(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 | -33.94%2.55M | -33.94%2.55M | -33.06%2.89M | -34.41%3.16M | -12.17%3.45M | 64.02%3.86M | 64.02%3.86M | 60.54%4.32M | 31.55%4.82M | 324.00%3.93M |
-Cash and cash equivalents | -33.94%2.55M | -33.94%2.55M | -33.06%2.89M | -70.22%1.44M | -12.17%3.45M | 64.02%3.86M | 64.02%3.86M | 60.54%4.32M | 31.55%4.82M | 324.00%3.93M |
-Short-term investments | ---- | ---- | --0 | --1.73M | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | 4.62%6.88K | 4.62%6.88K | --6.58K | --6.58K | --6.58K | --6.58K | --6.58K | ---- | ---- | ---- |
Prepaid assets | -86.94%14.9K | -86.94%14.9K | -6.25%98.64K | 6,151.28%100.21K | 2,495.80%102.56K | 932.52%114.15K | 932.52%114.15K | 1,047.58%105.22K | -5.59%1.6K | 84.20%3.95K |
Total current assets | -35.39%2.57M | -35.39%2.57M | -32.28%3M | -32.22%3.27M | -9.48%3.56M | 68.35%3.98M | 68.35%3.98M | 63.89%4.43M | 31.54%4.83M | 323.44%3.93M |
Non current assets | ||||||||||
Net PPE | 10.73%162.45K | 10.73%162.45K | 13.53%181.66K | -38.30%109.92K | -34.80%128.2K | -31.78%146.71K | -31.78%146.71K | -25.73%160.01K | -56.88%178.15K | -51.65%196.63K |
-Gross PPE | 13.78%357.92K | 13.78%357.92K | 15.06%369.56K | -12.65%290.53K | -11.97%302.67K | -11.34%314.56K | -11.34%314.56K | -7.80%321.2K | -41.47%332.62K | -38.06%343.83K |
-Accumulated depreciation | -16.45%-195.47K | -16.45%-195.47K | -16.57%-187.9K | -16.92%-180.61K | -18.53%-174.47K | -20.11%-167.85K | -20.11%-167.85K | -21.27%-161.19K | 0.46%-154.47K | 0.81%-147.2K |
Investments and advances | 12.80%493.24K | 12.80%493.24K | 11.07%441.78K | 6.26%458.83K | 2.27%470.6K | 0.01%437.25K | 0.01%437.25K | -3.58%397.76K | --431.81K | --460.16K |
Non current prepaid assets | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K | 0.00%3.52K |
Total non current assets | 12.21%659.2K | 12.21%659.2K | 11.70%626.96K | -6.72%572.27K | -8.78%602.32K | -10.42%587.48K | -10.42%587.48K | -11.12%561.28K | 47.24%613.48K | 60.97%660.31K |
Total assets | -29.27%3.23M | -29.27%3.23M | -27.33%3.63M | -29.34%3.84M | -9.38%4.16M | 51.26%4.57M | 51.26%4.57M | 49.68%4.99M | 33.14%5.44M | 243.06%4.59M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.44%994.93K | 3.44%994.93K | -84.77%956.06K | -84.41%961K | -83.52%986.2K | -3.84%961.82K | -3.84%961.82K | 8.75%6.28M | 6.57%6.16M | 4.29%5.98M |
-accounts payable | 0.24%541.64K | 0.24%541.64K | -24.01%519.65K | -21.41%527.92K | -1.21%556.27K | -8.07%540.34K | -8.07%540.34K | 10.36%683.8K | -2.81%671.77K | -12.79%563.09K |
-Due to related parties current | 7.55%453.29K | 7.55%453.29K | -92.20%436.41K | -92.12%433.08K | -92.07%429.94K | 2.19%421.48K | 2.19%421.48K | 8.56%5.59M | 7.85%5.49M | 6.46%5.42M |
Current accrued expenses | 15.63%6.2M | 15.63%6.2M | --5.89M | --5.68M | --5.47M | 9.42%5.36M | 9.42%5.36M | ---- | ---- | ---- |
Current debt and capital lease obligation | -3.28%1.69M | -3.28%1.69M | -29.31%1.72M | -42.47%1.7M | -33.25%1.74M | -22.67%1.75M | -22.67%1.75M | -25.68%2.43M | -0.43%2.96M | 23.68%2.6M |
-Current debt | -3.50%1.65M | -3.50%1.65M | -30.06%1.67M | -42.14%1.68M | -33.57%1.7M | -22.89%1.71M | -22.89%1.71M | -26.44%2.38M | 1.94%2.91M | 27.56%2.56M |
-Current capital lease obligation | 6.60%41.79K | 6.60%41.79K | 6.53%52.71K | -62.31%18.02K | -15.11%39.2K | -12.06%39.2K | -12.06%39.2K | 47.73%49.48K | -58.78%47.81K | -53.95%46.18K |
Current liabilities | 10.08%8.89M | 10.08%8.89M | -1.60%8.57M | -8.58%8.34M | -4.58%8.19M | -1.11%8.07M | -1.11%8.07M | -3.71%8.71M | 4.20%9.12M | 9.49%8.59M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 162.69%54.37K | 162.69%54.37K | -18.76%54.74K | -81.97%17.15K | -92.33%8.45K | -86.66%20.7K | -86.66%20.7K | -64.85%67.37K | -72.74%95.12K | -70.55%110.28K |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -59.22%44.95K | -50.14%59.95K | -53.70%62.62K |
-Long term capital lease obligation | 162.69%54.37K | 162.69%54.37K | 144.13%54.74K | -51.24%17.15K | -82.26%8.45K | -65.45%20.7K | -65.45%20.7K | -72.46%22.42K | -84.62%35.16K | -80.08%47.65K |
Total non current liabilities | 162.69%54.37K | 162.69%54.37K | -18.76%54.74K | -81.97%17.15K | -92.33%8.45K | -86.66%20.7K | -86.66%20.7K | -64.85%67.37K | -72.74%95.12K | -70.55%110.28K |
Total liabilities | 10.47%8.94M | 10.47%8.94M | -1.73%8.63M | -9.34%8.35M | -5.70%8.2M | -2.71%8.09M | -2.71%8.09M | -4.98%8.78M | 1.25%9.21M | 5.84%8.7M |
Shareholders'equity | ||||||||||
Share capital | 1.01%32.6M | 1.01%32.6M | 3.96%32.38M | 6.42%32.38M | 11.12%32.38M | 16.94%32.28M | 16.94%32.28M | 20.20%31.15M | 27.54%30.42M | 28.25%29.14M |
-common stock | 1.20%27.39M | 1.20%27.39M | 4.75%27.16M | 7.75%27.16M | 13.54%27.16M | 20.89%27.06M | 20.89%27.06M | 25.29%25.93M | 35.26%25.21M | 36.67%23.92M |
-Preferred stock | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M | 0.00%5.22M |
Retained earnings | -6.49%-49.69M | -6.49%-49.69M | -5.80%-48.36M | -6.49%-47.81M | -7.67%-47.22M | -8.97%-46.66M | -8.97%-46.66M | -9.75%-45.71M | -16.73%-44.9M | -22.83%-43.86M |
Paid-in capital | 4.79%11.35M | 4.79%11.35M | 1.92%10.96M | 1.97%10.89M | 1.76%10.79M | 9.51%10.83M | 9.51%10.83M | 9.59%10.76M | 11.56%10.68M | 74.05%10.6M |
Gains losses not affecting retained earnings | ---- | ---- | ---- | --13.02K | ---- | ---- | ---- | ---- | ---- | ---- |
Other equity interest | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K |
Total stockholders'equity | -62.05%-5.71M | -62.05%-5.71M | -32.02%-5M | -19.49%-4.51M | 1.57%-4.04M | 33.50%-3.52M | 33.50%-3.52M | 35.86%-3.79M | 24.73%-3.77M | 40.36%-4.1M |
Total equity | -62.05%-5.71M | -62.05%-5.71M | -32.02%-5M | -19.49%-4.51M | 1.57%-4.04M | 33.50%-3.52M | 33.50%-3.52M | 35.86%-3.79M | 24.73%-3.77M | 40.36%-4.1M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data