(Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Current assets | ||||||||
Cash, cash equivalents and short term investments | --699.31K | 1,446.73%475.28K | -49.52%417.07K | -49.52%417.07K | --30.73K | 399.10%826.15K | --826.15K | --165.53K |
-Cash and cash equivalents | --699.31K | 1,446.73%475.28K | -49.52%417.07K | -49.52%417.07K | --30.73K | 399.10%826.15K | --826.15K | --165.53K |
Receivables | ---- | -64.69%837.46K | -63.67%1.44M | -63.67%1.44M | --2.37M | 34.63%3.95M | --3.95M | --2.94M |
-Accounts receivable | ---- | -63.07%837.46K | -63.67%1.44M | -63.67%1.44M | --2.27M | 53.26%3.95M | --3.95M | --2.58M |
-Other receivables | ---- | ---- | ---- | ---- | --104.01K | ---- | ---- | --356.97K |
Other current assets | --70.15K | -41.27%31.59K | -24.65%31.59K | -24.65%31.59K | --53.79K | 219.56%41.93K | --41.93K | --13.12K |
Total current assets | --769.46K | -45.26%1.34M | -60.91%1.89M | -60.91%1.89M | --2.46M | 54.78%4.82M | --4.82M | --3.12M |
Non current assets | ||||||||
Net PPE | ---- | -41.66%63.42K | -57.57%143.55K | -57.57%143.55K | --108.71K | 89.48%338.35K | --338.35K | --178.56K |
-Gross PPE | ---- | 0.00%225.13K | -34.35%283.25K | -34.35%283.25K | --225.13K | 91.66%431.48K | --431.48K | --225.13K |
-Accumulated depreciation | ---- | -38.91%-161.71K | -50.00%-139.7K | -50.00%-139.7K | ---116.41K | -100.00%-93.13K | ---93.13K | ---46.57K |
Goodwill and other intangible assets | ---- | -13.15%11.99M | 14.00%12.75M | 14.00%12.75M | --13.81M | -7.64%11.18M | --11.18M | --12.11M |
-Goodwill | ---- | 0.00%5.99M | 0.00%5.99M | 0.00%5.99M | --5.99M | 0.00%5.99M | --5.99M | --5.99M |
-Other intangible assets | ---- | -23.23%6M | 30.16%6.76M | 30.16%6.76M | --7.82M | -15.13%5.19M | --5.19M | --6.12M |
Investments and advances | --7.29M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current accounts receivable | ---- | 13.12%3.78M | 75.81%3.78M | 75.81%3.78M | --3.35M | 1,333.33%2.15M | --2.15M | --150K |
Total non current assets | --7.29M | -8.24%15.84M | 21.95%16.67M | 21.95%16.67M | --17.26M | 9.93%13.67M | --13.67M | --12.43M |
Total assets | --8.06M | -12.85%17.18M | 0.34%18.56M | 0.34%18.56M | --19.72M | 18.92%18.49M | --18.49M | --15.55M |
Liabilities | ||||||||
Current liabilities | ||||||||
Payables | --936.53K | 116.01%1.94M | 92.92%2.64M | 92.92%2.64M | --899.42K | 36.78%1.37M | --1.37M | --1M |
-accounts payable | --936.53K | 116.01%1.94M | 92.92%2.64M | 92.92%2.64M | --899.42K | 36.78%1.37M | --1.37M | --1M |
Current accrued expenses | --2.35M | 95.49%1.92M | 30.47%1.51M | 30.47%1.51M | --982.71K | 115.57%1.16M | --1.16M | --536.28K |
Current debt and capital lease obligation | ---- | ---- | ---- | ---- | --104.01K | ---- | ---- | --356.97K |
-Current capital lease obligation | ---- | ---- | ---- | ---- | --104.01K | ---- | ---- | --356.97K |
Current liabilities | --3.29M | 94.54%3.86M | 64.35%4.15M | 64.35%4.15M | --1.99M | 33.32%2.53M | --2.53M | --1.9M |
Non current liabilities | ||||||||
Long term debt and capital lease obligation | --3.6M | --270.52K | 12.88%232.92K | 12.88%232.92K | ---- | -59.03%206.35K | --206.35K | --503.7K |
-Long term debt | --3.6M | --270.52K | --216.33K | --216.33K | ---- | ---- | ---- | --503.7K |
-Long term capital lease obligation | ---- | --0 | -91.96%16.59K | -91.96%16.59K | ---- | --206.35K | --206.35K | ---- |
Non current deferred liabilities | --1.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Due to related parties non current | ---- | 17.32%8.67M | 24.32%7.86M | 24.32%7.86M | --7.39M | 169.15%6.33M | --6.33M | --2.35M |
Derivative product liabilities | --35.35K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | --5.14M | 20.98%8.94M | 23.96%8.1M | 23.96%8.1M | --7.39M | 128.87%6.53M | --6.53M | --2.85M |
Total liabilities | --8.42M | 36.57%12.8M | 35.23%12.25M | 35.23%12.25M | --9.37M | 90.73%9.06M | --9.06M | --4.75M |
Shareholders'equity | ||||||||
Share capital | --7.25M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --7.25M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Retained earnings | ---7.62M | -57.84%-16.63M | -65.66%-14.04M | -65.66%-14.04M | ---10.54M | -115.09%-8.48M | ---8.48M | ---3.94M |
Paid-in capital | --0 | 0.64%21.01M | 13.61%20.35M | 13.61%20.35M | --20.88M | 21.49%17.91M | --17.91M | --14.74M |
Total stockholders'equity | ---369.57K | -57.63%4.38M | -33.15%6.31M | -33.15%6.31M | --10.34M | -12.66%9.43M | --9.43M | --10.8M |
Total equity | ---369.57K | -57.63%4.38M | -33.15%6.31M | -33.15%6.31M | --10.34M | -12.66%9.43M | --9.43M | --10.8M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD |
No Data