(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 | -59.15%2.7M | -59.15%2.7M | -55.94%3.27M | -56.05%4.3M | -44.84%5.8M | -50.49%6.61M | -50.49%6.61M | 490.60%7.41M | --9.79M | 883.18%10.52M |
-Cash and cash equivalents | 145.23%2.7M | 145.23%2.7M | 128.87%3.27M | -16.49%3.69M | -92.52%787K | -91.75%1.1M | -91.75%1.1M | 13.71%1.43M | --4.42M | 883.18%10.52M |
-Short-term investments | --0 | --0 | --0 | -88.61%612K | --5.02M | --5.51M | --5.51M | --5.99M | --5.37M | ---- |
Receivables | 185.14%633K | 185.14%633K | 336.98%1.16M | 216.67%950K | 187.88%380K | 6.22%222K | 6.22%222K | 37.31%265K | --300K | 37.50%132K |
-Accounts receivable | 185.14%633K | 185.14%633K | 336.98%1.16M | 216.67%950K | 187.88%380K | 6.22%222K | 6.22%222K | 37.31%265K | --300K | 37.50%132K |
Inventory | 162.75%1.32M | 162.75%1.32M | 173.18%1.09M | 183.20%1.08M | 245.71%968K | 72.51%502K | 72.51%502K | 52.87%399K | --381K | 11.11%280K |
Prepaid assets | 1.59%64K | 1.59%64K | 53.56%367K | 16.93%366K | -22.75%129K | -18.18%63K | -18.18%63K | 136.63%239K | --313K | 421.88%167K |
Other current assets | 208.26%336K | 208.26%336K | ---- | ---- | ---- | --109K | --109K | ---- | ---- | ---- |
Total current assets | -32.68%5.05M | -32.68%5.05M | -29.27%5.88M | -37.90%6.7M | -34.41%7.28M | -46.11%7.51M | -46.11%7.51M | 359.39%8.32M | --10.79M | 665.45%11.1M |
Non current assets | ||||||||||
Net PPE | 36.45%3.35M | 36.45%3.35M | 44.65%3.65M | 33.28%3.38M | 28.21%3.3M | -7.21%2.46M | -7.21%2.46M | -7.28%2.52M | --2.54M | 64.04%2.58M |
-Gross PPE | 33.68%4.08M | 33.68%4.08M | 40.27%4.34M | 30.96%4.04M | 26.77%3.93M | -2.93%3.05M | -2.93%3.05M | -3.10%3.09M | --3.08M | 55.47%3.1M |
-Accumulated depreciation | -22.22%-726K | -22.22%-726K | -20.88%-689K | -20.18%-655K | -19.62%-622K | -20.00%-594K | -20.00%-594K | -21.02%-570K | ---545K | -23.52%-520K |
Goodwill and other intangible assets | 339.27%1.45M | 339.27%1.45M | -3.29%323K | -3.86%324K | -4.11%327K | -3.78%331K | -3.78%331K | -4.02%334K | --337K | -3.94%341K |
-Goodwill | 262.70%1.13M | 262.70%1.13M | 0.00%311K | 0.00%311K | 0.00%311K | 0.00%311K | 0.00%311K | 0.00%311K | --311K | 0.00%311K |
-Other intangible assets | 1,530.00%326K | 1,530.00%326K | -47.83%12K | -50.00%13K | -46.67%16K | -39.39%20K | -39.39%20K | -37.84%23K | --26K | -31.82%30K |
Other non current assets | 50.79%95K | 50.79%95K | 50.79%95K | -15.93%95K | 50.79%95K | 0.00%63K | 0.00%63K | 0.00%63K | --113K | 26.00%63K |
Total non current assets | 71.91%4.9M | 71.91%4.9M | 39.29%4.07M | 27.23%3.8M | 24.99%3.73M | -6.68%2.85M | -6.68%2.85M | -6.77%2.92M | --2.99M | 50.86%2.98M |
Total assets | -3.88%9.96M | -3.88%9.96M | -11.46%9.95M | -23.77%10.5M | -21.83%11.01M | -39.02%10.36M | -39.02%10.36M | 127.36%11.23M | --13.77M | 310.97%14.08M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 288.96%1.23M | 288.96%1.23M | 199.72%1.07M | 114.94%1.12M | 439.34%987K | 24.80%317K | 24.80%317K | -30.21%358K | --522K | -71.58%183K |
-accounts payable | 365.28%1.23M | 365.28%1.23M | 199.72%1.07M | 102.68%1.06M | 439.34%987K | 4.33%265K | 4.33%265K | -30.21%358K | --522K | -71.58%183K |
-Total tax payable | --0 | --0 | --0 | --64K | ---- | --52K | --52K | ---- | ---- | ---- |
Current accrued expenses | 8.93%61K | 8.93%61K | -76.13%37K | -7.69%72K | 68.42%96K | 3.70%56K | 3.70%56K | 138.46%155K | --78K | 0.00%57K |
Current debt and capital lease obligation | 151.35%558K | 151.35%558K | 47.96%327K | -83.14%247K | -77.85%247K | -90.15%222K | -90.15%222K | -85.30%221K | --1.47M | 90.92%1.12M |
-Current debt | 2,066.67%325K | 2,066.67%325K | 571.43%94K | -98.81%15K | -98.35%15K | -99.27%15K | -99.27%15K | -98.92%14K | --1.26M | 140.85%908K |
-Current capital lease obligation | 12.56%233K | 12.56%233K | 12.56%233K | 12.08%232K | 12.08%232K | 0.00%207K | 0.00%207K | 0.00%207K | --207K | 0.00%207K |
Current deferred liabilities | --20K | --20K | --34K | ---- | ---- | --0 | --0 | ---- | ---- | --0 |
Other current liabilities | 156.44%677K | 156.44%677K | -54.86%172K | -45.77%231K | -57.24%192K | -19.02%264K | -19.02%264K | 16.16%381K | --426K | 60.93%449K |
Current liabilities | 196.74%2.55M | 196.74%2.55M | 47.35%1.64M | -32.88%1.67M | -15.63%1.52M | -70.26%859K | -70.26%859K | -53.72%1.12M | --2.49M | 12.61%1.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 20.37%2.24M | 20.37%2.24M | 7.73%2.05M | 7.87%2.08M | 8.01%2.13M | -7.41%1.86M | -7.41%1.86M | -7.18%1.9M | --1.93M | 139.32%1.97M |
-Long term debt | 91.42%513K | 91.42%513K | 1.86%274K | 0.76%265K | 0.38%266K | 0.75%268K | 0.75%268K | 0.75%269K | --263K | 3.52%265K |
-Long term capital lease obligation | 8.41%1.73M | 8.41%1.73M | 8.70%1.77M | 8.99%1.82M | 9.20%1.86M | -8.66%1.59M | -8.66%1.59M | -8.37%1.63M | --1.67M | 200.53%1.71M |
Total non current liabilities | 20.37%2.24M | 20.37%2.24M | 7.73%2.05M | 7.87%2.08M | 8.01%2.13M | -7.41%1.86M | -7.41%1.86M | -7.18%1.9M | --1.93M | 139.32%1.97M |
Total liabilities | 76.07%4.79M | 76.07%4.79M | 22.38%3.69M | -15.08%3.76M | -3.28%3.65M | -44.47%2.72M | -44.47%2.72M | -32.33%3.02M | --4.42M | 55.65%3.78M |
Shareholders'equity | ||||||||||
Share capital | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | -94.23%6K | --6K | -94.17%6K |
-common stock | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | 0.00%6K | -94.23%6K | --6K | -94.17%6K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -27.31%-14.72M | -27.31%-14.72M | -24.81%-13.62M | -34.95%-13.07M | -43.06%-12.37M | -69.67%-11.56M | -69.67%-11.56M | -110.90%-10.91M | ---9.68M | -169.74%-8.65M |
Paid-in capital | 1.13%19.41M | 1.13%19.41M | 0.98%19.31M | 1.14%19.24M | 1.41%19.21M | 1.58%19.19M | 1.58%19.19M | 244.35%19.12M | --19.03M | 361.76%18.95M |
Total stockholders'equity | -38.50%4.7M | -38.50%4.7M | -30.66%5.7M | -33.88%6.18M | -33.55%6.85M | -36.81%7.64M | -36.81%7.64M | 1,597.93%8.22M | --9.35M | 930.40%10.3M |
Noncontrolling interests | --469K | --469K | --558K | --560K | --507K | --0 | --0 | ---- | ---- | ---- |
Total equity | -32.36%5.17M | -32.36%5.17M | -23.87%6.26M | -27.89%6.74M | -28.63%7.35M | -36.81%7.64M | -36.81%7.64M | 1,597.93%8.22M | --9.35M | 930.40%10.3M |
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