(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 | -33.82%7.58M | -33.82%7.58M | -65.66%4.55M | -90.53%1.84M | -77.03%5.4M | -32.61%11.45M | -32.61%11.45M | -45.64%13.25M | -61.31%19.41M | 179.43%23.5M |
-Cash and cash equivalents | -33.82%7.58M | -33.82%7.58M | -65.66%4.55M | -90.53%1.84M | -77.03%5.4M | -32.61%11.45M | -32.61%11.45M | -45.64%13.25M | -61.31%19.41M | 179.43%23.5M |
Receivables | -55.31%425K | -55.31%425K | 91.79%1.78M | 41.79%984K | -22.51%647K | 39.04%951K | 39.04%951K | 3,873.74%926K | 2,878.16%694K | 1,463.44%835K |
-Other receivables | -55.31%425K | -55.31%425K | 91.79%1.78M | 41.79%984K | -22.51%647K | 39.04%951K | 39.04%951K | --926K | --694K | 3,250.99%835K |
Other current assets | 24.53%1.6M | 24.53%1.6M | -57.89%704K | -41.34%1.07M | -41.13%471K | 17.05%1.28M | 17.05%1.28M | 23.56%1.67M | 4.04%1.82M | 219.69%800K |
Total current assets | -29.84%9.6M | -29.84%9.6M | -55.65%7.03M | -82.25%3.89M | -74.08%6.52M | -27.10%13.68M | -27.10%13.68M | -38.46%15.85M | -57.79%21.93M | 188.46%25.14M |
Non current assets | ||||||||||
Net PPE | 2,528.28%33.27M | 2,528.28%33.27M | 1,534.76%35.03M | 1,401.90%35.55M | -14.06%1.2M | -60.89%1.27M | -60.89%1.27M | -33.30%2.14M | -29.34%2.37M | -45.95%1.4M |
-Gross PPE | 2,472.27%33.39M | 2,472.27%33.39M | 1,534.76%35.03M | 1,401.90%35.55M | -14.06%1.2M | -62.31%1.3M | -62.31%1.3M | -33.30%2.14M | -29.34%2.37M | -48.82%1.4M |
-Accumulated depreciation | -256.25%-114K | -256.25%-114K | ---- | ---- | ---- | 84.54%-32K | 84.54%-32K | ---- | ---- | ---- |
Goodwill and other intangible assets | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | -74.56%2.04M | -74.56%2.04M | -74.56%2.04M | -77.04%2.04M | -77.04%2.04M | -9.77%8.03M |
-Goodwill | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.01%2.04M | 0.01%2.04M | 0.01%2.04M |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -12.68%5.99M |
Investments and advances | --0 | --0 | --0 | --0 | -97.92%8K | -94.10%59K | -94.10%59K | -93.20%68K | --89K | --385K |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -7.36%477K | -13.82%421K |
Other non current assets | -19.39%4.22M | -19.39%4.22M | 893.89%8.14M | --5.47M | --5.34M | 971.52%5.23M | 971.52%5.23M | --819K | ---- | ---- |
Total non current assets | 359.79%39.53M | 359.79%39.53M | 791.15%45.22M | 765.24%43.06M | -16.09%8.59M | -32.61%8.6M | -32.61%8.6M | -62.79%5.07M | -61.02%4.98M | -14.55%10.24M |
Total assets | 120.53%49.13M | 120.53%49.13M | 149.68%52.25M | 74.54%46.95M | -57.29%15.11M | -29.33%22.28M | -29.33%22.28M | -46.88%20.93M | -58.43%26.9M | 70.91%35.38M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -32.52%2.27M | -32.52%2.27M | 170.35%3.11M | 199.93%4.43M | 190.96%3.22M | 92.02%3.37M | 92.02%3.37M | 15.43%1.15M | -59.83%1.48M | -38.96%1.11M |
-accounts payable | -34.14%1.07M | -34.14%1.07M | 27.30%1.46M | 80.99%2.68M | 32.10%1.46M | -7.69%1.62M | -7.69%1.62M | 15.43%1.15M | -59.83%1.48M | -38.96%1.11M |
-Total tax payable | --2K | --2K | --2K | --8K | --7K | --0 | --0 | ---- | ---- | ---- |
-Due to related parties current | -31.14%1.21M | -31.14%1.21M | --1.64M | --1.75M | --1.75M | --1.75M | --1.75M | ---- | ---- | ---- |
Current accrued expenses | -30.34%1.78M | -30.34%1.78M | 220.34%4.9M | -19.16%1.79M | 3.43%1.81M | 331.87%2.56M | 331.87%2.56M | -0.64%1.53M | 44.30%2.21M | 205.38%1.75M |
Current debt and capital lease obligation | 651.19%2.22M | 651.19%2.22M | 161.73%1.15M | -55.64%173K | 12.75%168K | -30.75%295K | -30.75%295K | -46.34%439K | -64.67%390K | -83.97%149K |
-Current capital lease obligation | 651.19%2.22M | 651.19%2.22M | 161.73%1.15M | -55.64%173K | 12.75%168K | -30.75%295K | -30.75%295K | 7.57%439K | 1.58%390K | -48.15%149K |
Current deferred liabilities | --190K | --190K | --349K | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | ---- | -68.51%450K | -82.22%8K | 46.96%363K | 46.96%363K | 328.71%2.65M | 45.04%1.43M | --45K |
Current liabilities | -14.12%6.57M | -14.12%6.57M | 28.91%9.63M | 0.66%7.17M | 46.74%5.41M | 108.16%7.65M | 108.16%7.65M | 63.73%7.47M | -7.37%7.12M | -5.59%3.68M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4,367.53%39.63M | 4,367.53%39.63M | 1,555.19%38.45M | 1,337.03%34.96M | -17.39%841K | -61.38%887K | -61.38%887K | -3.64%2.32M | -3.81%2.43M | -46.55%1.02M |
-Long term debt | --6.77M | --6.77M | --3.45M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | 3,603.95%32.85M | 3,603.95%32.85M | 1,406.59%35M | 1,337.03%34.96M | -17.39%841K | -61.38%887K | -61.38%887K | -3.64%2.32M | -3.81%2.43M | -44.28%1.02M |
Non current deferred liabilities | --392K | --392K | --250K | --250K | --250K | --0 | --0 | ---- | ---- | ---- |
Due to related parties non current | --0 | --0 | --0 | --331K | --768K | --1.21M | --1.21M | ---- | ---- | ---- |
Derivative product liabilities | -64.95%116K | -64.95%116K | -73.93%165K | -92.67%185K | -97.18%376K | --331K | --331K | --633K | --2.52M | --13.32M |
Other non current liabilities | 103.19%191K | 103.19%191K | -88.46%195K | 304.17%194K | 81.25%87K | 100.00%94K | 100.00%94K | -91.28%1.69M | -99.75%48K | -99.75%48K |
Total non current liabilities | 1,501.51%40.33M | 1,501.51%40.33M | 740.72%39.06M | 617.74%35.92M | -83.85%2.32M | 7.42%2.52M | 7.42%2.52M | -78.68%4.65M | -77.09%5.01M | -32.22%14.38M |
Total liabilities | 361.06%46.9M | 361.06%46.9M | 301.93%48.69M | 255.42%43.09M | -57.22%7.73M | 68.94%10.17M | 68.94%10.17M | -54.04%12.11M | -58.94%12.12M | -28.08%18.07M |
Shareholders'equity | ||||||||||
Share capital | 3.70%28K | 3.70%28K | 75.00%28K | -90.28%28K | -90.63%27K | 80.00%27K | 80.00%27K | -93.87%16K | 28.39%288K | 38.25%288K |
-common stock | 3.85%27K | 3.85%27K | 80.00%27K | -90.59%27K | -90.94%26K | 100.00%26K | 100.00%26K | -94.24%15K | 28.39%287K | 38.29%287K |
-Preferred stock | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | -50.00%1K | -50.00%1K | 28.04%1K | 28.04%1K | 28.04%1K |
Retained earnings | -13.12%-186.98M | -13.12%-186.98M | -12.45%-180.82M | -14.17%-175.23M | -13.75%-170.71M | -17.48%-165.3M | -17.48%-165.3M | -6.33%-160.8M | -135.49%-153.48M | -172.46%-150.08M |
Paid-in capital | 6.66%189.19M | 6.66%189.19M | 8.70%184.35M | 6.60%179.07M | 6.56%178.07M | 6.73%177.38M | 6.73%177.38M | 3.41%169.6M | 67.75%167.97M | 231.20%167.1M |
Total stockholders'equity | -81.56%2.23M | -81.56%2.23M | -59.58%3.56M | -73.84%3.87M | -57.37%7.38M | -52.53%12.11M | -52.53%12.11M | -32.42%8.81M | -57.99%14.78M | 491.54%17.31M |
Total equity | -81.56%2.23M | -81.56%2.23M | -59.58%3.56M | -73.84%3.87M | -57.37%7.38M | -52.53%12.11M | -52.53%12.11M | -32.42%8.81M | -57.99%14.78M | 491.54%17.31M |
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