(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 484.13%371.1K | 891.73%549.76K | 891.73%549.76K | 890.11%565.87K | -15.75%86.14K | 36.12%63.53K | 913.60%55.43K | 913.60%55.43K | 8,231.20%57.15K | 2,420.38%102.25K |
-Cash and cash equivalents | 484.13%371.1K | 891.73%549.76K | 891.73%549.76K | 890.11%565.87K | -15.75%86.14K | 36.12%63.53K | 913.60%55.43K | 913.60%55.43K | 8,231.20%57.15K | 2,420.38%102.25K |
Receivables | --680.97K | --427.43K | --427.43K | --182.31K | ---- | ---- | --0 | --0 | ---- | ---- |
-Accounts receivable | --680.97K | --427.43K | --427.43K | --182.31K | ---- | ---- | --0 | --0 | ---- | ---- |
Inventory | 84.60%188.79K | 100.79%230.2K | 100.79%230.2K | 61.41%184.68K | -9.33%103.74K | --102.27K | --114.65K | --114.65K | --114.41K | --114.41K |
Prepaid assets | 75.28%11.46K | 4,346.25%10.67K | 4,346.25%10.67K | --14.83K | --20.34K | --6.54K | --240 | --240 | ---- | ---- |
Total current assets | 626.67%1.25M | 615.16%1.22M | 615.16%1.22M | 452.38%947.68K | -2.98%210.22K | 269.27%172.34K | 3,014.26%170.32K | 3,014.26%170.32K | 24,909.48%171.57K | 5,240.52%216.67K |
Non current assets | ||||||||||
Net PPE | 301.71%116.72K | 211.93%136.98K | 211.93%136.98K | 163.20%154.88K | -80.16%13.99K | -89.49%29.06K | -84.93%43.91K | -84.93%43.91K | --58.85K | --70.53K |
-Gross PPE | 296.53%119.45K | 210.95%139.05K | 210.95%139.05K | 166.05%156.56K | -78.27%15.33K | -89.10%30.12K | -85.15%44.72K | -85.15%44.72K | --58.85K | --70.53K |
-Accumulated depreciation | -155.48%-2.73K | -157.29%-2.07K | -157.29%-2.07K | ---1.68K | ---1.33K | ---1.07K | 91.75%-803 | 91.75%-803 | ---- | ---- |
Goodwill and other intangible assets | -7.40%3.88M | -5.89%3.95M | -5.89%3.95M | 0.00%4.2M | 0.00%4.2M | 15,539.71%4.2M | 12,489.58%4.2M | 12,489.58%4.2M | --4.2M | --4.2M |
-Other intangible assets | -7.40%3.88M | -5.89%3.95M | -5.89%3.95M | 0.00%4.2M | 0.00%4.2M | 15,539.71%4.2M | 12,489.58%4.2M | 12,489.58%4.2M | --4.2M | --4.2M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.19K | ---- |
Total non current assets | -5.27%4M | -3.64%4.09M | -3.64%4.09M | 2.13%4.35M | -1.33%4.21M | 1,293.26%4.22M | 1,205.35%4.24M | 1,205.35%4.24M | --4.26M | --4.27M |
Total assets | 19.50%5.25M | 20.26%5.3M | 20.26%5.3M | 19.57%5.3M | -1.41%4.42M | 1,156.67%4.4M | 1,235.30%4.41M | 1,235.30%4.41M | 645,811.52%4.43M | 110,389.30%4.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.90%1.38M | 38.22%1.36M | 38.22%1.36M | 100.36%1.47M | 173.14%1.39M | 196.62%1.26M | 157.52%986.55K | 157.52%986.55K | 5,739.47%733.61K | 5,051.81%508.95K |
-accounts payable | -42.35%70.26K | -37.56%54.57K | -37.56%54.57K | 37.48%62.16K | 125.67%34.15K | 891.87%121.86K | 713.69%87.4K | 713.69%87.4K | 2,977.67%45.21K | 2,787.98%15.13K |
-Due to related parties current | 15.52%1.31M | 45.59%1.31M | 45.59%1.31M | 104.49%1.41M | 174.60%1.36M | 175.83%1.13M | 141.48%899.15K | 141.48%899.15K | 6,105.17%688.4K | 5,178.61%493.81K |
Current debt and capital lease obligation | 37.27%82.05K | 241.73%254.14K | 241.73%254.14K | 184.19%252.25K | 541.24%63.98K | --59.77K | --74.37K | --74.37K | 26.33%88.76K | -85.17%9.98K |
-Current debt | ---- | 397.14%174K | 397.14%174K | 397.14%174K | --54K | --35K | --35K | --35K | -50.19%35K | ---- |
-Current capital lease obligation | 231.21%82.05K | 103.56%80.14K | 103.56%80.14K | 45.55%78.25K | 0.00%9.98K | --24.77K | --39.37K | --39.37K | --53.76K | --9.98K |
Current liabilities | 11.15%1.46M | 52.49%1.62M | 52.49%1.62M | 109.40%1.72M | 180.22%1.45M | 210.74%1.31M | 176.94%1.06M | 176.94%1.06M | 892.93%822.38K | 572.71%518.92K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --28.83K | --50.05K | --50.05K | --70.92K | ---- | ---- | --0 | --0 | ---- | --57.98K |
-Long term capital lease obligation | --28.83K | --50.05K | --50.05K | --70.92K | ---- | ---- | --0 | --0 | ---- | --57.98K |
Total non current liabilities | --28.83K | --50.05K | --50.05K | --70.92K | --0 | --0 | --0 | --0 | --0 | --57.98K |
Total liabilities | 13.34%1.49M | 57.21%1.67M | 57.21%1.67M | 118.03%1.79M | 152.05%1.45M | 210.74%1.31M | 176.94%1.06M | 176.94%1.06M | 892.93%822.38K | 647.88%576.91K |
Shareholders'equity | ||||||||||
Share capital | -95.36%4.88K | 4.69%10.98K | 4.69%10.98K | -89.53%10.98K | -89.67%10.84K | 219.30%105.2K | -68.16%10.49K | -68.16%10.49K | 218.39%104.9K | 218.39%104.9K |
-common stock | -96.15%3.63K | 3.83%9.76K | 3.83%9.76K | -89.62%9.76K | -89.62%9.76K | 310.74%94.25K | -59.05%9.4K | -59.05%9.4K | 309.44%93.95K | 309.44%93.95K |
-Preferred stock | -88.61%1.25K | 12.05%1.23K | 12.05%1.23K | -88.79%1.23K | -90.14%1.08K | 9.50%10.95K | -89.05%1.1K | -89.05%1.1K | 9.50%10.95K | 9.50%10.95K |
Retained earnings | -22.21%-73M | -17.01%-69.48M | -17.01%-69.48M | -16.90%-69.11M | -2.15%-60.09M | -5.72%-59.74M | -5.15%-59.38M | -5.15%-59.38M | -4.73%-59.12M | -4.22%-58.82M |
Paid-in capital | 21.97%76.49M | 15.48%72.43M | 15.48%72.43M | 15.65%72.43M | 0.38%62.87M | 11.20%62.71M | 11.23%62.72M | 11.23%62.72M | 11.16%62.63M | 11.16%62.63M |
Other equity interest | --270K | --680K | --680K | --180K | --179.6K | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 22.12%3.76M | 8.56%3.64M | 8.56%3.64M | -2.87%3.5M | -24.07%2.97M | 4,307.15%3.08M | 6,435.10%3.35M | 6,435.10%3.35M | 4,493.36%3.61M | 5,444.19%3.91M |
Total equity | 22.12%3.76M | 8.56%3.64M | 8.56%3.64M | -2.87%3.5M | -24.07%2.97M | 4,307.15%3.08M | 6,435.10%3.35M | 6,435.10%3.35M | 4,493.36%3.61M | 5,444.19%3.91M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data