(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 | -24.44%10.33M | -24.44%10.33M | 179.49%11.81M | 49.52%33.95M | -89.62%7.47M | -85.86%13.67M | -85.86%13.67M | --4.23M | --22.7M | --71.97M |
-Cash and cash equivalents | -24.44%10.33M | -24.44%10.33M | 179.49%11.81M | 49.52%33.95M | -89.62%7.47M | -85.86%13.67M | -85.86%13.67M | --4.23M | --22.7M | --71.97M |
Receivables | 14.38%3.08M | 14.38%3.08M | 20.04%2.67M | 24.24%2.79M | 3,427.03%2.61M | 2,346.36%2.69M | 2,346.36%2.69M | --2.22M | --2.25M | --74K |
-Accounts receivable | 14.38%3.08M | 14.38%3.08M | 20.04%2.67M | 24.24%2.79M | 3,427.03%2.61M | 2,346.36%2.69M | 2,346.36%2.69M | --2.22M | --2.25M | --74K |
Inventory | 17.14%4.21M | 17.14%4.21M | 18.96%4.49M | 36.96%4.25M | 204.67%3.85M | 289.80%3.59M | 289.80%3.59M | --3.78M | --3.11M | --1.26M |
Restricted cash | -41.72%6.57M | -41.72%6.57M | -66.97%6.52M | -65.13%6.48M | --0 | 155.25%11.27M | 155.25%11.27M | --19.75M | --18.58M | --4.42M |
Other current assets | -2.64%2.81M | -2.64%2.81M | -30.52%2.3M | -14.73%3.05M | -3.49%3.46M | -15.24%2.88M | -15.24%2.88M | --3.3M | --3.57M | --3.58M |
Total current assets | -20.87%26.99M | -20.87%26.99M | -16.50%27.79M | 0.61%50.52M | -78.62%17.39M | -67.68%34.1M | -67.68%34.1M | --33.28M | --50.21M | --81.31M |
Non current assets | ||||||||||
Net PPE | 98.34%313.34M | 98.34%313.34M | 90.93%268.29M | 86.65%231.06M | 345.39%197.14M | 322.35%157.98M | 322.35%157.98M | --140.52M | --123.79M | --44.26M |
-Gross PPE | 98.76%326.67M | 98.76%326.67M | 92.96%279.7M | 90.27%240.85M | 348.49%205.3M | 328.27%164.35M | 328.27%164.35M | --144.96M | --126.59M | --45.78M |
-Accumulated depreciation | -109.29%-13.33M | -109.29%-13.33M | -157.30%-11.41M | -250.16%-9.79M | -439.22%-8.15M | -556.13%-6.37M | -556.13%-6.37M | ---4.44M | ---2.8M | ---1.51M |
Goodwill and other intangible assets | -51.78%41.35M | -51.78%41.35M | -7.66%80.73M | -7.95%82.4M | --84.08M | --85.75M | --85.75M | --87.43M | --89.52M | ---- |
-Goodwill | --0 | --0 | 0.01%38.48M | 5.15%38.48M | --38.48M | --38.48M | --38.48M | --38.48M | --36.6M | ---- |
-Other intangible assets | -12.52%41.35M | -12.52%41.35M | -13.69%42.25M | -17.01%43.92M | --45.6M | --47.27M | --47.27M | --48.95M | --52.92M | ---- |
Other non current assets | -91.90%73K | -91.90%73K | -25.36%674K | -97.24%25K | -97.35%24K | -11.41%901K | -11.41%901K | --903K | --906K | --905K |
Total non current assets | 45.02%354.76M | 45.02%354.76M | 52.81%349.69M | 46.34%313.49M | 522.66%281.24M | 536.71%244.64M | 536.71%244.64M | --228.85M | --214.22M | --45.17M |
Total assets | 36.96%381.75M | 36.96%381.75M | 44.01%377.48M | 37.66%364.01M | 136.11%298.63M | 93.66%278.74M | 93.66%278.74M | --262.13M | --264.43M | --126.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 6.42%14.64M | 6.42%14.64M | 11.63%9.04M | 75.05%9.05M | 194.03%21.85M | 616.51%13.76M | 616.51%13.76M | --8.1M | --5.17M | --7.43M |
-accounts payable | 6.42%14.64M | 6.42%14.64M | 11.63%9.04M | 75.05%9.05M | 194.03%21.85M | 616.51%13.76M | 616.51%13.76M | --8.1M | --5.17M | --7.43M |
Current accrued expenses | 82.52%17.2M | 82.52%17.2M | 132.73%15.62M | 305.04%17.37M | 49.12%10.06M | -41.16%9.43M | -41.16%9.43M | --6.71M | --4.29M | --6.75M |
Current debt and capital lease obligation | 15.48%97K | 15.48%97K | 44.44%91K | -12.68%62K | -27.03%81K | 200.00%84K | 200.00%84K | --63K | --71K | --111K |
-Current capital lease obligation | 15.48%97K | 15.48%97K | 44.44%91K | -12.68%62K | -27.03%81K | 200.00%84K | 200.00%84K | --63K | --71K | --111K |
Current liabilities | 37.28%31.94M | 37.28%31.94M | 66.42%24.75M | 177.94%26.48M | 123.89%31.99M | 29.49%23.27M | 29.49%23.27M | --14.87M | --9.53M | --14.29M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 131.75%278.1M | 131.75%278.1M | 90.99%217.09M | 70.56%179.56M | 989.17%122.59M | 970.58%120M | 970.58%120M | --113.67M | --105.28M | --11.26M |
-Long term debt | 132.01%277.99M | 132.01%277.99M | 91.01%216.96M | 70.56%179.4M | 1,001.86%122.42M | 969.86%119.81M | 969.86%119.81M | --113.58M | --105.18M | --11.11M |
-Long term capital lease obligation | -39.04%114K | -39.04%114K | 58.33%133K | 61.70%152K | 16.55%169K | 1,770.00%187K | 1,770.00%187K | --84K | --94K | --145K |
Derivative product liabilities | --7.21M | --7.21M | --8.78M | --10.55M | --25.7M | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | 248.15%49.23M | 248.15%49.23M | 244.48%49.06M | 246.34%49.15M | 1.47%14.19M | 8.18%14.14M | 8.18%14.14M | --14.24M | --14.19M | --13.98M |
Total non current liabilities | 149.39%334.54M | 149.39%334.54M | 114.94%274.93M | 100.26%239.25M | 543.78%162.47M | 452.49%134.14M | 452.49%134.14M | --127.91M | --119.47M | --25.24M |
Total liabilities | 132.82%366.48M | 132.82%366.48M | 109.89%299.68M | 106.00%265.73M | 391.99%194.46M | 272.59%157.41M | 272.59%157.41M | --142.78M | --128.99M | --39.53M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1K | 0.00%1K | -88.89%1K | -88.89%1K | 11.11%10K | -88.89%1K | -88.89%1K | --9K | --9K | --9K |
-common stock | 0.00%1K | 0.00%1K | -88.89%1K | -88.89%1K | 11.11%10K | -88.89%1K | -88.89%1K | --9K | --9K | --9K |
Retained earnings | -69.16%-303.33M | -69.16%-303.33M | -55.63%-237.77M | -69.89%-213.52M | -115.76%-202.84M | -162.76%-179.31M | -162.76%-179.31M | ---152.78M | ---125.68M | ---94.01M |
Paid-in capital | 5.97%318.6M | 5.97%318.6M | 15.97%315.57M | 19.41%311.8M | 69.65%307M | 76.94%300.65M | 76.94%300.65M | --272.12M | --261.11M | --180.96M |
Total stockholders'equity | -87.41%15.27M | -87.41%15.27M | -34.81%77.8M | -27.43%98.28M | 19.80%104.17M | 19.32%121.33M | 19.32%121.33M | --119.35M | --135.44M | --86.95M |
Total equity | -87.41%15.27M | -87.41%15.27M | -34.81%77.8M | -27.43%98.28M | 19.80%104.17M | 19.32%121.33M | 19.32%121.33M | --119.35M | --135.44M | --86.95M |
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
No Data