(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 | -52.56%2.28M | -52.56%2.28M | -58.34%4.61M | -62.64%5.84M | -88.74%2.38M | -55.25%4.81M | -55.25%4.81M | 14.47%11.07M | 30.40%15.64M | --21.1M |
-Cash and cash equivalents | -52.56%2.28M | -52.56%2.28M | -58.34%4.61M | -62.64%5.84M | -88.74%2.38M | -55.25%4.81M | -55.25%4.81M | 14.47%11.07M | 30.40%15.64M | --21.1M |
Receivables | 61.97%2.83M | 61.97%2.83M | 571.15%2.09M | 24.80%2.04M | -5.88%1.86M | 11.57%1.75M | 11.57%1.75M | -67.87%312K | 115.18%1.64M | --1.97M |
-Accounts receivable | 52.55%2.09M | 52.55%2.09M | 571.15%2.09M | 24.80%2.04M | -5.88%1.86M | 15.22%1.37M | 15.22%1.37M | -67.87%312K | 115.18%1.64M | --1.97M |
-Taxes receivable | 0.00%376K | 0.00%376K | ---- | ---- | ---- | 0.00%376K | 0.00%376K | ---- | ---- | ---- |
-Other receivables | --362K | --362K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | -9.38%2.32M | -9.38%2.32M | --3.16M | --2.67M | --2.7M | --2.56M | --2.56M | ---- | ---- | ---- |
Prepaid assets | -36.81%611K | -36.81%611K | ---- | ---- | ---- | 36.58%967K | 36.58%967K | ---- | ---- | ---- |
Restricted cash | --100K | --100K | --100K | --100K | 0.00%100K | --0 | --0 | --0 | --0 | --100K |
Other current assets | 1,100.00%72K | 1,100.00%72K | -37.76%1.22M | 3.75%1.3M | 17.98%1.37M | --6K | --6K | 76.47%1.96M | 76.61%1.26M | --1.16M |
Total current assets | -18.59%8.21M | -18.59%8.21M | -16.16%11.18M | -35.47%11.96M | -65.49%8.39M | -24.35%10.09M | -24.35%10.09M | 12.56%13.34M | 36.61%18.53M | --24.32M |
Non current assets | ||||||||||
Net PPE | -11.84%2.32M | -11.84%2.32M | 211.57%2.42M | 179.87%2.66M | 164.94%2.86M | 119.93%2.63M | 119.93%2.63M | -41.55%778K | -31.02%949K | --1.08M |
-Gross PPE | -3.12%3.02M | -3.12%3.02M | 211.57%2.42M | 179.87%2.66M | 164.94%2.86M | 94.01%3.11M | 94.01%3.11M | -41.55%778K | -31.02%949K | --1.08M |
-Accumulated depreciation | -44.03%-700K | -44.03%-700K | ---- | ---- | ---- | -18.54%-486K | -18.54%-486K | ---- | ---- | ---- |
Goodwill and other intangible assets | 2.32%3.48M | 2.32%3.48M | --3.57M | --3.71M | --3.26M | --3.4M | --3.4M | ---- | ---- | ---- |
-Goodwill | 43.01%1.92M | 43.01%1.92M | --1.92M | --1.92M | --1.34M | --1.34M | --1.34M | ---- | ---- | ---- |
-Other intangible assets | -24.27%1.56M | -24.27%1.56M | --1.65M | --1.78M | --1.92M | --2.06M | --2.06M | ---- | ---- | ---- |
Other non current assets | 50.28%8.97M | 50.28%8.97M | 68.08%7.87M | 69.63%6.85M | 70.15%5.9M | 95.70%5.97M | 95.70%5.97M | 58.64%4.68M | 58.72%4.04M | --3.47M |
Total non current assets | 23.08%14.76M | 23.08%14.76M | 153.85%13.86M | 164.92%13.21M | 164.42%12.02M | 182.65%11.99M | 182.65%11.99M | 27.50%5.46M | 27.22%4.99M | --4.55M |
Total assets | 4.04%22.97M | 4.04%22.97M | 33.23%25.05M | 7.02%25.17M | -29.29%20.41M | 25.61%22.08M | 25.61%22.08M | 16.53%18.8M | 34.51%23.52M | --28.87M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -22.74%2.22M | -22.74%2.22M | 25.38%2.13M | 68.31%2.08M | 127.96%2.46M | 89.96%2.88M | 89.96%2.88M | 201.77%1.7M | 150.43%1.24M | --1.08M |
-accounts payable | -24.38%1.86M | -24.38%1.86M | 0.94%1.72M | 22.80%1.52M | 56.30%1.69M | 62.29%2.46M | 62.29%2.46M | 201.77%1.7M | 150.43%1.24M | --1.08M |
-Total tax payable | -13.13%364K | -13.13%364K | --416K | --563K | --774K | --419K | --419K | ---- | ---- | ---- |
Current accrued expenses | -20.60%1.15M | -20.60%1.15M | 34.86%1.56M | 315.90%2.43M | 240.44%1.53M | 21.07%1.44M | 21.07%1.44M | 172.00%1.16M | 30.97%585K | --450K |
Current debt and capital lease obligation | -74.50%733K | -74.50%733K | 61.49%1.06M | 98.13%1.38M | 162.05%1.76M | -62.94%2.88M | -62.94%2.88M | -89.44%657K | -87.34%696K | --672K |
-Current debt | ---- | ---- | --273K | --546K | --866K | -69.84%2.14M | -69.84%2.14M | ---- | ---- | ---- |
-Current capital lease obligation | 0.27%733K | 0.27%733K | 19.94%788K | 19.68%833K | 33.18%895K | 12.81%731K | 12.81%731K | 5.12%657K | 15.42%696K | --672K |
Current deferred liabilities | 12.44%1.98M | 12.44%1.98M | 62.62%2.21M | 79.79%2.78M | 114.93%2.79M | 98.09%1.76M | 98.09%1.76M | 58.21%1.36M | 385.47%1.54M | --1.3M |
Other current liabilities | 45.79%866K | 45.79%866K | 32.37%732K | -45.76%671K | -57.25%466K | -33.48%594K | -33.48%594K | -71.80%553K | -90.79%1.24M | --1.09M |
Current liabilities | -33.90%6.95M | -33.90%6.95M | 41.81%7.7M | 76.28%9.34M | 96.32%9.01M | -14.17%10.51M | -14.17%10.51M | -45.90%5.43M | -73.76%5.3M | --4.59M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -75.16%1.95M | -75.16%1.95M | --783K | 662.40%953K | 1,607.49%5.24M | 1,521.24%7.86M | 1,521.24%7.86M | --0 | -84.78%125K | --307K |
-Long term debt | -81.05%1.24M | -81.05%1.24M | ---- | ---- | --4.11M | --6.55M | --6.55M | ---- | ---- | ---- |
-Long term capital lease obligation | -45.68%711K | -45.68%711K | --783K | 662.40%953K | 268.08%1.13M | 169.90%1.31M | 169.90%1.31M | --0 | -84.78%125K | --307K |
Derivative product liabilities | -44.01%6.25M | -44.01%6.25M | -40.51%7.14M | -63.28%5.34M | -71.18%6.54M | -63.50%11.16M | -63.50%11.16M | -28.00%12.01M | 331.05%14.55M | --22.67M |
Other non current liabilities | -27.25%259K | -27.25%259K | --284K | --313K | --334K | --356K | --356K | ---- | ---- | ---- |
Total non current liabilities | -56.34%8.46M | -56.34%8.46M | -31.63%8.21M | -54.97%6.61M | -47.30%12.11M | -37.60%19.38M | -37.60%19.38M | -30.73%12.01M | 249.68%14.67M | --22.98M |
Total liabilities | -48.45%15.41M | -48.45%15.41M | -8.76%15.91M | -20.15%15.95M | -23.39%21.12M | -30.97%29.89M | -30.97%29.89M | -36.29%17.43M | -18.10%19.97M | --27.57M |
Shareholders'equity | ||||||||||
Share capital | -4.27%34.29M | -4.27%34.29M | -4.75%34.39M | -5.58%34.61M | -13.16%34.74M | -37.42%35.82M | -37.42%35.82M | -56.11%36.11M | -55.25%36.66M | --40.01M |
-common stock | 134.21%89K | 134.21%89K | 121.62%82K | 105.56%74K | 38.24%47K | 100.00%38K | 100.00%38K | 270.00%37K | 253.32%36K | --34K |
-Preferred stock | -4.42%34.2M | -4.42%34.2M | -4.88%34.31M | -5.69%34.54M | -13.20%34.69M | -37.46%35.78M | -37.46%35.78M | -56.15%36.07M | -55.29%36.62M | --39.97M |
Retained earnings | -15.87%-161.46M | -15.87%-161.46M | -21.35%-154.92M | -19.73%-146.58M | -15.00%-141.78M | -22.55%-139.34M | -22.55%-139.34M | -31.04%-127.66M | -32.57%-122.43M | ---123.29M |
Paid-in capital | 40.77%134.74M | 40.77%134.74M | 39.55%129.67M | 35.69%121.19M | 25.71%106.33M | 211.32%95.72M | 211.32%95.72M | 2,265.61%92.92M | 2,434.93%89.31M | --84.59M |
Total stockholders'equity | 197.00%7.57M | 197.00%7.57M | 569.11%9.14M | 160.10%9.22M | -154.90%-712K | 69.66%-7.8M | 69.66%-7.8M | 112.16%1.37M | 151.33%3.54M | --1.3M |
Total equity | 197.00%7.57M | 197.00%7.57M | 569.11%9.14M | 160.10%9.22M | -154.90%-712K | 69.66%-7.8M | 69.66%-7.8M | 112.16%1.37M | 151.33%3.54M | --1.3M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data