(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 | 150.36%3.14M | 150.36%3.14M | 8.60%3.18M | 78.08%5.04M | -86.75%773.11K | -63.91%1.25M | -63.91%1.25M | 1,585.42%2.93M | --2.83M | --5.84M |
-Cash and cash equivalents | 150.36%3.14M | 150.36%3.14M | 8.60%3.18M | 78.08%5.04M | -86.75%773.11K | -63.91%1.25M | -63.91%1.25M | 1,585.42%2.93M | --2.83M | --5.84M |
Receivables | -1.96%1.31M | -1.96%1.31M | -48.48%770.92K | -31.42%709.39K | -54.49%728.58K | -24.32%1.34M | -24.32%1.34M | 244.61%1.5M | --1.03M | --1.6M |
-Accounts receivable | -39.58%543.11K | -39.58%543.11K | -60.76%519.93K | -34.10%486.69K | -57.06%443.72K | -23.11%898.9K | -23.11%898.9K | 620.04%1.33M | --738.52K | --1.03M |
-Taxes receivable | -24.74%218.25K | -24.74%218.25K | 22.91%168.83K | 4.95%160.87K | -7.70%148.56K | 101.51%289.98K | 101.51%289.98K | 108.05%137.37K | --153.29K | --160.95K |
-Related party accounts receivable | 40.20%44.09K | 40.20%44.09K | -2.45%31.05K | -3.46%33K | 12,006.30%30.75K | 130.41%31.45K | 130.41%31.45K | 20.76%31.83K | --34.18K | --254 |
-Other receivables | 329.79%506.48K | 329.79%506.48K | 2,394.44%51.11K | -73.40%28.83K | -74.03%105.55K | -73.31%117.84K | -73.31%117.84K | -98.70%2.05K | --108.37K | --406.47K |
Prepaid assets | -12.94%245.28K | -12.94%245.28K | 1.94%346.58K | -29.06%312.68K | -54.46%297.88K | -45.86%281.74K | -45.86%281.74K | 4.83%339.97K | --440.74K | --654.13K |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Total current assets | 63.44%4.7M | 63.44%4.7M | -9.79%4.3M | 40.78%6.06M | -77.76%1.8M | -50.13%2.87M | -50.13%2.87M | 411.26%4.77M | --4.3M | --8.09M |
Non current assets | ||||||||||
Net PPE | -16.78%1.69M | -16.78%1.69M | -0.81%1.69M | 4.73%1.76M | 24.70%1.69M | 60.02%2.04M | 60.02%2.04M | 32.17%1.7M | --1.68M | --1.36M |
-Gross PPE | 3.49%4.25M | 3.49%4.25M | 14.11%4.09M | 18.36%4.02M | 31.52%3.82M | 52.41%4.1M | 52.41%4.1M | 38.17%3.58M | --3.39M | --2.91M |
-Accumulated depreciation | -23.44%-2.55M | -23.44%-2.55M | -27.59%-2.4M | -31.70%-2.26M | -37.50%-2.13M | -45.60%-2.07M | -45.60%-2.07M | -44.08%-1.88M | ---1.71M | ---1.55M |
Goodwill and other intangible assets | -1.87%1.47M | -1.87%1.47M | -0.04%1.46M | -0.82%1.47M | 2.35%1.49M | 3.44%1.5M | 3.44%1.5M | 0.75%1.46M | --1.49M | --1.45M |
-Goodwill | 0.00%1.25M | 0.00%1.25M | 0.00%1.25M | 0.00%1.25M | 0.00%1.25M | 0.00%1.25M | 0.00%1.25M | 0.00%1.25M | --1.25M | --1.25M |
-Other intangible assets | -11.12%223.69K | -11.12%223.69K | -0.25%214.7K | -5.13%225.95K | 16.70%238.81K | 24.72%251.69K | 24.72%251.69K | 5.35%215.23K | --238.17K | --204.63K |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -40.53%150.6K | --150.6K | --150.6K |
Related parties assets | 40.20%44.09K | 40.20%44.09K | -2.45%31.05K | -3.46%33K | 12,006.30%30.75K | 130.41%31.45K | 130.41%31.45K | 20.76%31.83K | --34.18K | --254 |
Other non current assets | 1,326.33%29.47K | 1,326.33%29.47K | --22.51K | ---- | --179.98K | --2.07K | --2.07K | ---- | ---- | ---- |
Total non current assets | -9.67%3.2M | -9.67%3.2M | -4.29%3.17M | -2.52%3.23M | 13.47%3.36M | 21.97%3.54M | 21.97%3.54M | 8.95%3.32M | --3.32M | --2.96M |
Total assets | 23.10%7.89M | 23.10%7.89M | -7.54%7.47M | 21.94%9.29M | -53.31%5.16M | -26.00%6.41M | -26.00%6.41M | 103.31%8.08M | --7.62M | --11.05M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 15.72%2.32M | 15.72%2.32M | 74.70%1.62M | 61.64%1.52M | 67.84%2.71M | 33.19%2M | 33.19%2M | -39.79%925.54K | --942.06K | --1.62M |
-accounts payable | 30.36%1.23M | 30.36%1.23M | 144.55%686.79K | 94.53%773.98K | 108.79%1.37M | 210.77%945.16K | 210.77%945.16K | -5.66%280.83K | --397.87K | --653.78K |
-Total tax payable | 2.19%626.5K | 2.19%626.5K | 5.52%448.56K | 4.63%298.1K | 203.19%812.61K | 75.54%613.07K | 75.54%613.07K | 148.85%425.1K | --284.91K | --268.02K |
-Due to related parties current | -69.95%82.1K | -69.95%82.1K | -19.60%127.9K | -15.20%138.35K | 81.72%311.14K | 8.07%273.18K | 8.07%273.18K | -72.07%159.08K | --163.16K | --171.22K |
-Other payable | 119.61%377.4K | 119.61%377.4K | 484.24%353.66K | 224.94%312.33K | -57.08%224.81K | -71.26%171.85K | -71.26%171.85K | -87.87%60.53K | --96.12K | --523.8K |
Current accrued expenses | -57.75%141.96K | -57.75%141.96K | -83.64%74.64K | -23.15%67.49K | -66.81%174.77K | 198.84%335.98K | 198.84%335.98K | 334.83%456.22K | --87.82K | --526.61K |
Current debt and capital lease obligation | -54.31%81.24K | -54.31%81.24K | --108.58K | --139.06K | --79.27K | --177.8K | --177.8K | ---- | ---- | ---- |
-Current capital lease obligation | -54.31%81.24K | -54.31%81.24K | --108.58K | --139.06K | --79.27K | --177.8K | --177.8K | ---- | ---- | ---- |
Current deferred liabilities | -99.40%10.8K | -99.40%10.8K | -94.58%87.48K | 1,151.11%2.7M | 754.45%2.75M | 131.22%1.81M | 131.22%1.81M | 767.01%1.61M | --215.72K | --321.49K |
Other current liabilities | 36.40%162.13K | 36.40%162.13K | 36.40%162.13K | 36.34%162.13K | --177.91K | --118.86K | --118.86K | --118.86K | --118.92K | ---- |
Current liabilities | -38.97%2.71M | -38.97%2.71M | -34.21%2.05M | 236.41%4.59M | 139.05%5.89M | 85.32%4.45M | 85.32%4.45M | 70.39%3.12M | --1.36M | --2.46M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1.90%1.01M | 1.90%1.01M | 16.28%935.62K | 12.35%963.9K | 15.06%964.36K | 15.49%988.87K | 15.49%988.87K | -7.17%804.61K | --857.94K | --838.14K |
-Long term debt | 7.60%953.88K | 7.60%953.88K | 12.33%903.83K | 7.46%921.92K | 8.29%907.62K | 3.53%886.47K | 3.53%886.47K | -7.17%804.61K | --857.94K | --838.14K |
-Long term capital lease obligation | -47.49%53.77K | -47.49%53.77K | --31.79K | --41.98K | --56.74K | --102.41K | --102.41K | ---- | ---- | ---- |
Derivative product liabilities | -1.92%256.54K | -1.92%256.54K | -9.86%258.1K | -14.00%255.95K | -21.31%262.91K | -30.19%261.57K | -30.19%261.57K | -16.31%286.33K | --297.63K | --334.11K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | --88.76K | --88.76K | --118.48K | --148.22K | ---- |
Total non current liabilities | -5.60%1.26M | -5.60%1.26M | -1.30%1.19M | -6.44%1.22M | 4.69%1.23M | 8.79%1.34M | 8.79%1.34M | 0.04%1.21M | --1.3M | --1.17M |
Total liabilities | -31.25%3.98M | -31.25%3.98M | -25.01%3.24M | 117.75%5.81M | 95.75%7.12M | 59.37%5.79M | 59.37%5.79M | 42.39%4.32M | --2.67M | --3.64M |
Shareholders'equity | ||||||||||
Share capital | 88.36%91.43K | 88.36%91.43K | -66.02%82.45K | -65.76%79.72K | -77.97%51.22K | 18.54%48.54K | 18.54%48.54K | 26.77%242.64K | --232.86K | --232.48K |
-common stock | 88.36%91.43K | 88.36%91.43K | -66.02%82.45K | -65.76%79.72K | -77.97%51.22K | 18.54%48.54K | 18.54%48.54K | 26.77%242.64K | --232.86K | --232.48K |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -29.40%-50.85M | -29.40%-50.85M | -24.93%-44.05M | -38.32%-44.02M | -44.80%-41.85M | -44.44%-39.3M | -44.44%-39.3M | -40.01%-35.26M | ---31.82M | ---28.9M |
Paid-in capital | 37.67%54.38M | 37.67%54.38M | 24.23%47.83M | 29.87%47.07M | 10.34%39.48M | 23.48%39.5M | 23.48%39.5M | 47.92%38.5M | --36.24M | --35.78M |
Less: Treasury stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Gains losses not affecting retained earnings | -41.13%139.67K | -41.13%139.67K | 30.55%206.41K | -11.15%188.21K | -20.58%195.81K | 29.01%237.25K | 29.01%237.25K | 29.75%158.11K | --211.82K | --246.55K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | 85.76%-18.55K | 85.76%-18.55K | 87.87%-46.48K | ---74.41K | ---102.34K |
Total stockholders'equity | 709.45%3.75M | 709.45%3.75M | 13.13%4.07M | -30.71%3.32M | -129.23%-2.12M | -90.48%463.71K | -90.48%463.71K | 363.26%3.6M | --4.79M | --7.25M |
Noncontrolling interests | 0.00%161.44K | 0.00%161.44K | 0.00%161.44K | 0.00%161.44K | 0.00%161.44K | 0.00%161.44K | 0.00%161.44K | -0.27%161.44K | --161.44K | --161.44K |
Total equity | 526.24%3.91M | 526.24%3.91M | 12.57%4.23M | -29.71%3.48M | -126.41%-1.96M | -87.58%625.14K | -87.58%625.14K | 300.52%3.76M | --4.95M | --7.42M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data