(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 | 306.85%69.47M | 306.85%69.47M | 50.84%57.97M | 42.83%23.24M | -70.87%16.13M | -83.71%17.08M | -83.71%17.08M | -73.35%38.43M | -78.21%16.27M | -45.03%55.36M |
-Cash and cash equivalents | 306.85%69.47M | 306.85%69.47M | 50.84%57.97M | 42.83%23.24M | -70.87%16.13M | -83.71%17.08M | -83.71%17.08M | -73.35%38.43M | -78.21%16.27M | -45.03%55.36M |
Receivables | 441.95%20.53M | 441.95%20.53M | -36.49%4.04M | 33.23%3.61M | 170.77%7.55M | 11.81%3.79M | 11.81%3.79M | 160.37%6.37M | 514.74%2.71M | 701.15%2.79M |
-Accounts receivable | 103.30%3.39M | 103.30%3.39M | -34.14%1.58M | -41.41%1.52M | 36.36%3.66M | -13.05%1.67M | -13.05%1.67M | 70.41%2.4M | 1,427.06%2.6M | 1,358.70%2.68M |
-Notes receivable | ---- | ---- | -44.83%64K | -52.17%55K | -56.73%45K | ---- | ---- | 27.47%116K | 71.64%115K | 215.15%104K |
-Other receivables | 707.82%17.14M | 707.82%17.14M | -37.70%2.4M | --2.04M | --3.84M | 55.00%2.12M | 55.00%2.12M | 306.54%3.85M | ---- | ---- |
Inventory | -26.61%17.07M | -26.61%17.07M | -11.32%20.57M | 28.51%16.63M | 36.76%14.08M | 79.25%23.26M | 79.25%23.26M | 364.23%23.19M | 191.86%12.94M | 11,086.96%10.29M |
Prepaid assets | 16.46%8.24M | 16.46%8.24M | 97.91%20.18M | -40.80%14.64M | -68.81%7.55M | -63.23%7.08M | -63.23%7.08M | -39.72%10.2M | 103.07%24.73M | 288.43%24.22M |
Restricted cash | 26.20%3.44M | 26.20%3.44M | 82.44%3.44M | 167.97%3.36M | 117.13%2.73M | 216.49%2.73M | 216.49%2.73M | 259.05%1.89M | --1.26M | --1.26M |
Other current assets | 193.20%3.58M | 193.20%3.58M | 46.61%2.29M | -2.51%2.48M | -10.88%2M | -3.79%1.22M | -3.79%1.22M | --1.56M | --2.55M | --2.24M |
Total current assets | 121.83%122.33M | 121.83%122.33M | 32.90%108.49M | 5.81%63.97M | -47.97%50.03M | -61.32%55.15M | -61.32%55.15M | -51.72%81.64M | -34.10%60.46M | -10.46%96.15M |
Non current assets | ||||||||||
Net PPE | 33.04%41.89M | 33.04%41.89M | -29.36%24.28M | -7.31%23.88M | 47.11%28.7M | 92.47%31.49M | 92.47%31.49M | 234.36%34.37M | 207.01%25.76M | 144.02%19.51M |
-Gross PPE | 37.92%59.92M | 37.92%59.92M | -9.28%39.9M | 11.26%37.87M | 57.75%43.26M | 81.19%43.45M | 81.19%43.45M | 157.06%43.98M | 134.17%34.03M | 102.60%27.42M |
-Accumulated depreciation | -50.77%-18.03M | -50.77%-18.03M | -62.57%-15.62M | -69.09%-13.98M | -83.99%-14.56M | -56.98%-11.96M | -56.98%-11.96M | -40.69%-9.61M | -34.65%-8.27M | -42.83%-7.91M |
Goodwill and other intangible assets | 1.20%4.63M | 1.20%4.63M | 1.29%4.64M | 1.50%4.66M | 1.74%4.68M | -0.87%4.57M | -0.87%4.57M | -0.87%4.58M | -0.86%4.59M | 1,384.19%4.6M |
-Goodwill | 0.00%4.33M | 0.00%4.33M | 0.00%4.33M | 0.00%4.33M | 0.00%4.33M | 0.00%4.33M | 0.00%4.33M | 0.00%4.33M | 0.00%4.33M | --4.33M |
-Other intangible assets | 22.92%295K | 22.92%295K | 23.60%309K | 26.54%329K | 29.63%350K | -14.29%240K | -14.29%240K | -13.79%250K | -13.33%260K | --270K |
Long-term notes receivables | ---- | ---- | -78.28%799K | -78.40%808K | -76.76%817K | ---- | ---- | -21.01%3.68M | -7.77%3.74M | 20.87%3.52M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 45.95%1.23M | 52.55%1.23M |
Other non current assets | 13.23%17.65M | 13.23%17.65M | 11.61%15.87M | 696.23%15.63M | 736.93%15.5M | 646.77%15.59M | 646.77%15.59M | 7,228.87%14.22M | 911.86%1.96M | 761.40%1.85M |
Total non current assets | 24.24%64.16M | 24.24%64.16M | -19.81%45.59M | 20.64%44.98M | 61.86%49.7M | 94.12%51.64M | 94.12%51.64M | 170.71%56.85M | 105.85%37.28M | 50.45%30.71M |
Total assets | 74.64%186.49M | 74.64%186.49M | 11.26%154.08M | 11.47%108.95M | -21.39%99.73M | -36.88%106.79M | -36.88%106.79M | -27.14%138.48M | -11.03%97.74M | -0.74%126.86M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -37.91%23.15M | -37.91%23.15M | -57.02%16.27M | -37.22%18.26M | 202.41%35.26M | 171.47%37.28M | 171.47%37.28M | 187.26%37.85M | 91.86%29.09M | -42.21%11.66M |
-accounts payable | -40.75%20.54M | -40.75%20.54M | -61.04%13.83M | -47.05%15.4M | 179.00%32.53M | 176.67%34.67M | 176.67%34.67M | 169.37%35.49M | 91.86%29.09M | -42.21%11.66M |
-Other payable | -0.08%2.61M | -0.08%2.61M | 3.48%2.44M | --2.86M | --2.73M | --2.61M | --2.61M | --2.36M | ---- | ---- |
Current accrued expenses | 217.53%20.18M | 217.53%20.18M | 62.54%12.94M | 16.68%11.44M | 22.55%11.71M | 14.26%6.36M | 14.26%6.36M | --7.96M | --9.8M | --9.56M |
Current provisions | 49.26%9.55M | 49.26%9.55M | 71.57%9.69M | 34.84%6.59M | 82.35%5.91M | 202.89%6.4M | 202.89%6.4M | --5.65M | 140.64%4.89M | --3.24M |
Current debt and capital lease obligation | -27.57%4.83M | -27.57%4.83M | 15.94%4.51M | -70.98%4.34M | 63.37%12.37M | -12.91%6.67M | -12.91%6.67M | -40.26%3.89M | 145.44%14.95M | 537.91%7.57M |
-Current debt | -40.07%3.33M | -40.07%3.33M | 13.78%3.21M | -77.81%3.09M | 68.16%11.22M | -15.37%5.56M | -15.37%5.56M | -56.61%2.82M | 129.15%13.94M | 467.43%6.67M |
-Current capital lease obligation | 35.26%1.5M | 35.26%1.5M | 21.65%1.3M | 23.00%1.25M | 27.81%1.15M | 2.03%1.11M | 2.03%1.11M | 17,683.33%1.07M | 11,155.56%1.01M | 8,072.73%899K |
Current deferred liabilities | -20.26%3.07M | -20.26%3.07M | 606.45%3.29M | 170.65%2.38M | -77.31%400K | 353.47%3.85M | 353.47%3.85M | -61.22%465K | -34.40%879K | 113.18%1.76M |
Other current liabilities | 212.50%100K | 212.50%100K | 200.00%93K | 169.23%35K | 466.67%34K | 255.56%32K | 255.56%32K | --31K | --13K | --6K |
Current liabilities | 0.49%60.87M | 0.49%60.87M | -16.22%46.78M | -27.81%43.04M | 94.34%65.69M | 102.48%60.58M | 102.48%60.58M | 167.39%55.84M | 142.14%59.62M | 52.32%33.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 16.90%203.88M | 16.90%203.88M | 25.68%207.52M | 145.87%233.33M | 101.99%202.39M | 64.73%174.4M | 64.73%174.4M | 54.55%165.12M | 600.91%94.9M | 94,425.47%100.2M |
-Long term debt | 17.77%200.53M | 17.77%200.53M | 26.98%204.05M | 154.46%229.52M | 108.46%198.56M | 65.89%170.27M | 65.89%170.27M | 50.41%160.7M | 566.16%90.2M | 90,618.10%95.25M |
-Long term capital lease obligation | -18.89%3.35M | -18.89%3.35M | -21.58%3.47M | -18.96%3.81M | -22.62%3.83M | 28.10%4.13M | 28.10%4.13M | --4.43M | --4.71M | 494,200.00%4.94M |
Non current deferred liabilities | 270.29%3.54M | 270.29%3.54M | 0.00%956K | 9.13%956K | -17.59%956K | --956K | --956K | 20.10%956K | 11.59%876K | 50.06%1.16M |
Derivative product liabilities | 35,106.41%27.46M | 35,106.41%27.46M | 16,654.74%22.95M | 64,349.44%57.36M | -34.82%234K | -91.58%78K | -91.58%78K | -91.62%137K | -96.20%89K | -87.73%359K |
Other non current liabilities | -55.73%1.54M | -55.73%1.54M | -53.21%1.49M | 4,534.15%3.8M | 18,100.00%3.64M | 20,417.65%3.49M | 20,417.65%3.49M | --3.17M | --82K | --20K |
Total non current liabilities | 32.14%236.42M | 32.14%236.42M | 37.81%235.63M | 207.92%295.45M | 102.98%209.64M | 67.51%178.92M | 67.51%178.92M | 54.35%170.98M | 475.76%95.95M | 2,615.04%103.28M |
Total liabilities | 24.13%297.29M | 24.13%297.29M | 24.51%282.41M | 117.58%338.49M | 100.85%275.32M | 75.16%239.5M | 75.16%239.5M | 72.28%226.82M | 276.80%155.57M | 427.37%137.08M |
Shareholders'equity | ||||||||||
Share capital | 133.33%21K | 133.33%21K | 100.00%16K | 133.33%14K | 100.00%10K | 80.00%9K | 80.00%9K | 60.00%8K | 20.00%6K | 0.00%5K |
-common stock | 133.33%21K | 133.33%21K | 100.00%16K | 133.33%14K | 100.00%10K | 80.00%9K | 80.00%9K | 60.00%8K | 20.00%6K | 0.00%5K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -35.51%-875.85M | -35.51%-875.85M | -41.53%-834.64M | -63.69%-849.57M | -55.29%-717.94M | -55.17%-646.34M | -55.17%-646.34M | -52.81%-589.73M | -41.11%-519.01M | -47.34%-462.32M |
Paid-in capital | 48.95%765.02M | 48.95%765.02M | 40.87%706.29M | 34.44%620.01M | 19.96%542.33M | 14.40%513.61M | 14.40%513.61M | 12.83%501.38M | 5.68%461.17M | 8.79%452.09M |
Gains losses not affecting retained earnings | 16.67%7K | 16.67%7K | -25.00%3K | 80.00%9K | --7K | --6K | --6K | --4K | --5K | ---- |
Total stockholders'equity | 16.51%-110.8M | 16.51%-110.8M | -45.27%-128.33M | -296.93%-229.54M | -1,618.17%-175.6M | -509.01%-132.71M | -509.01%-132.71M | -251.21%-88.34M | -184.34%-57.83M | -110.04%-10.22M |
Total equity | 16.51%-110.8M | 16.51%-110.8M | -45.27%-128.33M | -296.93%-229.54M | -1,618.17%-175.6M | -509.01%-132.71M | -509.01%-132.71M | -251.21%-88.34M | -184.34%-57.83M | -110.04%-10.22M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data