(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 | -42.04%1.06M | -42.04%1.06M | -84.24%770.48K | -78.65%1.87M | -1.01%3.82M | -32.73%1.83M | -32.73%1.83M | 79.09%4.89M | 53.17%8.77M | -47.28%3.86M |
-Cash and cash equivalents | -42.04%1.06M | -42.04%1.06M | -84.24%770.48K | -78.65%1.87M | -1.01%3.82M | -32.73%1.83M | -32.73%1.83M | 79.09%4.89M | 53.17%8.77M | -47.28%3.86M |
Receivables | -28.20%5.88M | -28.20%5.88M | 1.22%6.34M | 42.35%9.03M | -11.54%6.48M | 38.15%8.19M | 38.15%8.19M | 175.86%6.26M | 294.33%6.35M | 519.07%7.33M |
-Accounts receivable | -27.68%5.69M | -27.68%5.69M | 5.33%6.07M | 76.25%8.66M | 2.06%6.07M | 62.42%7.86M | 62.42%7.86M | 154.03%5.76M | 205.22%4.91M | 402.46%5.95M |
-Notes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --1.01M | --1.16M |
-Other receivables | -40.50%197.66K | -40.50%197.66K | -46.55%264.78K | -11.99%376.02K | 88.92%412.13K | --332.22K | --332.22K | --495.37K | --427.27K | --218.15K |
Inventory | 1,754.53%218.89K | 1,754.53%218.89K | -78.44%72.57K | -83.48%57.23K | -97.40%19.11K | -93.77%11.8K | -93.77%11.8K | --336.53K | --346.52K | --735.89K |
Prepaid assets | -12.99%3.79M | -12.99%3.79M | 46.21%2.99M | 132.99%5.06M | 146.80%4.74M | 496.14%4.36M | 496.14%4.36M | 349.52%2.04M | 698.95%2.17M | 1,219.84%1.92M |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.41M | --914.38K | --244.23K |
Other current assets | ---- | ---- | --1.42M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -23.90%10.96M | -23.90%10.96M | -22.42%11.59M | -13.61%16.02M | 6.92%15.06M | 46.82%14.4M | 46.82%14.4M | 172.43%14.94M | 142.87%18.55M | 62.60%14.09M |
Non current assets | ||||||||||
Net PPE | -10.06%4.44M | -10.06%4.44M | 0.64%4.81M | 67.25%5.38M | 48.09%5.7M | 84.74%4.94M | 84.74%4.94M | 1,236.36%4.78M | 1,348.25%3.21M | 1,426.86%3.85M |
-Gross PPE | 8.02%6.14M | 8.02%6.14M | 15.06%6.22M | 80.39%6.67M | 66.30%6.83M | 104.89%5.68M | 104.89%5.68M | 1,292.93%5.4M | 1,408.14%3.7M | 1,415.05%4.11M |
-Accumulated depreciation | -127.21%-1.7M | -127.21%-1.7M | -125.38%-1.41M | -167.56%-1.3M | -339.54%-1.13M | -630.54%-748.56K | -630.54%-748.56K | -1,960.16%-624.43K | -1,978.10%-484.63K | -1,257.57%-256.54K |
Goodwill and other intangible assets | -58.54%35.3M | -58.54%35.3M | -51.41%39.72M | -37.54%41.64M | -3.58%63.32M | 264.89%85.14M | 264.89%85.14M | 254.57%81.74M | 986.42%66.67M | 964.06%65.67M |
-Goodwill | -58.89%31.52M | -58.89%31.52M | -52.01%35.56M | -36.18%37.34M | -1.32%58.49M | 356.54%76.66M | 356.54%76.66M | 258.03%74.09M | 1,326.73%58.52M | 1,345.24%59.27M |
-Other intangible assets | -55.42%3.78M | -55.42%3.78M | -45.56%4.16M | -47.27%4.3M | -24.50%4.83M | 29.59%8.48M | 29.59%8.48M | 224.24%7.65M | 300.71%8.16M | 208.99%6.4M |
Non current prepaid assets | --888.26K | --888.26K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current assets | 216.59%71.52K | 216.59%71.52K | 13.52%19.38K | 4.04%18.6K | 25.80%23.5K | --22.59K | --22.59K | --17.07K | --17.88K | --18.68K |
Total non current assets | -54.83%40.7M | -54.83%40.7M | -48.52%44.55M | -32.71%47.04M | -0.71%69.05M | 246.47%90.1M | 246.47%90.1M | 269.64%86.54M | 999.33%69.9M | 982.52%69.54M |
Total assets | -50.57%51.66M | -50.57%51.66M | -44.68%56.14M | -28.70%63.06M | 0.58%84.11M | 191.79%104.5M | 191.79%104.5M | 251.19%101.48M | 531.99%88.45M | 454.23%83.63M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 103.29%11.84M | 103.29%11.84M | 100.29%8.63M | 183.71%8.98M | 126.04%6.73M | 242.51%5.82M | 242.51%5.82M | 396.37%4.31M | 396.20%3.16M | 1,048.30%2.98M |
-accounts payable | 109.69%11.05M | 109.69%11.05M | 100.29%8.63M | 183.71%8.98M | 126.04%6.73M | 209.81%5.27M | 209.81%5.27M | 446.72%4.31M | 563.49%3.16M | 1,309.38%2.98M |
-Total tax payable | 42.65%793.35K | 42.65%793.35K | ---- | ---- | ---- | --556.15K | --556.15K | ---- | ---- | ---- |
Current accrued expenses | 65.37%4.11M | 65.37%4.11M | 89.49%4.53M | -1.29%4.28M | 24.14%4.03M | 146.50%2.49M | 146.50%2.49M | 238.64%2.39M | 1,036.83%4.34M | 505.03%3.25M |
Current debt and capital lease obligation | -42.85%5.96M | -42.85%5.96M | -41.54%4.94M | -48.89%4.84M | 149.22%6.76M | 446.20%10.43M | 446.20%10.43M | 158.83%8.45M | 206.58%9.46M | -13.84%2.71M |
-Current debt | -44.31%5.74M | -44.31%5.74M | -42.34%4.78M | -50.31%4.64M | 162.55%6.57M | 501.73%10.31M | 501.73%10.31M | 167.50%8.29M | 213.36%9.34M | -17.91%2.5M |
-Current capital lease obligation | 80.19%219.34K | 80.19%219.34K | -1.27%161.15K | 65.38%192K | -8.35%194.07K | -38.04%121.73K | -38.04%121.73K | -2.09%163.23K | 11.87%116.09K | 107.95%211.75K |
Current deferred liabilities | -7.00%4.16M | -7.00%4.16M | 58.19%4.86M | 114.76%5.05M | 112.01%4.14M | 8,366.11%4.47M | 8,366.11%4.47M | --3.07M | --2.35M | --1.95M |
Current liabilities | 12.31%26.07M | 12.31%26.07M | 26.01%22.96M | 19.82%23.14M | 98.92%21.66M | 351.48%23.21M | 351.48%23.21M | 276.64%18.22M | 370.52%19.32M | 176.00%10.89M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 89.53%8.35M | 89.53%8.35M | 46.49%8.98M | 176.18%9.48M | 80.71%9.91M | -18.04%4.4M | -18.04%4.4M | 1,012.46%6.13M | 222.93%3.43M | 402.37%5.48M |
-Long term debt | 82.59%7.75M | 82.59%7.75M | 38.76%8.28M | 165.29%8.75M | 72.72%9.12M | -19.69%4.24M | -19.69%4.24M | 1,245.42%5.97M | 224.94%3.3M | 419.39%5.28M |
-Long term capital lease obligation | 274.55%596.31K | 274.55%596.31K | 322.13%706.9K | 441.20%732.68K | 288.51%788.36K | 80.83%159.21K | 80.83%159.21K | 55.20%167.46K | 180.71%135.38K | 171.14%202.92K |
Non current deferred liabilities | 152.42%1.1M | 152.42%1.1M | --0 | --0 | --0 | --435.68K | --435.68K | ---- | ---- | ---- |
Total non current liabilities | 95.19%9.44M | 95.19%9.44M | 46.49%8.98M | 176.18%9.48M | 80.71%9.91M | -9.93%4.84M | -9.93%4.84M | 1,012.46%6.13M | 222.93%3.43M | 402.37%5.48M |
Total liabilities | 26.61%35.52M | 26.61%35.52M | 31.17%31.95M | 43.41%32.62M | 92.82%31.56M | 166.81%28.05M | 166.81%28.05M | 351.91%24.36M | 340.17%22.75M | 225.05%16.37M |
Shareholders'equity | ||||||||||
Share capital | 22.68%119 | 22.68%119 | 22.14%1.78K | 29.61%1.78K | 13.81%1.54K | -92.29%97 | -92.29%97 | 21.08%1.46K | 16.48%1.37K | 15.04%1.35K |
-common stock | 22.68%119 | 22.68%119 | 22.14%1.78K | 29.61%1.78K | 13.81%1.54K | -92.29%97 | -92.29%97 | 21.08%1.46K | 16.48%1.37K | 15.04%1.35K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- |
Retained earnings | -103.14%-158.02M | -103.14%-158.02M | -117.22%-147.47M | -139.06%-141.96M | -116.78%-112.63M | -76.74%-77.79M | -76.74%-77.79M | -516.40%-67.89M | -577.84%-59.38M | -682.03%-51.96M |
Paid-in capital | 12.84%172.84M | 12.84%172.84M | 15.72%170.37M | 34.28%169.71M | 36.99%162.08M | 121.00%153.17M | 121.00%153.17M | 326.48%147.22M | 618.61%126.38M | 608.63%118.31M |
Gains losses not affecting retained earnings | 24.28%1.32M | 24.28%1.32M | 158.47%1.29M | 306.66%2.68M | 243.43%3.1M | --1.06M | --1.06M | ---2.21M | ---1.3M | --902.44K |
Total stockholders'equity | -78.89%16.14M | -78.89%16.14M | -68.63%24.19M | -53.67%30.44M | -21.87%52.55M | 202.18%76.45M | 202.18%76.45M | 228.10%77.12M | 644.29%65.7M | 569.03%67.26M |
Total equity | -78.89%16.14M | -78.89%16.14M | -68.63%24.19M | -53.67%30.44M | -21.87%52.55M | 202.18%76.45M | 202.18%76.45M | 228.10%77.12M | 644.29%65.7M | 569.03%67.26M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data