(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 | 18.28%6.47M | 18.28%6.47M | -69.45%3.23M | -4.29%8.63M | -17.70%14.37M | -67.93%5.47M | -67.93%5.47M | -14.66%10.56M | -59.01%9.01M | -45.87%17.46M |
-Cash and cash equivalents | 18.28%6.47M | 18.28%6.47M | -69.45%3.23M | -4.29%8.63M | -17.70%14.37M | -67.93%5.47M | -67.93%5.47M | -14.66%10.56M | -59.01%9.01M | -45.87%17.46M |
Receivables | -11.47%2.18M | -11.47%2.18M | -24.97%1.85M | -24.92%1.56M | -35.96%1.44M | 15.07%2.47M | 15.07%2.47M | 11.52%2.46M | -50.29%2.08M | -61.95%2.26M |
-Accounts receivable | 4.68%1.97M | 4.68%1.97M | -8.27%1.67M | -9.81%1.4M | -45.01%987K | 9.95%1.88M | 9.95%1.88M | -13.55%1.83M | -62.53%1.55M | -69.56%1.8M |
-Other receivables | -63.10%217K | -63.10%217K | -73.03%171K | -69.39%161K | -0.65%457K | 35.17%588K | 35.17%588K | 574.47%634K | 1,215.00%526K | 1,433.33%460K |
Inventory | 30.82%9.19M | 30.82%9.19M | 26.94%8.38M | 22.52%8.26M | 77.99%8.68M | 43.35%7.02M | 43.35%7.02M | 46.27%6.6M | 98.27%6.75M | 72.95%4.88M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 13.74%5.59M | 15.02%5.53M | 25.05%3.88M |
Other current assets | 37.49%10.12M | 37.49%10.12M | --8.61M | --9.78M | --7.87M | 69.65%7.36M | 69.65%7.36M | ---- | ---- | ---- |
Total current assets | 25.28%27.96M | 25.28%27.96M | -12.49%22.06M | 20.82%28.23M | 13.65%32.36M | -21.50%22.32M | -21.50%22.32M | 5.01%25.21M | -47.26%23.36M | -35.44%28.47M |
Non current assets | ||||||||||
Net PPE | -1.47%1.67M | -1.47%1.67M | -20.35%1.34M | -17.27%1.47M | -8.76%1.6M | -2.13%1.7M | -2.13%1.7M | -1.41%1.68M | 1.54%1.78M | 160.68%1.76M |
-Gross PPE | 1.71%2.14M | 1.71%2.14M | -16.20%1.79M | -14.03%1.91M | -7.20%2.02M | 3.40%2.1M | 3.40%2.1M | 7.04%2.13M | 9.05%2.22M | 129.96%2.18M |
-Accumulated depreciation | -15.10%-465K | -15.10%-465K | 0.88%-450K | 0.91%-435K | 0.71%-420K | -35.57%-404K | -35.57%-404K | -56.55%-454K | -55.67%-439K | -54.38%-423K |
Goodwill and other intangible assets | -10.35%20.12M | -10.35%20.12M | -7.03%20.97M | -6.65%21.46M | -1.25%21.95M | -0.94%22.44M | -0.94%22.44M | -2.21%22.56M | -2.14%22.99M | -7.05%22.23M |
-Other intangible assets | -10.35%20.12M | -10.35%20.12M | -7.03%20.97M | -6.65%21.46M | -1.25%21.95M | -0.94%22.44M | -0.94%22.44M | -2.21%22.56M | -2.14%22.99M | -7.05%22.23M |
Other non current assets | 1.71%1.01M | 1.71%1.01M | -45.06%1.01M | -42.36%1.01M | 126.91%1.01M | 123.09%995K | 123.09%995K | --1.84M | --1.75M | 2,247.37%446K |
Total non current assets | -9.28%22.8M | -9.28%22.8M | -10.58%23.32M | -9.72%23.95M | 0.55%24.57M | 1.21%25.13M | 1.21%25.13M | -26.02%26.08M | 5.06%26.52M | -0.72%24.43M |
Total assets | 6.98%50.76M | 6.98%50.76M | -11.52%45.38M | 4.58%52.17M | 7.60%56.93M | -10.91%47.45M | -10.91%47.45M | -13.45%51.29M | -28.26%49.89M | -23.00%52.91M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -17.63%5.27M | -17.63%5.27M | -18.33%5.13M | -17.40%4.66M | 53.51%5.69M | 17.54%6.39M | 17.54%6.39M | 66.01%6.29M | 14.78%5.65M | -21.77%3.71M |
-accounts payable | -14.36%4.97M | -14.36%4.97M | -18.33%5.13M | -17.40%4.66M | 53.51%5.69M | 17.83%5.81M | 17.83%5.81M | 66.01%6.29M | 14.78%5.65M | -21.77%3.71M |
-Total tax payable | -50.09%292K | -50.09%292K | ---- | ---- | ---- | 14.71%585K | 14.71%585K | ---- | ---- | ---- |
Current accrued expenses | -53.75%3.51M | -53.75%3.51M | -61.34%3.29M | 12.40%10.02M | 13.24%9.28M | 14.73%7.58M | 14.73%7.58M | 39.78%8.5M | 39.64%8.91M | 27.87%8.2M |
Current debt and capital lease obligation | -68.14%5.22M | -68.14%5.22M | -66.80%4.04M | 71.66%14.32M | 124.29%16.12M | 377.98%16.37M | 377.98%16.37M | 484.94%12.16M | 520.76%8.34M | 402.38%7.19M |
-Current debt | -69.36%4.87M | -69.36%4.87M | -70.10%3.51M | 73.61%13.81M | 126.72%15.62M | 398.84%15.88M | 398.84%15.88M | 559.01%11.74M | 594.59%7.95M | 381.48%6.89M |
-Current capital lease obligation | -27.95%348K | -27.95%348K | 25.84%526K | 32.05%515K | 68.23%503K | 101.25%483K | 101.25%483K | 40.74%418K | 95.98%390K | --299K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -91.67%1K |
Current liabilities | -53.90%13.99M | -53.90%13.99M | -53.77%12.46M | 26.65%29M | 62.87%31.1M | 96.10%30.34M | 96.10%30.34M | 125.45%26.94M | 81.01%22.9M | 51.63%19.09M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 72.61%31.88M | 72.61%31.88M | 51.89%31.51M | -28.42%17.34M | -29.31%18.17M | -28.80%18.47M | -28.80%18.47M | -19.45%20.74M | -3.49%24.23M | 6.08%25.7M |
-Long term debt | 74.67%30.99M | 74.67%30.99M | 55.74%31.16M | -27.88%16.85M | -29.21%17.54M | -29.09%17.74M | -29.09%17.74M | -19.74%20.01M | -3.46%23.36M | 2.28%24.78M |
-Long term capital lease obligation | 22.21%886K | 22.21%886K | -52.44%351K | -42.97%495K | -31.92%627K | -21.11%725K | -21.11%725K | -10.65%738K | -4.30%868K | --921K |
Total non current liabilities | 72.61%31.88M | 72.61%31.88M | 51.89%31.51M | -28.42%17.34M | -29.31%18.17M | -28.80%18.47M | -28.80%18.47M | -19.45%20.74M | -3.49%24.23M | 6.08%25.7M |
Total liabilities | -6.03%45.87M | -6.03%45.87M | -7.81%43.96M | -1.66%46.34M | 9.98%49.27M | 17.86%48.81M | 17.86%48.81M | 26.48%47.69M | 24.83%47.13M | 21.66%44.8M |
Shareholders'equity | ||||||||||
Share capital | --7K | --7K | -84.62%2K | -88.89%1K | -87.50%1K | --0 | --0 | 160.00%13K | -35.71%9K | -38.46%8K |
-common stock | --7K | --7K | -84.62%2K | -88.89%1K | -87.50%1K | --0 | --0 | 160.00%13K | -35.71%9K | -38.46%8K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -15.47%-308.25M | -15.47%-308.25M | -15.31%-299.08M | -18.01%-291.3M | -17.55%-279.15M | -21.62%-266.95M | -21.62%-266.95M | -26.41%-259.37M | -27.91%-246.85M | -32.74%-237.48M |
Paid-in capital | 17.56%313.85M | 17.56%313.85M | 14.54%301.23M | 19.28%297.66M | 17.05%287.38M | 15.52%266.97M | 15.52%266.97M | 16.00%263M | 11.03%249.55M | 16.48%245.52M |
Gains losses not affecting retained earnings | 4.12%-652K | 4.12%-652K | ---796K | ---723K | ---884K | ---680K | ---680K | ---- | ---- | ---- |
Total stockholders'equity | 855.10%4.96M | 855.10%4.96M | -62.71%1.36M | 107.55%5.64M | -8.64%7.35M | -105.66%-657K | -105.66%-657K | -83.08%3.65M | -91.46%2.72M | -74.77%8.05M |
Noncontrolling interests | 90.84%-64K | 90.84%-64K | 216.67%56K | 365.85%191K | 384.38%310K | -388.84%-699K | -388.84%-699K | ---48K | --41K | --64K |
Total equity | 461.14%4.9M | 461.14%4.9M | -60.66%1.42M | 111.39%5.83M | -5.54%7.66M | -111.44%-1.36M | -111.44%-1.36M | -83.30%3.6M | -91.33%2.76M | -74.57%8.11M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data