(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -72.03%906.06K | -72.03%906.06K | -70.78%1.43M | -26.62%1.92M | -6.59%3.24M | --3.24M | 69.40%4.9M | 57.89%3.33M | 4.47%2.61M | -12.80%3.47M |
-Cash and cash equivalents | -72.03%906.06K | -72.03%906.06K | -70.78%1.43M | -26.62%1.92M | -6.59%3.24M | --3.24M | 69.40%4.9M | 57.89%3.33M | 4.47%2.61M | -12.80%3.47M |
Receivables | 61.95%8.55M | 61.95%8.55M | 23.17%6.5M | -34.89%6.49M | -55.21%5.28M | --5.28M | -31.58%5.27M | 38.53%8.09M | 70.99%9.96M | 190.85%11.78M |
-Accounts receivable | 61.95%8.55M | 61.95%8.55M | 23.17%6.5M | 8.07%6.49M | -39.91%5.28M | --5.28M | -31.58%5.27M | 4.95%6.13M | 3.02%6M | 116.78%8.78M |
-Notes receivable | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --1.96M | --3.96M | --3M |
Inventory | -4.68%9.8M | -4.68%9.8M | 12.98%9.53M | 74.99%10.41M | 87.17%10.28M | --10.28M | --8.44M | --8.15M | --5.95M | --5.49M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | -72.09%316.94K | --670.96K | --1.36M | ---- |
Other current assets | 157.01%406.36K | 157.01%406.36K | --482.9K | --265.73K | -85.17%158.11K | --158.11K | ---- | ---- | ---- | --1.07M |
Total current assets | 3.71%19.65M | 3.71%19.65M | -5.21%17.94M | -4.04%19.08M | -13.09%18.95M | --18.95M | 22.46%18.93M | 52.06%20.23M | 69.04%19.89M | 83.39%21.81M |
Non current assets | ||||||||||
Net PPE | -9.99%6.62M | -9.99%6.62M | -1.74%7.61M | -67.62%6.92M | -66.70%7.36M | --7.36M | -91.96%7.75M | -78.91%20.67M | -78.80%21.38M | -78.46%22.1M |
-Gross PPE | -37.86%6.67M | -37.86%6.67M | 10.76%11.15M | -77.67%10.36M | -77.06%10.73M | --10.73M | -92.23%10.07M | -64.36%45.99M | -64.23%46.37M | -63.74%46.78M |
-Accumulated depreciation | 98.68%-44.37K | 98.68%-44.37K | -52.52%-3.54M | 86.26%-3.43M | 86.33%-3.37M | ---3.37M | 93.01%-2.32M | 18.40%-25.32M | 13.05%-24.99M | 6.56%-24.67M |
Goodwill and other intangible assets | 222.76%75.09M | 222.76%75.09M | 218.33%75.88M | -4.85%23.15M | 158.15%23.27M | --23.27M | 380.23%23.84M | --24.21M | --24.33M | --9.01M |
-Goodwill | --52.97M | --52.97M | --52.97M | ---- | --0 | --0 | --0 | --252.29K | --252.29K | --252.29K |
-Other intangible assets | -4.93%22.12M | -4.93%22.12M | -3.89%22.91M | -3.86%23.15M | 165.58%23.27M | --23.27M | 380.23%23.84M | --23.96M | --24.08M | --8.76M |
Non current accounts receivable | 2.23%334.44K | 2.23%334.44K | -28.51%326.05K | -90.59%327.45K | -93.23%327.13K | --327.13K | --456.07K | --456.97K | --3.48M | --4.84M |
Other non current assets | 0.00%10.3K | 0.00%10.3K | 0.00%10.3K | 0.00%10.3K | -97.39%10.3K | --10.3K | -82.21%10.3K | -82.21%10.3K | -82.21%10.3K | 582.80%395.32K |
Total non current assets | 165.03%82.06M | 165.03%82.06M | 161.55%83.83M | -38.19%30.41M | -14.81%30.96M | --30.96M | -70.71%32.05M | -53.76%45.35M | -51.26%49.2M | -65.01%36.35M |
Total assets | 103.78%101.71M | 103.78%101.71M | 99.63%101.77M | -28.36%49.49M | -14.17%49.91M | --49.91M | -59.18%50.98M | -41.12%65.58M | -38.70%69.09M | -49.77%58.15M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -33.35%7.4M | -33.35%7.4M | -46.51%5.92M | -29.95%11.91M | -35.78%11.11M | --11.11M | 47.64%11.06M | 144.88%12.02M | 248.86%17M | 243.53%17.3M |
-accounts payable | 73.10%6.76M | 73.10%6.76M | 46.81%5.29M | 7.25%5.11M | -53.09%3.91M | --3.91M | -51.91%3.6M | -32.28%3.32M | -1.37%4.77M | 86.02%8.33M |
-Due to related parties current | -91.07%643.12K | -91.07%643.12K | -91.59%627K | -44.45%6.8M | -19.72%7.2M | --7.2M | --7.46M | --8.7M | 29,850.42%12.23M | 1,504.30%8.97M |
Current accrued expenses | 780.66%10.99M | 780.66%10.99M | 1,135.61%6.79M | -33.86%817.84K | -21.99%1.25M | --1.25M | -86.04%549.13K | 109.73%879K | 178.85%1.24M | -58.52%1.6M |
Current debt and capital lease obligation | 0.47%5.13M | 0.47%5.13M | 18.11%5.93M | -37.25%4.84M | -47.96%5.11M | --5.11M | -88.04%5.02M | -79.04%9.29M | -82.71%7.71M | -70.22%9.82M |
-Current debt | -0.78%3.78M | -0.78%3.78M | 28.57%4.72M | -43.66%3.58M | -55.20%3.81M | --3.81M | -91.24%3.67M | -82.10%7.94M | -85.74%6.36M | -74.24%8.49M |
-Current capital lease obligation | 4.11%1.36M | 4.11%1.36M | -10.52%1.2M | -7.06%1.26M | -1.56%1.3M | --1.3M | --1.34M | --1.35M | --1.35M | --1.32M |
Current deferred liabilities | -43.73%4.4M | -43.73%4.4M | -17.51%5.45M | 126.20%8.03M | 477.42%7.83M | --7.83M | 13.22%6.61M | -20.73%4.62M | -26.49%3.55M | -67.07%1.36M |
Other current liabilities | --3.86M | --3.86M | --3.32M | --2.81M | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 25.73%31.8M | 25.73%31.8M | 17.92%27.4M | -3.71%28.4M | -15.90%25.29M | --25.29M | -69.14%23.23M | -60.65%26.81M | -50.91%29.5M | -35.85%30.07M |
Non current liabilities | ||||||||||
Long term provisions | -45.89%1.04M | -45.89%1.04M | 4.06%2.06M | -8.76%1.96M | -8.74%1.93M | --1.93M | -69.42%1.98M | -66.03%2.19M | -65.97%2.15M | -65.74%2.11M |
Long term debt and capital lease obligation | 631.90%43.14M | 631.90%43.14M | 555.15%41.69M | -47.48%3.9M | -25.77%5.89M | --5.89M | -87.58%6.36M | -86.72%6.89M | -85.62%7.43M | -89.95%7.94M |
-Long term debt | 1,383.51%40.55M | 1,383.51%40.55M | 1,259.13%39.43M | -68.70%1.03M | -21.13%2.73M | --2.73M | -94.32%2.9M | -94.00%3.1M | -93.57%3.3M | -95.60%3.47M |
-Long term capital lease obligation | -18.11%2.59M | -18.11%2.59M | -34.70%2.26M | -30.47%2.87M | -29.37%3.16M | --3.16M | 1,768.46%3.46M | 1,749.78%3.79M | 1,744.47%4.12M | 1,753.46%4.47M |
Other non current liabilities | 0.00%1.44M | 0.00%1.44M | 0.00%1.44M | 0.00%1.44M | --1.44M | --1.44M | --1.44M | --1.44M | --1.44M | ---- |
Total non current liabilities | 392.79%45.62M | 392.79%45.62M | 362.08%45.19M | -33.74%7.29M | -7.91%9.26M | --9.26M | -83.06%9.78M | -81.96%10.51M | -81.00%11.01M | -88.20%10.05M |
Total liabilities | 124.08%77.41M | 124.08%77.41M | 119.86%72.58M | -11.87%35.7M | -13.90%34.55M | --34.55M | -75.18%33.01M | -70.48%37.33M | -65.68%40.51M | -69.62%40.12M |
Shareholders'equity | ||||||||||
Share capital | 165.87%119.34K | 165.87%119.34K | -6.31%107.57K | 0.00%114.81K | -59.58%44.89K | --44.89K | 15.52%114.81K | 68.16%114.81K | 68.57%114.81K | 115.55%111.06K |
-common stock | 165.98%119.3K | 165.98%119.3K | -6.32%107.53K | 0.00%114.78K | -59.60%44.85K | --44.85K | 15.52%114.78K | 68.18%114.78K | 68.59%114.78K | 115.62%111.03K |
-Preferred stock | 12.12%37 | 12.12%37 | 12.12%37 | 0.00%33 | 17.86%33 | --33 | 17.86%33 | 17.86%33 | 17.86%33 | 0.00%28 |
Retained earnings | -26.72%-154.84M | -26.72%-154.84M | -22.50%-147.39M | -12.45%-123.74M | -14.45%-122.19M | ---122.19M | -0.05%-120.32M | 1.02%-110.05M | -8.60%-110.04M | -15.70%-106.76M |
Paid-in capital | 32.64%169.46M | 32.64%169.46M | 30.53%166.67M | 0.61%127.69M | 6.25%127.76M | --127.76M | 13.96%127.69M | 32.12%126.91M | 32.29%126.91M | 58.38%120.25M |
Gains losses not affecting retained earnings | 41.55%-248.81K | 41.55%-248.81K | 37.26%-304.18K | -1,736.02%-363.13K | -139.17%-425.68K | ---425.68K | ---484.82K | ---112.69K | --22.2K | ---177.98K |
Total stockholders'equity | 179.31%14.49M | 179.31%14.49M | 172.79%19.08M | -78.24%3.7M | -61.33%5.19M | --5.19M | 186.17%6.99M | 212.03%16.86M | 419.33%17M | 182.31%13.42M |
Noncontrolling interests | -3.65%9.8M | -3.65%9.8M | -7.88%10.11M | -12.81%10.1M | 120.78%10.18M | --10.18M | --10.97M | --11.39M | --11.58M | --4.61M |
Total equity | 58.13%24.3M | 58.13%24.3M | 62.44%29.19M | -51.74%13.8M | -14.77%15.37M | --15.37M | 321.40%17.97M | 287.69%28.26M | 636.80%28.58M | 210.59%18.03M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes |
No Data