(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 | -22.71%108.06M | -22.71%108.06M | -25.33%124.5M | -48.22%99.5M | -43.95%119.01M | -41.49%139.81M | -41.49%139.81M | 1,979.29%166.74M | --192.16M | --212.33M |
-Cash and cash equivalents | -42.00%20.17M | -42.00%20.17M | -13.34%37.17M | -73.13%30.29M | -58.64%87.81M | -85.45%34.77M | -85.45%34.77M | 434.93%42.9M | --112.71M | --212.33M |
-Short-term investments | -16.32%87.9M | -16.32%87.9M | -29.48%87.33M | -12.89%69.22M | --31.2M | --105.05M | --105.05M | --123.84M | --79.46M | ---- |
Receivables | -54.71%2.24M | -54.71%2.24M | 1,481.25%1.27M | -45.31%1.39M | -76.47%689K | 857.83%4.95M | 857.83%4.95M | --80K | --2.55M | --2.93M |
-Accounts receivable | -59.81%1.99M | -59.81%1.99M | 1,481.25%1.27M | -45.31%1.39M | -76.47%689K | 998.00%4.95M | 998.00%4.95M | --80K | --2.55M | --2.93M |
-Other receivables | --253K | --253K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | --3.37M | --3.37M | --2.26M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Prepaid assets | -51.85%2.68M | -51.85%2.68M | ---- | ---- | -13.45%3.39M | 21.48%5.57M | 21.48%5.57M | --3.01M | --3.27M | --3.91M |
Restricted cash | 13.19%1.37M | 13.19%1.37M | 17.65%1.37M | 17.65%1.37M | 21.08%1.41M | -0.33%1.21M | -0.33%1.21M | -4.11%1.17M | --1.17M | --1.17M |
Other current assets | 325.29%370K | 325.29%370K | 707.54%2.04M | 1,318.02%3.15M | 14.55%567K | -66.41%87K | -66.41%87K | -96.13%252K | --222K | --495K |
Total current assets | -22.12%118.1M | -22.12%118.1M | -23.25%131.43M | -47.13%105.42M | -43.37%125.06M | -38.24%151.64M | -38.24%151.64M | 987.81%171.24M | --199.37M | --220.83M |
Non current assets | ||||||||||
Net PPE | -12.10%18.43M | -12.10%18.43M | 4.23%20.47M | 29.43%21.28M | 50.01%21.48M | 365.92%20.97M | 365.92%20.97M | 878.62%19.64M | --16.44M | --14.32M |
-Gross PPE | 16.39%27.71M | 16.39%27.71M | 21.00%26.49M | 42.82%26.22M | 56.40%25.39M | 282.77%23.81M | 282.77%23.81M | --21.9M | --18.36M | --16.23M |
-Accumulated depreciation | -226.68%-9.28M | -226.68%-9.28M | -167.10%-6.02M | -157.56%-4.94M | -104.18%-3.91M | -65.17%-2.84M | -65.17%-2.84M | ---2.26M | ---1.92M | ---1.92M |
Goodwill and other intangible assets | --4.92M | --4.92M | --4.99M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | --4.92M | --4.92M | --4.99M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 87.95%1.78M | 87.95%1.78M | 80.51%1.77M | 242.72%1.06M | 172.32%915K | 425.56%946K | 425.56%946K | 1,206.67%980K | --309K | --336K |
Total non current assets | 14.68%25.13M | 14.68%25.13M | 32.05%27.23M | 33.37%22.34M | 52.81%22.39M | 368.21%21.92M | 368.21%21.92M | 890.44%20.62M | --16.75M | --14.65M |
Total assets | -17.47%143.23M | -17.47%143.23M | -17.31%158.66M | -40.89%127.76M | -37.38%147.45M | -30.63%173.55M | -30.63%173.55M | 976.44%191.86M | --216.12M | --235.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.29%3.3M | -13.29%3.3M | 89.15%4.11M | 168.43%3.85M | 112.78%3.71M | 142.11%3.81M | 142.11%3.81M | -28.38%2.18M | --1.44M | --1.75M |
-accounts payable | -9.26%2.76M | -9.26%2.76M | 192.58%3.19M | 97.77%2.84M | 54.67%2.7M | 93.13%3.04M | 93.13%3.04M | -64.08%1.09M | --1.44M | --1.75M |
-Other payable | -29.22%545K | -29.22%545K | -14.94%922K | --1.01M | --1.01M | --770K | --770K | --1.08M | ---- | ---- |
Current accrued expenses | -14.19%11.66M | -14.19%11.66M | -22.14%8.32M | 66.97%12.45M | 90.89%10.09M | 134.10%13.59M | 134.10%13.59M | 132.56%10.69M | --7.46M | --5.29M |
Current provisions | ---- | ---- | 129.62%2.64M | ---- | ---- | ---- | ---- | --1.15M | --1.16M | ---- |
Current debt and capital lease obligation | -47.67%1.58M | -47.67%1.58M | -58.23%1.54M | -37.05%2.63M | -4.51%2.99M | 59.00%3.02M | 59.00%3.02M | -84.25%3.69M | --4.17M | --3.13M |
-Current debt | ---- | ---- | ---- | -60.15%1.13M | -16.24%1.52M | -15.79%1.6M | -15.79%1.6M | -90.15%2.31M | --2.83M | --1.82M |
-Current capital lease obligation | 11.26%1.58M | 11.26%1.58M | 11.42%1.54M | 11.52%1.5M | 11.76%1.46M | --1.42M | --1.42M | --1.38M | --1.35M | --1.31M |
Current deferred liabilities | -58.72%2.55M | -58.72%2.55M | -59.84%1.42M | -53.45%3.17M | -13.56%5.93M | 62.10%6.17M | 62.10%6.17M | --3.55M | --6.8M | --6.86M |
Other current liabilities | -51.81%680K | -51.81%680K | -31.44%604K | -38.32%610K | -77.47%299K | 160.81%1.41M | 160.81%1.41M | --881K | --989K | --1.33M |
Current liabilities | -29.39%19.77M | -29.39%19.77M | -15.76%18.64M | 3.14%22.71M | 25.48%23.02M | 105.50%27.99M | 105.50%27.99M | -28.74%22.13M | --22.01M | --18.35M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -66.42%957K | -66.42%957K | -53.00%1.37M | -45.86%1.77M | -57.78%2.15M | 52.49%2.85M | 52.49%2.85M | 28.89%2.9M | --3.26M | --5.1M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | -83.15%315K | -83.15%315K | ---- | ---- | --1.48M |
-Long term capital lease obligation | -62.25%957K | -62.25%957K | -53.00%1.37M | -45.86%1.77M | -40.45%2.15M | --2.54M | --2.54M | --2.9M | --3.26M | --3.61M |
Non current deferred liabilities | 646.72%18.24M | 646.72%18.24M | --19.91M | --3.35M | --2.44M | --2.44M | --2.44M | ---- | ---- | ---- |
Derivative product liabilities | -71.42%917K | -71.42%917K | -72.98%2.29M | -32.34%2.64M | -79.82%2.52M | -88.93%3.21M | -88.93%3.21M | -96.59%8.48M | --3.9M | --12.49M |
Other non current liabilities | ---- | ---- | ---- | ---- | -20.79%80K | -84.60%85K | -84.60%85K | -97.52%91K | --96K | --101K |
Total non current liabilities | 134.21%20.11M | 134.21%20.11M | 105.30%23.56M | 6.82%7.75M | -59.33%7.19M | -72.67%8.59M | -72.67%8.59M | -96.67%11.48M | --7.26M | --17.69M |
Total liabilities | 9.01%39.88M | 9.01%39.88M | 25.59%42.2M | 4.05%30.46M | -16.15%30.22M | -18.79%36.58M | -18.79%36.58M | -91.05%33.6M | --29.27M | --36.04M |
Shareholders'equity | ||||||||||
Share capital | 12.50%18K | 12.50%18K | 12.50%18K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 1,500.00%16K | --16K | --16K |
-common stock | 12.50%18K | 12.50%18K | 12.50%18K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 1,500.00%16K | --16K | --16K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -12.54%-696.16M | -12.54%-696.16M | -14.58%-680.03M | -18.06%-663.41M | -17.24%-640.48M | -14.42%-618.58M | -14.42%-618.58M | -64.78%-593.5M | ---561.91M | ---546.32M |
Paid-in capital | 5.82%799.5M | 5.82%799.5M | 5.95%796.47M | 1.60%760.69M | 1.60%757.7M | 1.31%755.54M | 1.31%755.54M | 29,778.78%751.75M | --748.75M | --745.75M |
Total stockholders'equity | -24.54%103.36M | -24.54%103.36M | -26.41%116.46M | -47.93%97.3M | -41.22%117.24M | -33.24%136.97M | -33.24%136.97M | 144.25%158.26M | --186.85M | --199.45M |
Total equity | -24.54%103.36M | -24.54%103.36M | -26.41%116.46M | -47.93%97.3M | -41.22%117.24M | -33.24%136.97M | -33.24%136.97M | 144.25%158.26M | --186.85M | --199.45M |
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 | -- | -- | -- | -- |
No Data