(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 | 3,803.85%2.03M | 3,803.85%2.03M | 272.20%2.42M | 35.23%1.95M | -1.08%916K | -98.47%52K | -98.47%52K | -49.69%651K | -35.62%1.44M | -30.48%926K |
-Cash and cash equivalents | 3,803.85%2.03M | 3,803.85%2.03M | 4,024.39%1.69M | 40.30%1.32M | 33.78%301K | -98.06%52K | -98.06%52K | -89.24%41K | -29.31%938K | -58.94%225K |
-Short-term investments | ---- | ---- | 20.00%732K | 25.75%630K | -12.27%615K | ---- | ---- | -33.19%610K | -44.82%501K | -10.59%701K |
Receivables | 99.10%1.77M | 99.10%1.77M | -16.19%844K | -27.19%841K | 1.80%1.35M | -47.18%890K | -47.18%890K | -38.14%1.01M | 0.52%1.16M | -10.86%1.33M |
-Accounts receivable | 298.20%1.77M | 298.20%1.77M | -16.19%844K | -27.19%841K | -31.65%909K | -64.11%445K | -64.11%445K | -38.14%1.01M | 0.52%1.16M | -10.86%1.33M |
-Taxes receivable | --0 | --0 | --0 | --0 | --445K | 0.00%445K | 0.00%445K | ---- | ---- | ---- |
Inventory | -18.94%4.44M | -18.94%4.44M | -20.39%4.9M | -26.00%5.3M | -32.97%4.94M | -30.38%5.48M | -30.38%5.48M | -20.62%6.16M | -11.82%7.17M | -1.97%7.37M |
Prepaid assets | 14.81%946K | 14.81%946K | ---- | ---- | ---- | 73.11%824K | 73.11%824K | ---- | ---- | ---- |
Other current assets | --2K | --2K | -76.02%189K | -74.38%217K | -75.14%226K | ---- | ---- | -44.55%788K | 4.57%847K | 16.84%909K |
Total current assets | 26.88%9.19M | 26.88%9.19M | -2.85%8.36M | -21.69%8.31M | -29.42%7.43M | -46.05%7.24M | -46.05%7.24M | -28.90%8.6M | -13.91%10.61M | -5.26%10.53M |
Non current assets | ||||||||||
Net PPE | -19.51%1.01M | -19.51%1.01M | -37.78%1.05M | -42.45%1.09M | -41.55%1.18M | 29.89%1.26M | 29.89%1.26M | 66.93%1.68M | 76.18%1.9M | 66.42%2.02M |
-Gross PPE | -8.24%2.36M | -8.24%2.36M | -44.38%2.39M | -46.27%2.43M | -46.20%2.5M | -31.76%2.57M | -31.76%2.57M | 13.97%4.29M | 17.49%4.52M | 18.58%4.65M |
-Accumulated depreciation | -2.51%-1.35M | -2.51%-1.35M | 48.64%-1.34M | 49.04%-1.33M | 49.75%-1.32M | 53.03%-1.32M | 53.03%-1.32M | 5.37%-2.61M | 5.43%-2.61M | 2.80%-2.64M |
Total non current assets | -19.51%1.01M | -19.51%1.01M | -37.78%1.05M | -42.45%1.09M | -41.55%1.18M | 29.89%1.26M | 29.89%1.26M | 66.93%1.68M | 76.18%1.9M | 66.42%2.02M |
Total assets | 20.03%10.2M | 20.03%10.2M | -8.56%9.4M | -24.84%9.4M | -31.37%8.61M | -40.95%8.5M | -40.95%8.5M | -21.53%10.28M | -6.66%12.51M | 1.78%12.55M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 71.05%3.77M | 71.05%3.77M | 37.96%2.6M | 122.15%2.91M | -2.38%2.18M | -1.39%2.2M | -1.39%2.2M | -27.63%1.89M | -54.01%1.31M | -35.12%2.23M |
-accounts payable | 71.05%3.77M | 71.05%3.77M | 37.96%2.6M | 122.15%2.91M | -2.38%2.18M | -1.39%2.2M | -1.39%2.2M | -27.63%1.89M | -54.01%1.31M | -35.12%2.23M |
Current accrued expenses | -9.75%435K | -9.75%435K | -28.06%423K | -36.32%505K | -47.22%493K | -57.87%482K | -57.87%482K | -40.06%588K | -9.16%793K | -8.16%934K |
Current provisions | -18.03%150K | -18.03%150K | -39.26%147K | -53.65%146K | -46.04%143K | -37.97%183K | -37.97%183K | 0.83%242K | 31.80%315K | 10.88%265K |
Current debt and capital lease obligation | -69.55%1.55M | -69.55%1.55M | -64.18%1.48M | -54.29%1.83M | -58.51%1.87M | 20.48%5.08M | 20.48%5.08M | -12.80%4.14M | 7.47%4M | 9.58%4.51M |
-Current debt | -72.88%1.32M | -72.88%1.32M | -67.93%1.27M | -57.63%1.62M | -61.01%1.67M | 25.49%4.88M | 25.49%4.88M | -7.50%3.95M | 23.26%3.82M | 25.00%4.27M |
-Current capital lease obligation | 12.63%223K | 12.63%223K | 14.29%216K | 16.67%210K | -13.50%205K | -39.26%198K | -39.26%198K | -60.29%189K | -71.11%180K | -66.00%237K |
Current deferred liabilities | --450K | --450K | ---- | ---- | ---- | --0 | --0 | 250.00%7K | --0 | --0 |
Current liabilities | -20.07%6.35M | -20.07%6.35M | -32.16%4.65M | -16.05%5.39M | -40.99%4.68M | -2.57%7.95M | -2.57%7.95M | -19.98%6.86M | -17.21%6.42M | -10.62%7.94M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -22.45%798K | -22.45%798K | -54.82%857K | -52.37%915K | -17.44%975K | 3,857.69%1.03M | 3,857.69%1.03M | 6,223.33%1.9M | 3,987.23%1.92M | 586.63%1.18M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --815K | 5,961.54%788K | ---- |
-Long term capital lease obligation | -22.45%798K | -22.45%798K | -20.79%857K | -19.24%915K | -17.44%975K | 3,857.69%1.03M | 3,857.69%1.03M | 3,506.67%1.08M | 3,232.35%1.13M | 586.63%1.18M |
Total non current liabilities | -22.45%798K | -22.45%798K | -54.82%857K | -52.37%915K | -17.44%975K | 3,857.69%1.03M | 3,857.69%1.03M | 6,223.33%1.9M | 3,987.23%1.92M | 586.63%1.18M |
Total liabilities | -20.35%7.15M | -20.35%7.15M | -37.07%5.51M | -24.42%6.3M | -37.94%5.66M | 9.69%8.98M | 9.69%8.98M | 1.79%8.76M | 6.92%8.34M | 0.73%9.12M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --2K | --1K | --1K | --1K | --1K | --0 |
-common stock | --0 | --0 | --0 | --0 | --2K | --1K | --1K | --1K | --1K | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -2.88%-153.32M | -2.88%-153.32M | -3.92%-152.47M | -5.19%-151.52M | -6.21%-150.36M | -7.41%-149.02M | -7.41%-149.02M | -7.79%-146.71M | -6.73%-144.05M | -6.84%-141.56M |
Paid-in capital | 5.27%156.37M | 5.27%156.37M | 5.48%156.36M | 4.32%154.62M | 5.73%153.31M | 2.48%148.55M | 2.48%148.55M | 5.42%148.24M | 5.44%148.22M | 6.79%145M |
Gains losses not affecting retained earnings | 0.00%-3K | 0.00%-3K | 0.00%-3K | 0.00%-3K | 0.00%-3K | 0.00%-3K | 0.00%-3K | 0.00%-3K | 0.00%-3K | 0.00%-3K |
Total stockholders'equity | 739.62%3.05M | 739.62%3.05M | 155.05%3.89M | -25.70%3.1M | -13.90%2.96M | -107.68%-477K | -107.68%-477K | -66.10%1.53M | -25.56%4.17M | 4.70%3.43M |
Total equity | 739.62%3.05M | 739.62%3.05M | 155.05%3.89M | -25.70%3.1M | -13.90%2.96M | -107.68%-477K | -107.68%-477K | -66.10%1.53M | -25.56%4.17M | 4.70%3.43M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data