(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 | 12.33%89M | 12.33%89M | 10.47%85.58M | 6.96%88.48M | 216.23%87.61M | 196.01%79.23M | 196.01%79.23M | --77.46M | --82.73M | --27.7M |
-Cash and cash equivalents | 12.33%89M | 12.33%89M | -15.34%65.58M | -17.22%68.48M | 216.23%87.61M | 196.01%79.23M | 196.01%79.23M | --77.46M | --82.73M | --27.7M |
-Short-term investments | ---- | ---- | --20M | --20M | ---- | ---- | ---- | ---- | ---- | ---- |
Receivables | 17.65%8.17M | 17.65%8.17M | 33.29%10.18M | 22.17%8.34M | 16.84%7.65M | 32.82%6.95M | 32.82%6.95M | --7.64M | --6.82M | --6.54M |
-Accounts receivable | -2.00%6.81M | -2.00%6.81M | 33.29%10.18M | 22.17%8.34M | 16.84%7.65M | 32.82%6.95M | 32.82%6.95M | --7.64M | --6.82M | --6.54M |
-Taxes receivable | --1.37M | --1.37M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Inventory | 54.76%17.31M | 54.76%17.31M | 8.81%11.08M | -24.62%7.4M | 4.85%9.62M | 16.31%11.18M | 16.31%11.18M | --10.18M | --9.81M | --9.18M |
Prepaid assets | 97.90%7.55M | 97.90%7.55M | 88.29%10.42M | 9.47%7.6M | -13.19%2.58M | 149.09%3.82M | 149.09%3.82M | --5.53M | --6.94M | --2.97M |
Other current assets | --308K | --308K | --503K | --303K | ---- | ---- | ---- | ---- | ---- | --5.52M |
Total current assets | 20.92%122.34M | 20.92%122.34M | 16.81%117.75M | 5.47%112.11M | 106.98%107.46M | 114.88%101.18M | 114.88%101.18M | --100.81M | --106.3M | --51.92M |
Non current assets | ||||||||||
Net PPE | -12.96%3.1M | -12.96%3.1M | 68.93%3.31M | 28.37%2.98M | 22.17%3.29M | 32.14%3.56M | 32.14%3.56M | --1.96M | --2.32M | --2.69M |
-Gross PPE | 4.10%8.71M | 4.10%8.71M | 35.36%8.79M | 26.68%8.3M | 26.50%8.36M | 32.02%8.37M | 32.02%8.37M | --6.49M | --6.55M | --6.61M |
-Accumulated depreciation | -16.72%-5.61M | -16.72%-5.61M | -20.87%-5.48M | -25.74%-5.32M | -29.48%-5.07M | -31.93%-4.81M | -31.93%-4.81M | ---4.53M | ---4.23M | ---3.92M |
Goodwill and other intangible assets | -1.97%4.97M | -1.97%4.97M | 6.47%5.45M | 14.39%5.73M | 8.17%5.21M | 11.40%5.07M | 11.40%5.07M | --5.12M | --5.01M | --4.81M |
-Other intangible assets | -1.97%4.97M | -1.97%4.97M | 6.47%5.45M | 14.39%5.73M | 8.17%5.21M | 11.40%5.07M | 11.40%5.07M | --5.12M | --5.01M | --4.81M |
Non current deferred assets | 1,253.86%24.88M | 1,253.86%24.88M | 1,273.58%23.24M | 976.90%18.23M | --3.18M | --1.84M | --1.84M | --1.69M | --1.69M | ---- |
Total non current assets | 214.82%32.95M | 214.82%32.95M | 264.96%32M | 198.56%26.94M | 55.60%11.68M | 44.47%10.47M | 44.47%10.47M | --8.77M | --9.02M | --7.51M |
Total assets | 39.10%155.3M | 39.10%155.3M | 36.66%149.75M | 20.58%139.05M | 100.49%119.14M | 105.49%111.65M | 105.49%111.65M | --109.58M | --115.32M | --59.42M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.18%4.17M | -19.18%4.17M | -30.94%5.69M | -10.18%7.47M | -25.29%5.06M | 18.69%5.16M | 18.69%5.16M | --8.25M | --8.31M | --6.78M |
-accounts payable | 1.05%4.16M | 1.05%4.16M | -30.94%5.69M | -10.18%7.47M | -25.29%5.06M | -5.45%4.11M | -5.45%4.11M | --8.25M | --8.31M | --6.78M |
-Total tax payable | -98.38%17K | -98.38%17K | ---- | ---- | ---- | --1.05M | --1.05M | ---- | ---- | ---- |
Current accrued expenses | 140.48%2.41M | 140.48%2.41M | 175.13%4.68M | -89.93%957K | -40.35%646K | -73.59%1M | -73.59%1M | --1.7M | --9.5M | --1.08M |
Current debt and capital lease obligation | 2.28%6.56M | 2.28%6.56M | 1.68%6.55M | 0.43%6.53M | 23.18%6.47M | 22.24%6.42M | 22.24%6.42M | --6.44M | --6.5M | --5.25M |
-Current debt | 0.00%6.25M | 0.00%6.25M | 0.00%6.25M | 0.00%6.25M | 25.00%6.25M | 25.00%6.25M | 25.00%6.25M | --6.25M | --6.25M | --5M |
-Current capital lease obligation | 88.48%311K | 88.48%311K | 56.84%298K | 11.11%280K | -13.20%217K | -33.47%165K | -33.47%165K | --190K | --252K | --250K |
Current deferred liabilities | 52.77%3M | 52.77%3M | 28.81%2.56M | 24.53%2.31M | 16.74%2.08M | 15.25%1.97M | 15.25%1.97M | --1.99M | --1.86M | --1.78M |
Current liabilities | 18.38%22.22M | 18.38%22.22M | 12.01%25.08M | -34.02%21.73M | 17.02%19.86M | 8.39%18.77M | 8.39%18.77M | --22.39M | --32.94M | --16.97M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.00%108.31M | -5.00%108.31M | -3.26%109.75M | -3.20%111.13M | 265.12%112.57M | 255.29%114.01M | 255.29%114.01M | --113.45M | --114.81M | --30.83M |
-Long term debt | -4.87%106.63M | -4.87%106.63M | -4.81%107.99M | -4.75%109.35M | 259.85%110.72M | 250.67%112.09M | 250.67%112.09M | --113.45M | --114.81M | --30.77M |
-Long term capital lease obligation | -12.82%1.68M | -12.82%1.68M | --1.76M | --1.78M | 2,798.44%1.86M | 1,417.32%1.93M | 1,417.32%1.93M | --0 | --0 | --64K |
Non current deferred liabilities | 42.76%1.32M | 42.76%1.32M | 37.12%1.18M | 25.56%1.07M | 16.74%1.02M | 15.46%926K | 15.46%926K | --862K | --853K | --872K |
Derivative product liabilities | --0 | --0 | --0 | --0 | --5.72M | --4.1M | --4.1M | --4.68M | --5.83M | ---- |
Other non current liabilities | 86.84%59.99M | 86.84%59.99M | -16.75%65M | 21.67%78.35M | --63.77M | --32.11M | --32.11M | --78.08M | --64.4M | ---- |
Total non current liabilities | 12.22%169.63M | 12.22%169.63M | -10.73%175.93M | 2.51%190.56M | 477.48%183.08M | 359.54%151.15M | 359.54%151.15M | --197.07M | --185.89M | --31.7M |
Total liabilities | 12.90%191.84M | 12.90%191.84M | -8.41%201.01M | -2.99%212.29M | 316.94%202.94M | 238.45%169.92M | 238.45%169.92M | --219.47M | --218.83M | --48.68M |
Shareholders'equity | ||||||||||
Share capital | 0.00%6K | 0.00%6K | 0.00%6K | -14.29%6K | --6K | --6K | --6K | --6K | --7K | --0 |
-common stock | 0.00%6K | 0.00%6K | 0.00%6K | -14.29%6K | --6K | --6K | --6K | --6K | --7K | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Retained earnings | 33.89%-29.39M | 33.89%-29.39M | -8.99%-40.52M | -85.93%-46.39M | -550.20%-48.53M | -1,167.47%-44.46M | -1,167.47%-44.46M | ---37.18M | ---24.95M | --10.78M |
Paid-in capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Gains losses not affecting retained earnings | -140.00%-12K | -140.00%-12K | -116.67%-13K | -260.00%-18K | 64.71%-12K | 87.50%-5K | 87.50%-5K | ---6K | ---5K | ---34K |
Total stockholders'equity | 33.88%-29.4M | 33.88%-29.4M | -9.01%-40.53M | -85.99%-46.41M | -551.68%-48.54M | -1,177.79%-44.46M | -1,177.79%-44.46M | ---37.18M | ---24.95M | --10.75M |
Noncontrolling interests | 48.25%-7.15M | 48.25%-7.15M | 85.23%-10.74M | 65.84%-26.83M | ---35.27M | ---13.82M | ---13.82M | ---72.71M | ---78.56M | ---- |
Total equity | 37.29%-36.55M | 37.29%-36.55M | 53.35%-51.27M | 29.25%-73.24M | -879.91%-83.81M | -1,512.70%-58.27M | -1,512.70%-58.27M | ---109.89M | ---103.51M | --10.75M |
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