(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 | 119.19%39.02M | 119.19%39.02M | 104.31%43M | 77.53%46.99M | -56.84%12.89M | -47.70%17.8M | -47.70%17.8M | -43.23%21.05M | -36.09%26.47M | -32.21%29.85M |
-Cash and cash equivalents | 108.12%9.64M | 108.12%9.64M | 251.78%13.84M | 80.59%11.55M | -45.78%4.23M | -61.41%4.63M | -61.41%4.63M | -69.88%3.93M | -84.57%6.39M | -82.29%7.8M |
-Short-term investments | 123.09%29.38M | 123.09%29.38M | 70.41%29.16M | 76.55%35.45M | -60.74%8.66M | -40.23%13.17M | -40.23%13.17M | -28.74%17.11M | --20.08M | --22.05M |
Receivables | 96.63%2.45M | 96.63%2.45M | 2.55%1.41M | 31.61%1.78M | 43.44%1.73M | -10.22%1.25M | -10.22%1.25M | 23.47%1.37M | 23.32%1.35M | 45.94%1.2M |
-Accounts receivable | 74.47%1.8M | 74.47%1.8M | -10.38%1.05M | 24.26%1.47M | 27.31%1.42M | -15.52%1.03M | -15.52%1.03M | 20.08%1.17M | 22.97%1.18M | 57.20%1.11M |
-Other receivables | 204.23%648K | 204.23%648K | 75.36%363K | 82.46%312K | 240.66%310K | 29.09%213K | 29.09%213K | 46.81%207K | 25.74%171K | -22.22%91K |
Inventory | 29.92%2.11M | 29.92%2.11M | 30.55%1.85M | 16.16%1.69M | 31.96%1.7M | 41.82%1.62M | 41.82%1.62M | 24.58%1.41M | 8.35%1.45M | 8.61%1.29M |
Prepaid assets | -11.76%578K | -11.76%578K | -44.65%476K | -74.66%56K | 35.40%394K | 25.48%655K | 25.48%655K | 11.25%860K | 250.79%221K | 40.58%291K |
Total current assets | 107.07%44.16M | 107.07%44.16M | 89.24%46.73M | 71.25%50.52M | -48.81%16.7M | -42.51%21.33M | -42.51%21.33M | -38.41%24.69M | -32.84%29.5M | -29.44%32.63M |
Non current assets | ||||||||||
Net PPE | 2.51%2.53M | 2.51%2.53M | -2.63%2.45M | -6.45%2.26M | 45.26%2.36M | 44.25%2.47M | 44.25%2.47M | 45.23%2.51M | 42.68%2.42M | -2.29%1.62M |
-Gross PPE | 4.43%4.57M | 4.43%4.57M | -2.63%2.45M | -6.45%2.26M | 45.26%2.36M | 27.26%4.38M | 27.26%4.38M | 45.23%2.51M | 42.68%2.42M | -2.29%1.62M |
-Accumulated depreciation | -6.92%-2.04M | -6.92%-2.04M | ---- | ---- | ---- | -10.42%-1.91M | -10.42%-1.91M | ---- | ---- | ---- |
Defined pension benefit | 11.10%951K | 11.10%951K | -1.28%847K | 0.94%857K | -6.12%859K | -5.41%856K | -5.41%856K | 9.16%858K | 11.86%849K | 26.56%915K |
Total non current assets | 4.72%3.48M | 4.72%3.48M | -2.29%3.29M | -4.53%3.12M | 26.74%3.22M | 27.08%3.33M | 27.08%3.33M | 33.96%3.37M | 33.14%3.27M | 6.46%2.54M |
Total assets | 93.25%47.64M | 93.25%47.64M | 78.25%50.02M | 63.70%53.64M | -43.36%19.92M | -37.92%24.65M | -37.92%24.65M | -34.14%28.06M | -29.35%32.77M | -27.68%35.17M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 43.09%1.13M | 43.09%1.13M | 43.29%715K | -27.31%889K | -21.91%777K | -24.71%789K | -24.71%789K | -21.91%499K | 39.77%1.22M | 89.16%995K |
-accounts payable | 42.49%939K | 42.49%939K | 48.51%600K | -31.85%768K | -32.56%607K | -26.20%659K | -26.20%659K | -27.34%404K | 52.50%1.13M | 124.44%900K |
-Other payable | 46.15%190K | 46.15%190K | 21.05%115K | 26.04%121K | 78.95%170K | -16.13%130K | -16.13%130K | 14.46%95K | -29.41%96K | -24.00%95K |
Current accrued expenses | 6.82%2.15M | 6.82%2.15M | 15.44%1.91M | 22.11%2.26M | 65.60%2.22M | 46.75%2.01M | 46.75%2.01M | 27.08%1.65M | 34.64%1.85M | 9.12%1.34M |
Current debt and capital lease obligation | 32.94%557K | 32.94%557K | 19.47%497K | -1.42%418K | 0.97%417K | -0.24%419K | -0.24%419K | 1.22%416K | 2.91%424K | 8.40%413K |
-Current capital lease obligation | 32.94%557K | 32.94%557K | 19.47%497K | -1.42%418K | 0.97%417K | -0.24%419K | -0.24%419K | 1.22%416K | 2.91%424K | 8.40%413K |
Current liabilities | 18.74%6.02M | 18.74%6.02M | 18.40%4.69M | 2.48%4.83M | 18.75%4.38M | 16.63%5.07M | 16.63%5.07M | 6.48%3.96M | 28.08%4.71M | 28.79%3.69M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -13.14%1.04M | -13.14%1.04M | -15.78%1.06M | -28.15%970K | 59.44%1.08M | 53.01%1.2M | 53.01%1.2M | 51.74%1.26M | 49.34%1.35M | -24.16%678K |
-Long term capital lease obligation | -13.14%1.04M | -13.14%1.04M | -15.78%1.06M | -28.15%970K | 59.44%1.08M | 53.01%1.2M | 53.01%1.2M | 51.74%1.26M | 49.34%1.35M | -24.16%678K |
Employee benefits | 8.94%1.08M | 8.94%1.08M | 4.33%1.01M | 6.65%1.03M | -6.10%1.03M | -5.42%995K | -5.42%995K | -2.32%969K | 0.00%962K | 19.22%1.1M |
Total non current liabilities | -3.11%2.12M | -3.11%2.12M | -7.04%2.07M | -13.67%2M | 18.92%2.11M | 19.48%2.19M | 19.48%2.19M | 22.33%2.23M | 23.90%2.31M | -2.15%1.78M |
Total liabilities | 12.15%8.14M | 12.15%8.14M | 9.24%6.76M | -2.83%6.83M | 18.80%6.5M | 17.48%7.26M | 17.48%7.26M | 11.69%6.19M | 26.67%7.02M | 16.79%5.47M |
Shareholders'equity | ||||||||||
Share capital | 100.00%2K | 100.00%2K | 100.00%2K | 100.00%2K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
-common stock | 100.00%2K | 100.00%2K | 100.00%2K | 100.00%2K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
-Preferred stock | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -9.88%-221.5M | -9.88%-221.5M | -9.84%-216.1M | -9.73%-210.92M | -9.74%-205.84M | -10.10%-201.59M | -10.10%-201.59M | -9.91%-196.74M | -9.88%-192.21M | -9.42%-187.58M |
Paid-in capital | 19.19%261M | 19.19%261M | 18.64%259.35M | 18.25%257.73M | 0.91%219.27M | 1.09%218.98M | 1.09%218.98M | 1.18%218.61M | 1.02%217.95M | 0.88%217.28M |
Total stockholders'equity | 127.11%39.5M | 127.11%39.5M | 97.79%43.26M | 81.85%46.81M | -54.80%13.43M | -48.13%17.39M | -48.13%17.39M | -40.99%21.87M | -36.95%25.74M | -32.42%29.7M |
Total equity | 127.11%39.5M | 127.11%39.5M | 97.79%43.26M | 81.85%46.81M | -54.80%13.43M | -48.13%17.39M | -48.13%17.39M | -40.99%21.87M | -36.95%25.74M | -32.42%29.7M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data