(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 | -98.37%20.77K | -98.37%20.77K | 446.19%1.07M | -58.21%335.47K | 247.92%1.97M | 141.41%1.28M | 141.41%1.28M | -23.23%195.4K | -80.31%802.72K | -20.41%566.01K |
-Cash and cash equivalents | -98.37%20.77K | -98.37%20.77K | 446.19%1.07M | -58.21%335.47K | 247.92%1.97M | 141.41%1.28M | 141.41%1.28M | -23.23%195.4K | -80.31%802.72K | -20.41%566.01K |
Receivables | -71.00%412.64K | -71.00%412.64K | -10.51%747.14K | 11.50%954.42K | 73.27%1.24M | 49.28%1.42M | 49.28%1.42M | -33.03%834.88K | 144.01%855.99K | 269.97%717.25K |
-Accounts receivable | -80.64%116.69K | -80.64%116.69K | -14.43%757.89K | 10.13%1.02M | 89.43%1.49M | -41.49%602.76K | -41.49%602.76K | -34.57%885.66K | 131.54%928.15K | 6,020.54%785.39K |
-Notes receivable | -115.81%-41.85K | -115.81%-41.85K | ---- | ---- | ---- | ---19.39K | ---19.39K | ---- | ---- | ---- |
-Other receivables | -59.76%337.81K | -59.76%337.81K | ---- | ---- | ---- | --839.4K | --839.4K | ---- | ---- | ---- |
-Recievables adjustments allowances | ---- | ---- | 78.84%-10.75K | 6.11%-67.75K | -259.52%-244.98K | ---- | ---- | 52.57%-50.78K | -44.13%-72.16K | ---68.14K |
Inventory | -5.33%4.85M | -5.33%4.85M | 77.39%4.71M | 65.46%4.77M | 97.63%4.93M | 85.91%5.12M | 85.91%5.12M | 14.08%2.66M | 147.49%2.88M | 322.63%2.49M |
Prepaid assets | ---- | ---- | -106.16%-69.19K | -129.63%-319.35K | -136.34%-307.05K | ---- | ---- | -31.78%1.12M | 26.51%1.08M | 286.11%845.01K |
Other current assets | -63.92%276.67K | -63.92%276.67K | --1.19M | --872.14K | 107,132,900.00%1.07M | 83.51%766.9K | 83.51%766.9K | ---- | ---- | --1 |
Total current assets | -37.03%5.56M | -37.03%5.56M | 59.10%7.65M | 17.68%6.61M | 92.66%8.9M | 84.86%8.83M | 84.86%8.83M | -12.17%4.81M | -12.78%5.62M | 169.64%4.62M |
Non current assets | ||||||||||
Net PPE | 260.24%745.2K | 260.24%745.2K | 53.85%305.92K | 63.82%437.26K | 59.21%539.54K | 112.68%206.86K | 112.68%206.86K | 103.19%198.84K | 122.77%266.92K | 535.91%338.89K |
-Gross PPE | 260.24%745.2K | 260.24%745.2K | 53.85%305.92K | 63.82%437.26K | 59.21%539.54K | 112.68%206.86K | 112.68%206.86K | --198.84K | -69.31%266.92K | -29.97%338.89K |
Goodwill and other intangible assets | -13.36%18.96M | -13.36%18.96M | -33.29%19.68M | -32.09%20.39M | -22.87%23.58M | -29.66%21.88M | -29.66%21.88M | -14.64%29.49M | 9.85%30.03M | 120.20%30.57M |
-Goodwill | 0.00%8.97M | 0.00%8.97M | -50.87%8.97M | -50.87%8.97M | -44.68%10.1M | -50.87%8.97M | -50.87%8.97M | 2.78%18.26M | 13.02%18.26M | 181.90%18.26M |
-Other intangible assets | -22.66%9.98M | -22.66%9.98M | -4.69%10.7M | -2.93%11.42M | 9.51%13.47M | 0.51%12.91M | 0.51%12.91M | -33.08%11.23M | 5.28%11.77M | 66.20%12.3M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%367.7K | --367.7K | -10.19%367.7K |
Non current prepaid assets | -61.10%75.43K | -61.10%75.43K | -22.68%106.55K | -22.68%106.55K | -19.47%110.96K | 40.74%193.93K | 40.74%193.93K | -20.86%137.79K | 18.58%137.79K | 48.70%137.79K |
Other non current assets | ---- | ---- | ---- | ---- | ---- | --2.63M | --2.63M | ---- | ---- | ---- |
Total non current assets | -20.60%19.78M | -20.60%19.78M | -33.48%20.09M | -32.02%20.94M | -22.87%24.23M | -21.45%24.91M | -21.45%24.91M | -14.19%30.2M | 11.72%30.8M | 117.58%31.41M |
Total assets | -24.90%25.34M | -24.90%25.34M | -20.76%27.74M | -24.35%27.55M | -8.06%33.13M | -7.53%33.74M | -7.53%33.74M | -13.92%35.01M | 7.07%36.42M | 123.10%36.03M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.49%8.08M | -8.49%8.08M | 19.60%8.91M | 18.24%8.89M | -7.60%8.39M | 24.27%8.83M | 24.27%8.83M | 1.69%7.45M | 11.19%7.52M | 38.89%9.08M |
-accounts payable | -5.95%7.54M | -5.95%7.54M | 19.12%8.27M | 16.29%8.14M | -10.12%7.67M | 22.15%8.02M | 22.15%8.02M | 1.32%6.95M | 11.04%7M | 43.11%8.54M |
-Total tax payable | -44.61%145.55K | -44.61%145.55K | 2.21%304.75K | 3.35%277.8K | -7.34%267.42K | -2.22%262.77K | -2.22%262.77K | 23.19%298.15K | 30.43%268.8K | 47.99%288.62K |
-Due to related parties current | -27.95%400.01K | -27.95%400.01K | 60.16%336.25K | 88.66%472.79K | 76.22%452.06K | 99.98%555.22K | 99.98%555.22K | -9.75%209.94K | -0.81%250.6K | -32.26%256.53K |
Current accrued expenses | 34.24%6.51M | 34.24%6.51M | 10.14%6.17M | 23.99%6.29M | 47.62%5.97M | 65.77%4.85M | 65.77%4.85M | 135.77%5.6M | 146.44%5.08M | 89.19%4.04M |
Current provisions | ---- | ---- | ---- | ---- | 1,367.73%294.15K | 806.86%307.73K | 806.86%307.73K | 23.11%24.67K | 12.54%25K | -27.63%20.04K |
Current debt and capital lease obligation | -37.59%8.52M | -37.59%8.52M | -46.90%7.08M | -38.31%7.22M | -6.94%12.9M | 10.08%13.65M | 10.08%13.65M | 323.26%13.33M | 97.87%11.7M | 110.00%13.86M |
-Current debt | -46.05%7.31M | -46.05%7.31M | -47.83%6.88M | -39.94%6.9M | -8.71%12.47M | 9.26%13.55M | 9.26%13.55M | 318.42%13.18M | 94.46%11.5M | 106.99%13.66M |
-Current capital lease obligation | 1,083.02%1.21M | 1,083.02%1.21M | 33.48%203.4K | 54.81%312.23K | 114.23%425.65K | --102.35K | --102.35K | --152.39K | --201.68K | --198.69K |
Current deferred liabilities | ---- | ---- | ---- | ---- | -8.81%317.42K | ---- | ---- | 105.35%396.37K | 28.35%221.36K | --348.1K |
Other current liabilities | -99.25%99.93K | -99.25%99.93K | -98.96%194.82K | -98.73%247.4K | -9.08%12.27M | 7.72%13.25M | 7.72%13.25M | 76.69%18.73M | 191.40%19.43M | 11,607.26%13.5M |
Current liabilities | -43.23%23.22M | -43.23%23.22M | -50.90%22.36M | -48.49%22.65M | -1.73%40.14M | 16.68%40.89M | 16.68%40.89M | 92.40%45.54M | 103.58%43.97M | 164.93%40.85M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.00%150K | 0.00%150K | -47.55%156.78K | -92.41%477.14K | -86.01%851.87K | -97.59%150K | -97.59%150K | -97.70%298.9K | -15.80%6.28M | -36.38%6.09M |
-Long term debt | 0.00%150K | 0.00%150K | -49.82%150K | -92.94%443.64K | -86.77%798.76K | -97.59%150K | -97.59%150K | -97.70%298.9K | -15.80%6.28M | -36.92%6.04M |
-Long term capital lease obligation | ---- | ---- | --6.78K | --33.5K | 3.00%53.11K | ---- | ---- | ---- | ---- | --51.56K |
Non current deferred liabilities | --368.03K | --368.03K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -32.77%1.69M | 1,227.58%1.04M | 46,830.11%2.68M |
Other non current liabilities | ---- | ---- | ---1 | ---1 | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 74.17%518.03K | 74.17%518.03K | -92.12%156.78K | -93.49%477.14K | -90.28%851.87K | -96.51%297.44K | -96.51%297.44K | -87.19%1.99M | -2.83%7.33M | -8.47%8.77M |
Total liabilities | -42.38%23.73M | -42.38%23.73M | -52.63%22.52M | -54.92%23.13M | -17.38%40.99M | -5.47%41.19M | -5.47%41.19M | 21.24%47.53M | 76.04%51.3M | 98.50%49.62M |
Shareholders'equity | ||||||||||
Share capital | 489.47%112 | 489.47%112 | 11.11%60 | -84.96%795 | -56.81%599 | 46.15%19 | 46.15%19 | -95.72%54 | 378.89%5.29K | -78.18%1.39K |
-common stock | 511.11%110 | 511.11%110 | 9.43%58 | -85.00%793 | -56.89%598 | 38.46%18 | 38.46%18 | -95.80%53 | 378.89%5.29K | --1.39K |
-Preferred stock | 100.00%2 | 100.00%2 | 100.00%2 | --2 | --1 | --1 | --1 | --1 | --0 | --0 |
Retained earnings | -9.88%-113.99M | -9.88%-113.99M | -25.36%-110.28M | -26.20%-104.84M | -49.43%-109.88M | -57.90%-103.75M | -57.90%-103.75M | -57.07%-87.97M | -76.49%-83.07M | -102.19%-73.54M |
Paid-in capital | 20.05%115.6M | 20.05%115.6M | 53.10%115.5M | 60.24%109.26M | 70.17%102.02M | 64.28%96.29M | 64.28%96.29M | 31.28%75.44M | 31.28%68.19M | 117.86%59.95M |
Total stockholders'equity | 121.50%1.6M | 121.50%1.6M | 141.69%5.22M | 129.73%4.42M | 42.11%-7.86M | -5.13%-7.45M | -5.13%-7.45M | -956.19%-12.52M | -405.33%-14.88M | -53.56%-13.58M |
Total equity | 121.50%1.6M | 121.50%1.6M | 141.69%5.22M | 129.73%4.42M | 42.11%-7.86M | -5.13%-7.45M | -5.13%-7.45M | -956.19%-12.52M | -405.33%-14.88M | -53.56%-13.58M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data