(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 | -15.92%18.9M | -15.92%18.9M | -10.71%24.05M | -0.33%32.57M | -17.52%39.52M | -58.11%22.47M | -58.11%22.47M | 126,137.35%26.93M | 1,364.67%32.68M | --47.92M |
-Cash and cash equivalents | -15.92%18.9M | -15.92%18.9M | -10.71%24.05M | -0.33%32.57M | -17.52%39.52M | -58.11%22.47M | -58.11%22.47M | 126,137.35%26.93M | 1,364.67%32.68M | --47.92M |
Receivables | 164.71%45K | 164.71%45K | -32.26%21K | --35K | -69.66%27K | -91.50%17K | -91.50%17K | -84.50%31K | --0 | --89K |
-Accounts receivable | 164.71%45K | 164.71%45K | -32.26%21K | --35K | -69.66%27K | -91.50%17K | -91.50%17K | -84.50%31K | --0 | --89K |
Inventory | 150.45%278K | 150.45%278K | 82.69%190K | -85.00%42K | -81.27%62K | -77.48%111K | -77.48%111K | -87.08%104K | -59.95%280K | --331K |
Prepaid assets | 62.71%2.85M | 62.71%2.85M | 9.50%3.04M | 6.38%3.1M | -29.17%2.11M | -40.62%1.75M | -40.62%1.75M | 87.90%2.78M | 154.73%2.92M | --2.98M |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.01M |
Total current assets | -9.37%22.07M | -9.37%22.07M | -8.52%27.3M | -0.35%35.75M | -20.28%41.72M | -57.50%24.36M | -57.50%24.36M | 1,091.73%29.85M | 780.34%35.88M | --52.33M |
Non current assets | ||||||||||
Net PPE | -26.64%2.64M | -26.64%2.64M | -17.79%2.88M | -3.65%3.22M | 2.02%3.39M | 270.75%3.6M | 270.75%3.6M | --3.5M | --3.35M | --3.32M |
-Gross PPE | -12.37%3.41M | -12.37%3.41M | -17.79%2.88M | -3.65%3.22M | 2.02%3.39M | 298.87%3.89M | 298.87%3.89M | --3.5M | --3.35M | --3.32M |
-Accumulated depreciation | -165.40%-767K | -165.40%-767K | ---- | ---- | ---- | -7,125.00%-289K | -7,125.00%-289K | ---- | ---- | ---- |
Goodwill and other intangible assets | -58.66%1.42M | -58.66%1.42M | -51.16%1.93M | -45.35%2.44M | -48.55%2.94M | --3.45M | --3.45M | --3.95M | --4.46M | --5.71M |
-Other intangible assets | -58.66%1.42M | -58.66%1.42M | -51.16%1.93M | -45.35%2.44M | --2.94M | --3.45M | --3.45M | --3.95M | --4.46M | ---- |
Other non current assets | 2.17%1.13M | 2.17%1.13M | 5.19%1.13M | -37.47%1.08M | 55.11%1.08M | 52.83%1.11M | 52.83%1.11M | --1.08M | 126.16%1.72M | --695K |
Total non current assets | -36.26%5.2M | -36.26%5.2M | -30.34%5.94M | -29.28%6.74M | -23.89%7.4M | 380.72%8.15M | 380.72%8.15M | 977.15%8.53M | 1,149.63%9.53M | --9.73M |
Total assets | -16.12%27.27M | -16.12%27.27M | -13.37%33.24M | -6.42%42.49M | -20.84%49.13M | -44.90%32.51M | -44.90%32.51M | 1,064.21%38.38M | 838.54%45.4M | --62.06M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 74.29%10.49M | 74.29%10.49M | 46.27%11.28M | 94.24%11.33M | -25.78%8.25M | 91.17%6.02M | 91.17%6.02M | -71.57%7.71M | -76.10%5.84M | --11.12M |
-accounts payable | 8.52%1.15M | 8.52%1.15M | -9.80%994K | -73.52%637K | -85.99%625K | -29.13%1.06M | -29.13%1.06M | -61.20%1.1M | 56.23%2.41M | --4.46M |
-Due to related parties current | 88.29%9.34M | 88.29%9.34M | 55.61%10.29M | 340.39%10.7M | 330.90%7.63M | 199.34%4.96M | 199.34%4.96M | -72.78%6.61M | -89.38%2.43M | --1.77M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1M | --4.89M |
Current accrued expenses | 272.18%2.11M | 272.18%2.11M | 194.86%3.33M | 112.05%2.64M | -1.62%2.19M | 2.16%568K | 2.16%568K | 266.79%1.13M | 237.69%1.25M | --2.23M |
Current debt and capital lease obligation | 1,465.07%15.06M | 1,465.07%15.06M | 1,716.05%15.62M | 1,492.61%12.71M | 1,584.14%12.95M | --962K | --962K | --860K | --798K | --769K |
-Current debt | --13.95M | --13.95M | --14.49M | --11.61M | --11.9M | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 14.97%1.11M | 14.97%1.11M | 31.16%1.13M | 37.72%1.1M | 36.67%1.05M | --962K | --962K | --860K | --798K | --769K |
Other current liabilities | --549K | --549K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 248.75%29.38M | 248.75%29.38M | 211.59%30.22M | 238.70%26.68M | 65.74%23.39M | 97.77%8.43M | 97.77%8.43M | -64.64%9.7M | -68.22%7.88M | --14.11M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -80.81%199K | -80.81%199K | -59.41%464K | -42.90%732K | -43.23%826K | --1.04M | --1.04M | --1.14M | --1.28M | --1.46M |
-Long term capital lease obligation | -80.81%199K | -80.81%199K | -59.41%464K | -42.90%732K | -43.23%826K | --1.04M | --1.04M | --1.14M | --1.28M | --1.46M |
Total non current liabilities | -80.81%199K | -80.81%199K | -59.41%464K | -42.90%732K | -43.23%826K | --1.04M | --1.04M | --1.14M | --1.28M | --1.46M |
Total liabilities | 212.63%29.58M | 212.63%29.58M | 183.02%30.69M | 199.29%27.42M | 55.56%24.22M | 122.11%9.46M | 122.11%9.46M | -60.47%10.84M | -63.05%9.16M | --15.57M |
Shareholders'equity | ||||||||||
Share capital | 45,429.27%18.67M | 45,429.27%18.67M | 36,837.84%13.67M | 37,863.89%13.67M | 38,948.57%13.67M | 17.14%41K | 17.14%41K | 162.13%37K | 155.05%36K | --35K |
-common stock | 2.44%42K | 2.44%42K | 13.51%42K | 16.67%42K | 20.00%42K | 17.14%41K | 17.14%41K | 162.13%37K | 155.05%36K | --35K |
-Preferred stock | --18.63M | --18.63M | --13.63M | --13.63M | --13.63M | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -53.70%-150.74M | -53.70%-150.74M | -68.27%-139.91M | -82.71%-125.7M | -111.03%-114.32M | -134.05%-98.08M | -134.05%-98.08M | -171.74%-83.15M | -191.00%-68.8M | ---54.17M |
Paid-in capital | 7.17%129.76M | 7.17%129.76M | 16.41%128.8M | 21.05%127.11M | 24.77%125.56M | 25.33%121.08M | 25.33%121.08M | 1,615.38%110.64M | 2,755.00%105M | --100.63M |
Total stockholders'equity | -110.03%-2.31M | -110.03%-2.31M | -90.72%2.56M | -58.41%15.07M | -46.43%24.91M | -57.90%23.05M | -57.90%23.05M | 214.08%27.53M | 281.66%36.24M | --46.49M |
Total equity | -110.03%-2.31M | -110.03%-2.31M | -90.72%2.56M | -58.41%15.07M | -46.43%24.91M | -57.90%23.05M | -57.90%23.05M | 214.08%27.53M | 281.66%36.24M | --46.49M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data