(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 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -28.50%12.71M | -28.50%12.71M | --13.24M | 3,023.41%32.95M | 56.92%15.79M | -30.50%17.78M | --17.78M | --1.06M | --10.06M | 312.28%25.59M |
-Cash and cash equivalents | -28.50%12.71M | -28.50%12.71M | --13.24M | 3,023.41%32.95M | 56.92%15.79M | -30.50%17.78M | --17.78M | --1.06M | --10.06M | 312.28%25.59M |
Receivables | 13.50%1.64M | 13.50%1.64M | --4.34M | -53.38%2.17M | 48.45%2.97M | 84.42%1.44M | --1.44M | --4.66M | --2M | -57.45%783K |
-Accounts receivable | 13.50%1.64M | 13.50%1.64M | --4.34M | -53.38%2.17M | 48.45%2.97M | 84.42%1.44M | --1.44M | --4.66M | --2M | -57.45%783K |
Inventory | -22.74%38.78M | -22.74%38.78M | --41.91M | 4.57%44.2M | 56.66%51.81M | 85.01%50.19M | --50.19M | --42.27M | --33.07M | 356.07%27.13M |
Prepaid assets | -35.63%2.67M | -35.63%2.67M | --3.43M | -7.05%4.67M | -30.58%4.05M | -46.47%4.15M | --4.15M | --5.02M | --5.83M | 431.46%7.75M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.04M | --3.04M | --3.04M |
Other current assets | -55.81%118K | -55.81%118K | --118K | -93.63%239K | -83.68%396K | -85.06%267K | --267K | --3.75M | --2.43M | 451.54%1.79M |
Total current assets | -24.26%55.92M | -24.26%55.92M | --63.02M | 40.85%84.23M | 32.92%75.02M | 11.73%73.83M | --73.83M | --59.8M | --56.44M | 318.84%66.08M |
Non current assets | ||||||||||
Net PPE | 26.26%19.28M | 26.26%19.28M | --19.49M | 40.84%19.7M | 9.37%15.49M | 50.18%15.27M | --15.27M | --13.99M | --14.17M | 235.64%10.17M |
-Gross PPE | 30.77%22.11M | 30.77%22.11M | --21.99M | 44.57%21.88M | 14.96%17.38M | 53.31%16.91M | --16.91M | --15.13M | --15.12M | 228.87%11.03M |
-Accumulated depreciation | -72.93%-2.82M | -72.93%-2.82M | ---2.5M | -90.06%-2.18M | -98.32%-1.88M | -90.55%-1.63M | ---1.63M | ---1.15M | ---950K | -165.33%-857K |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --366K | --76K | ---- |
Total non current assets | 26.26%19.28M | 26.26%19.28M | --19.49M | 37.25%19.7M | 8.78%15.49M | 50.18%15.27M | --15.27M | --14.35M | --14.24M | 235.64%10.17M |
Total assets | -15.60%75.2M | -15.60%75.2M | --82.51M | 40.15%103.93M | 28.05%90.51M | 16.86%89.11M | --89.11M | --74.15M | --70.68M | 305.44%76.25M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -23.92%10.35M | -23.92%10.35M | --10.02M | 60.92%20.12M | 141.12%18.95M | 13.44%13.6M | --13.6M | --12.5M | --7.86M | 173.02%11.99M |
-accounts payable | -23.87%10.26M | -23.87%10.26M | --9.89M | 59.89%19.99M | 160.00%18.82M | 18.62%13.48M | --13.48M | --12.5M | --7.24M | 267.52%11.36M |
-Total tax payable | -28.91%91K | -28.91%91K | --128K | --128K | -79.35%128K | -79.71%128K | --128K | --0 | --620K | -51.50%631K |
Current accrued expenses | 22.81%8.82M | 22.81%8.82M | --10.79M | 246.64%9.76M | 185.38%8.2M | 175.38%7.18M | --7.18M | --2.82M | --2.87M | 240.03%2.61M |
Current debt and capital lease obligation | 2.77%21.01M | 2.77%21.01M | --20M | 272.24%23.61M | 264.93%22.91M | 591.24%20.44M | --20.44M | --6.34M | --6.28M | 1,214.22%2.96M |
-Current debt | 2.29%19.68M | 2.29%19.68M | --18.7M | 329.24%22.37M | 319.47%21.7M | 926.24%19.24M | --19.24M | --5.21M | --5.17M | --1.88M |
-Current capital lease obligation | 10.52%1.32M | 10.52%1.32M | --1.3M | 9.55%1.24M | 9.86%1.22M | 10.72%1.2M | --1.2M | --1.13M | --1.11M | 380.89%1.08M |
Current deferred liabilities | -15.55%201K | -15.55%201K | --217K | -39.44%152K | -42.50%418K | -45.16%238K | --238K | --251K | --727K | -75.60%434K |
Current liabilities | -2.62%40.38M | -2.62%40.38M | --41.02M | 144.80%53.64M | 184.59%50.48M | 130.48%41.46M | --41.46M | --21.91M | --17.74M | 151.15%17.99M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -35.68%2.3M | -35.68%2.3M | --2.64M | -92.60%2.89M | -91.72%3.21M | -91.43%3.58M | --3.58M | --39.03M | --38.78M | 5,407.52%41.75M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --34.91M | --34.37M | --37.05M |
-Long term capital lease obligation | -35.68%2.3M | -35.68%2.3M | --2.64M | -29.79%2.89M | -27.22%3.21M | -23.82%3.58M | --3.58M | --4.12M | --4.41M | 519.26%4.69M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 36.86%453K |
Non current accrued expenses | -69.11%152K | -69.11%152K | --351K | --551K | --361K | --492K | --492K | ---- | ---- | --0 |
Derivative product liabilities | -86.41%4.46M | -86.41%4.46M | --14.17M | --14.64M | --4.14M | --32.83M | --32.83M | ---- | ---- | --0 |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2M | --2M | ---- |
Total non current liabilities | -81.26%6.92M | -81.26%6.92M | --17.16M | -55.94%18.08M | -81.09%7.71M | -12.56%36.9M | --36.9M | --41.03M | --40.78M | 1,266.14%42.2M |
Total liabilities | -39.65%47.29M | -39.65%47.29M | --58.18M | 13.95%71.72M | -0.55%58.19M | 30.19%78.36M | --78.36M | --62.94M | --58.52M | 487.10%60.19M |
Shareholders'equity | ||||||||||
Share capital | 50.00%6K | 50.00%6K | --6K | 50.00%6K | 25.00%5K | 0.00%4K | --4K | --4K | --4K | 0.00%4K |
-common stock | 50.00%6K | 50.00%6K | --6K | 50.00%6K | 25.00%5K | 0.00%4K | --4K | --4K | --4K | 0.00%4K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 |
Retained earnings | -49.84%-41.54M | -49.84%-41.54M | ---43.96M | -491.43%-33.94M | -319.34%-22.24M | -322.88%-27.72M | ---27.72M | --8.67M | --10.14M | 53.56%12.44M |
Paid-in capital | 80.56%69.45M | 80.56%69.45M | --68.29M | 2,504.25%66.15M | 2,600.54%54.55M | 962.75%38.46M | --38.46M | --2.54M | --2.02M | 702.44%3.62M |
Total stockholders'equity | 159.82%27.91M | 159.82%27.91M | --24.34M | 187.23%32.21M | 165.66%32.32M | -33.11%10.74M | --10.74M | --11.22M | --12.16M | 87.74%16.06M |
Total equity | 159.82%27.91M | 159.82%27.91M | --24.34M | 187.23%32.21M | 165.66%32.32M | -33.11%10.74M | --10.74M | --11.22M | --12.16M | 87.74%16.06M |
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
No Data