current debt and capital lease obligation | --346K | --346K | ---- | 8.50%332K | 8.70%325K | ---- | ---- | 8.71%312K | --306K | --299K |
-Current capital lease obligation | --346K | --346K | ---- | 8.50%332K | 8.70%325K | ---- | ---- | 8.71%312K | --306K | --299K |
Other current liabilities | ---- | ---- | 940.00%832K | --121K | --159K | 37.88%404K | 37.88%404K | --80K | ---- | ---- |
Current liabilities | -17.12%27.27M | -17.12%27.27M | 68.57%39.41M | 73.76%34.74M | 79.78%28.76M | 97.38%32.9M | 97.38%32.9M | 60.17%23.38M | 60.72%20M | 29.80%16M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 7.67%101.04M | 7.67%101.04M | 7.63%99.62M | 57.14%97.46M | 9,215.66%95.77M | 8,392.04%93.84M | 8,392.04%93.84M | 7,744.32%92.56M | 4,842.15%62.02M | -22.59%1.03M |
-Long term debt | 8.11%100.6M | 8.11%100.6M | 8.07%99.09M | 58.57%96.85M | --95.06M | --93.05M | --93.05M | --91.7M | --61.08M | ---- |
-Long term capital lease obligation | -44.02%440K | -44.02%440K | -39.06%529K | -34.98%617K | -31.61%703K | -28.87%786K | -28.87%786K | -26.44%868K | -24.38%949K | -22.59%1.03M |
Derivative product liabilities | -18.69%1.91M | -18.69%1.91M | 7.19%2.03M | 3.68%2.03M | --2.57M | --2.34M | --2.34M | --1.89M | --1.95M | ---- |
Total non current liabilities | 7.03%102.94M | 7.03%102.94M | 7.62%101.65M | 55.51%99.49M | 9,466.05%98.34M | 8,604.07%96.18M | 8,604.07%96.18M | 7,904.58%94.45M | 4,997.85%63.98M | -22.59%1.03M |
Total liabilities | 0.88%130.21M | 0.88%130.21M | 19.71%141.06M | 59.85%134.23M | 646.54%127.1M | 626.30%129.08M | 626.30%129.08M | 646.91%117.83M | 513.12%83.97M | 24.71%17.03M |
Shareholders'equity | ||||||||||
Share capital | 7.14%30K | 7.14%30K | 3.57%29K | 3.57%29K | 3.57%29K | 0.00%28K | 0.00%28K | 0.00%28K | 0.00%28K | 12.00%28K |
-common stock | 7.14%30K | 7.14%30K | 3.57%29K | 3.57%29K | 3.57%29K | 0.00%28K | 0.00%28K | 0.00%28K | 0.00%28K | 12.00%28K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -43.51%-590.6M | -43.51%-590.6M | -59.32%-568.34M | -64.44%-517.86M | -67.47%-464.34M | -67.44%-411.55M | -67.44%-411.55M | -62.40%-356.74M | -63.30%-314.93M | -67.80%-277.26M |
Paid-in capital | 9.37%534.06M | 9.37%534.06M | 9.10%527.71M | 9.29%523.69M | 9.78%517.32M | 4.46%488.29M | 4.46%488.29M | 3.98%483.7M | 4.11%479.16M | 33.90%471.25M |
Total stockholders'equity | -173.60%-56.51M | -173.60%-56.51M | -131.98%-40.61M | -96.43%5.86M | -72.68%53.01M | -65.36%76.78M | -65.36%76.78M | -48.29%126.99M | -38.57%164.26M | 3.90%194.02M |
Total equity | -173.60%-56.51M | -173.60%-56.51M | -131.98%-40.61M | -96.43%5.86M | -72.68%53.01M | -65.36%76.78M | -65.36%76.78M | -48.29%126.99M | -38.57%164.26M | 3.90%194.02M |
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 | -- | -- | -- | -- |
No Data
No Data