(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 | -72.76%1.95M | -72.76%1.95M | -62.30%2.96M | -57.73%5.27M | -59.41%5.65M | 128.81%7.18M | 128.81%7.18M | 153.76%7.84M | --12.46M | --13.91M |
-Cash and cash equivalents | -85.89%1.01M | -85.89%1.01M | -71.96%2.2M | -65.99%4.24M | -62.56%5.21M | 128.81%7.18M | 128.81%7.18M | 153.76%7.84M | --12.46M | --13.91M |
-Short-term investments | --942.35K | --942.35K | --757.11K | --1.03M | --437.81K | --0 | --0 | ---- | ---- | ---- |
Receivables | 361.78%2.77M | 361.78%2.77M | 351.66%3M | 170.53%3.16M | 106.39%2.43M | -41.22%599.51K | -41.22%599.51K | -49.52%665.25K | --1.17M | --1.18M |
-Accounts receivable | 376.11%2.62M | 376.11%2.62M | 312.37%2.56M | 151.10%2.81M | 113.22%2.38M | -42.66%551.06K | -42.66%551.06K | -51.13%621.35K | --1.12M | --1.12M |
-Loans receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --7.88K |
-Notes receivable | --100K | --100K | --400K | --300K | ---- | --0 | --0 | ---- | ---- | ---- |
-Related party accounts receivable | -7.61%44.76K | -7.61%44.76K | -3.33%42.44K | -6.13%43.78K | -8.77%47.54K | -4.18%48.45K | -4.18%48.45K | 15.87%43.9K | --46.64K | --52.11K |
Prepaid assets | -0.25%536.87K | -0.25%536.87K | 10.40%683.33K | 3.08%878.54K | -18.09%919.92K | 104.05%538.23K | 104.05%538.23K | 52.42%618.96K | --852.27K | --1.12M |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other current assets | 6.68%234.76K | 6.68%234.76K | -22.69%111.33K | 240.45%79.34K | -37.10%31.53K | 1,305.84%220.07K | 1,305.84%220.07K | 355.35%144K | --23.3K | --50.14K |
Total current assets | -35.62%5.49M | -35.62%5.49M | -27.13%6.76M | -35.32%9.38M | -44.50%9.03M | 84.87%8.54M | 84.87%8.54M | 85.76%9.27M | --14.51M | --16.26M |
Non current assets | ||||||||||
Net PPE | 13.45%3.23M | 13.45%3.23M | 31.87%3.5M | -9.74%2.61M | -16.29%2.76M | -20.46%2.85M | -20.46%2.85M | -29.80%2.66M | --2.89M | --3.3M |
-Gross PPE | 10.80%3.91M | 10.80%3.91M | 26.61%4.12M | -5.62%3.31M | -11.63%3.51M | -17.20%3.53M | -17.20%3.53M | -27.01%3.26M | --3.51M | --3.97M |
-Accumulated depreciation | 0.24%-679.72K | 0.24%-679.72K | -3.30%-619.5K | -13.61%-702.93K | -11.43%-744.24K | 0.07%-681.38K | 0.07%-681.38K | 11.40%-599.74K | ---618.73K | ---667.87K |
Goodwill and other intangible assets | --7.79M | --7.79M | --7.95M | --8.11M | --8.27M | --0 | --0 | ---- | ---- | ---- |
-Goodwill | --3.28M | --3.28M | --3.28M | --3.28M | --3.28M | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | --4.52M | --4.52M | --4.68M | --4.83M | --4.99M | ---- | ---- | ---- | ---- | ---- |
Long-term notes receivables | 55.37%382.95K | 55.37%382.95K | 63.91%384.08K | -22.93%200.85K | -24.96%229.96K | -27.57%246.47K | -27.57%246.47K | -36.14%234.32K | --260.59K | --306.46K |
Related parties assets | -7.61%44.76K | -7.61%44.76K | -3.33%42.44K | -6.13%43.78K | -8.77%47.54K | -4.18%48.45K | -4.18%48.45K | 15.87%43.9K | --46.64K | --52.11K |
Financial assets | --2M | --2M | --2.46M | --2.92M | --3.76M | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | 40.29%369.44K | 40.29%369.44K | -8.33%222.17K | -0.16%238.78K | -10.71%246K | -11.63%263.34K | -11.63%263.34K | -55.83%242.36K | --239.18K | --275.49K |
Non current prepaid assets | 42.57%348.43K | 42.57%348.43K | ---- | 44.11%339.05K | 40.00%367.98K | -12.16%244.4K | -12.16%244.4K | -22.75%221.46K | --235.27K | --262.85K |
Other non current assets | -89.26%71 | -89.26%71 | -96.94%67 | -98.28%69 | -98.82%75 | -92.43%661 | -92.43%661 | -80.22%2.19K | --4.01K | --6.37K |
Total non current assets | 292.09%14.13M | 292.09%14.13M | 332.37%14.52M | 297.37%14.41M | 276.62%15.64M | -20.04%3.6M | -20.04%3.6M | -32.83%3.36M | --3.63M | --4.15M |
Total assets | 61.66%19.62M | 61.66%19.62M | 68.46%21.28M | 31.23%23.8M | 20.83%24.67M | 33.05%12.14M | 33.05%12.14M | 26.42%12.63M | --18.13M | --20.42M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 283.56%1.92M | 283.56%1.92M | 319.23%1.89M | 58.48%1.31M | 279.59%1.85M | -23.93%500.89K | -23.93%500.89K | -44.86%451.24K | --825.4K | --486.06K |
-accounts payable | 253.00%1.76M | 253.00%1.76M | 299.31%1.78M | 45.95%1.19M | 139.17%1.16M | -23.00%497.74K | -23.00%497.74K | -44.76%445.75K | --818.22K | --485.14K |
-Total tax payable | 5,822.42%162.69K | 5,822.42%162.69K | 5,466.95%103.94K | 8,192.36%109.63K | 92,163.87%681.83K | -74.84%2.75K | -74.84%2.75K | -83.65%1.87K | --1.32K | --739 |
-Due to related parties current | 267.16%1.48K | 267.16%1.48K | 116.98%7.86K | -27.44%4.25K | 1,480.00%2.92K | -63.78%402 | -63.78%402 | 12,389.66%3.62K | --5.86K | --185 |
Current debt and capital lease obligation | -8.66%921.7K | -8.66%921.7K | 3.37%1.03M | -15.76%1.06M | -15.79%1.29M | -17.27%1.01M | -17.27%1.01M | -20.53%996.48K | --1.26M | --1.54M |
-Current debt | -27.25%507.72K | -27.25%507.72K | -9.10%647.72K | -17.38%788.08K | -16.87%993.05K | -17.90%697.88K | -17.90%697.88K | -17.75%712.59K | --953.82K | --1.19M |
-Current capital lease obligation | 33.05%413.98K | 33.05%413.98K | 34.67%382.32K | -10.63%269.45K | -12.03%301.74K | -15.84%311.16K | -15.84%311.16K | -26.73%283.89K | --301.51K | --343.01K |
Current deferred liabilities | 25.61%2.17M | 25.61%2.17M | 25.55%1.74M | 19.28%2.38M | 16.32%1.53M | 1.99%1.72M | 1.99%1.72M | -44.22%1.39M | --1.99M | --1.32M |
Other current liabilities | 1,369.39%779.17K | 1,369.39%779.17K | 934.35%439.34K | 802.00%591.23K | 152.81%398.75K | -92.73%53.03K | -92.73%53.03K | -93.73%42.48K | --65.55K | --157.73K |
Current liabilities | 78.51%6.51M | 78.51%6.51M | 81.31%5.66M | 30.93%5.89M | 46.80%5.49M | -19.90%3.65M | -19.90%3.65M | -43.47%3.12M | --4.5M | --3.74M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | --197.82K | --124.94K | ---- | ---- | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | 12.05%3.97M | 12.05%3.97M | 4.05%3.53M | -11.79%3.39M | -15.88%3.8M | -28.69%3.55M | -28.69%3.55M | -36.29%3.4M | --3.84M | --4.52M |
-Long term debt | 57.54%1.77M | 57.54%1.77M | 19.21%1.35M | -3.12%1.32M | -11.10%1.49M | -39.96%1.12M | -39.96%1.12M | -44.71%1.13M | --1.37M | --1.68M |
-Long term capital lease obligation | -9.07%2.2M | -9.07%2.2M | -3.55%2.18M | -16.57%2.07M | -18.69%2.31M | -21.89%2.42M | -21.89%2.42M | -31.02%2.26M | --2.48M | --2.85M |
Non current deferred liabilities | --1.26M | --1.26M | --1.31M | --1.35M | --1.4M | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | 51.24%208.73K | 51.24%208.73K | ---- | ---- | -8.47%135.54K | -11.88%138.02K | -11.88%138.02K | -22.42%124.96K | --132.65K | --148.07K |
Total non current liabilities | 47.84%5.45M | 47.84%5.45M | 43.14%5.04M | 22.45%4.87M | 14.29%5.34M | -28.18%3.68M | -28.18%3.68M | -35.88%3.52M | --3.98M | --4.67M |
Total liabilities | 63.10%11.96M | 63.10%11.96M | 61.08%10.7M | 26.95%10.76M | 28.74%10.82M | -24.28%7.33M | -24.28%7.33M | -39.69%6.64M | --8.48M | --8.41M |
Shareholders'equity | ||||||||||
Share capital | 18.08%2.08K | 18.08%2.08K | 9.69%2.08K | 9.69%2.08K | 10.15%2.08K | 13.51%1.76K | 13.51%1.76K | 24.61%1.9K | --1.9K | --1.89K |
-common stock | 18.08%2.08K | 18.08%2.08K | 9.69%2.08K | 9.69%2.08K | 10.15%2.08K | 13.51%1.76K | 13.51%1.76K | 24.61%1.9K | --1.9K | --1.89K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -39.63%-14.76M | -39.63%-14.76M | -30.18%-11.91M | -33.78%-9.6M | -58.76%-8.69M | -171.39%-10.57M | -171.39%-10.57M | -153.42%-9.15M | ---7.18M | ---5.47M |
Paid-in capital | 30.50%19.59M | 30.50%19.59M | 6.65%19.43M | 7.69%19.26M | 9.55%19.08M | 348.09%15.01M | 348.09%15.01M | 586.50%18.22M | --17.88M | --17.42M |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.5M | --1.34M | ---- |
Gains losses not affecting retained earnings | -9.03%331.88K | -9.03%331.88K | -31.53%282.73K | 30.98%372.3K | 427.26%342.09K | 2,504.67%364.84K | 2,504.67%364.84K | 687.10%412.95K | --284.24K | --64.88K |
Total stockholders'equity | 7.44%5.17M | 7.44%5.17M | 30.41%7.81M | 3.89%10.03M | -10.63%10.73M | 960.11%4.81M | 960.11%4.81M | 683.95%5.99M | --9.65M | --12.01M |
Noncontrolling interests | --2.5M | --2.5M | --2.77M | --3M | --3.11M | --0 | --0 | ---- | ---- | ---- |
Total equity | 59.47%7.67M | 59.47%7.67M | 76.65%10.57M | 34.99%13.03M | 15.29%13.85M | 960.11%4.81M | 960.11%4.81M | 683.95%5.99M | --9.65M | --12.01M |
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