(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 | -64.38%5.18M | -64.38%5.18M | -60.40%6.6M | 162.73%8.6M | 79.71%11.34M | 32.20%14.55M | 32.20%14.55M | 254.43%16.66M | -55.92%3.27M | -44.63%6.31M |
-Cash and cash equivalents | -64.38%5.18M | -64.38%5.18M | -60.40%6.6M | 162.73%8.6M | 79.71%11.34M | 32.20%14.55M | 32.20%14.55M | 254.43%16.66M | -55.92%3.27M | -44.63%6.31M |
Receivables | 85.71%637K | 85.71%637K | 160.83%566K | -5.61%185K | -31.84%167K | 36.65%343K | 36.65%343K | 9.60%217K | -10.91%196K | 20.69%245K |
-Accounts receivable | 64.79%117K | 64.79%117K | 347.62%94K | 1,500.00%144K | -81.67%11K | 7.58%71K | 7.58%71K | -8.70%21K | -82.35%9K | 22.45%60K |
-Other receivables | 91.18%520K | 91.18%520K | 140.82%472K | -78.07%41K | -15.68%156K | 47.03%272K | 47.03%272K | 12.00%196K | 10.65%187K | 20.13%185K |
Inventory | -22.41%457K | -22.41%457K | -14.45%521K | -2.43%563K | 18.65%617K | 23.74%589K | 23.74%589K | 13.20%609K | 13.81%577K | 7.44%520K |
Prepaid assets | -15.67%689K | -15.67%689K | --421K | --918K | --1.09M | -5.22%817K | -5.22%817K | ---- | ---- | ---- |
Current deferred assets | --140K | --140K | --160K | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other current assets | -16.54%333K | -16.54%333K | -57.44%312K | ---- | ---- | --399K | --399K | -8.60%733K | 22.21%1.02M | 22.08%951K |
Total current assets | -55.45%7.44M | -55.45%7.44M | -52.92%8.58M | 102.71%10.27M | 64.58%13.21M | 32.58%16.7M | 32.58%16.7M | 192.03%18.22M | -43.64%5.06M | -37.60%8.03M |
Non current assets | ||||||||||
Net PPE | -48.89%230K | -48.89%230K | -46.77%247K | -14.20%423K | -14.42%445K | 9.22%450K | 9.22%450K | -6.83%464K | -3.52%493K | -5.97%520K |
-Gross PPE | -22.91%589K | -22.91%589K | -46.77%247K | -14.20%423K | -43.38%445K | 17.00%764K | 17.00%764K | -40.89%464K | -35.97%493K | 0.26%786K |
-Accumulated depreciation | -14.33%-359K | -14.33%-359K | ---- | ---- | ---- | -30.29%-314K | -30.29%-314K | ---- | ---- | -15.15%-266K |
Goodwill and other intangible assets | -82.86%24K | -82.86%24K | -82.58%31K | -93.43%65K | -90.54%101K | -87.23%140K | -87.23%140K | -84.43%178K | -19.00%989K | -14.42%1.07M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -3.83%753K | 1.04%777K |
-Other intangible assets | -82.86%24K | -82.86%24K | ---- | ---- | -65.29%101K | -57.96%140K | -57.96%140K | -53.28%178K | -46.12%236K | -39.25%291K |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4K |
Total non current assets | -56.95%254K | -56.95%254K | -56.70%278K | -67.07%488K | -65.70%546K | -60.88%590K | -60.88%590K | -60.88%642K | -14.43%1.48M | -11.60%1.59M |
Total assets | -55.50%7.69M | -55.50%7.69M | -53.05%8.85M | 64.27%10.75M | 43.01%13.76M | 22.59%17.29M | 22.59%17.29M | 139.36%18.86M | -38.92%6.55M | -34.41%9.62M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -6.07%1.15M | -6.07%1.15M | 9.30%623K | -30.30%727K | 9.18%1.21M | -3.41%1.22M | -3.41%1.22M | -46.58%570K | 14.36%1.04M | 1.65%1.11M |
-accounts payable | -15.31%531K | -15.31%531K | -12.81%497K | -44.77%576K | -24.39%840K | -41.35%627K | -41.35%627K | -46.58%570K | 14.36%1.04M | 1.65%1.11M |
-Total tax payable | --168K | --168K | --126K | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other payable | -24.66%446K | -24.66%446K | ---- | --151K | --373K | --592K | --592K | ---- | ---- | ---- |
Current accrued expenses | -23.46%137K | -23.46%137K | 6.14%121K | 71.61%266K | -68.53%152K | -33.70%179K | -33.70%179K | -67.71%114K | -44.04%155K | 57.84%483K |
Current debt and capital lease obligation | -16.67%45K | -16.67%45K | -11.32%47K | -5.77%49K | 0.00%51K | 1,700.00%54K | 1,700.00%54K | 12.77%53K | -16.13%52K | -16.39%51K |
-Current capital lease obligation | -16.67%45K | -16.67%45K | -11.32%47K | -5.77%49K | 0.00%51K | 1,700.00%54K | 1,700.00%54K | 12.77%53K | -16.13%52K | -16.39%51K |
Current deferred liabilities | 59.26%43K | 59.26%43K | 61.54%42K | 53.57%43K | 44.83%42K | -81.76%27K | -81.76%27K | -89.68%26K | -90.34%28K | -89.79%29K |
Current liabilities | -5.48%1.88M | -5.48%1.88M | 19.58%1.44M | -14.24%1.52M | -18.64%1.79M | -25.07%1.99M | -25.07%1.99M | -54.58%1.2M | -16.85%1.78M | -13.22%2.2M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -78.57%12K | -78.57%12K | -67.14%23K | -57.83%35K | -53.54%46K | --56K | --56K | --70K | --83K | 518.75%99K |
-Long term capital lease obligation | -78.57%12K | -78.57%12K | -67.14%23K | -57.83%35K | -53.54%46K | --56K | --56K | --70K | --83K | 518.75%99K |
Non current deferred liabilities | -26.86%128K | -26.86%128K | -21.39%136K | -19.02%149K | -17.37%157K | -9.33%175K | -9.33%175K | -13.50%173K | -13.62%184K | -12.04%190K |
Derivative product liabilities | -51.96%3.32M | -51.96%3.32M | -4.85%4.24M | --4.47M | --5.7M | --6.92M | --6.92M | --4.46M | ---- | ---- |
Total non current liabilities | -51.55%3.46M | -51.55%3.46M | -6.39%4.4M | 1,644.19%4.66M | 1,941.18%5.9M | 3,603.63%7.15M | 3,603.63%7.15M | 2,249.00%4.7M | 25.35%267K | 24.57%289K |
Total liabilities | -41.53%5.34M | -41.53%5.34M | -1.10%5.83M | 202.40%6.18M | 209.00%7.69M | 221.01%9.14M | 221.01%9.14M | 107.53%5.9M | -13.02%2.04M | -10.05%2.49M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1K | 0.00%1K | -96.43%1K | 600.00%28K | 600.00%28K | -75.00%1K | -75.00%1K | 1,300.00%28K | 100.00%4K | 100.00%4K |
-common stock | 0.00%1K | 0.00%1K | -96.43%1K | 600.00%28K | 600.00%28K | -75.00%1K | -75.00%1K | 1,300.00%28K | 100.00%4K | 100.00%4K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Retained earnings | -5.86%-159.96M | -5.86%-159.96M | -8.68%-158.91M | -6.93%-155.25M | -8.64%-153.6M | -10.27%-151.11M | -10.27%-151.11M | -10.00%-146.22M | -13.21%-145.19M | -15.63%-141.38M |
Paid-in capital | 2.09%162.98M | 2.09%162.98M | 1.89%162.39M | 6.49%160.44M | 6.80%160.02M | 6.85%159.65M | 6.85%159.65M | 14.59%159.39M | 9.16%150.67M | 10.67%149.83M |
Gains losses not affecting retained earnings | -73.45%-673K | -73.45%-673K | -97.84%-459K | 33.40%-650K | 71.14%-383K | 65.51%-388K | 65.51%-388K | 79.38%-232K | 30.88%-976K | -8.15%-1.33M |
Total stockholders'equity | -71.17%2.35M | -71.17%2.35M | -76.69%3.02M | 1.55%4.57M | -14.91%6.07M | -27.59%8.15M | -27.59%8.15M | 157.32%12.96M | -46.19%4.5M | -40.07%7.13M |
Total equity | -71.17%2.35M | -71.17%2.35M | -76.69%3.02M | 1.55%4.57M | -14.91%6.07M | -27.59%8.15M | -27.59%8.15M | 157.32%12.96M | -46.19%4.5M | -40.07%7.13M |
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 | -- | -- | -- | -- |
No Data