(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 | 39.26%26.31M | 39.26%26.31M | 111.19%26.35M | 0.67%20.61M | -23.68%16.72M | 9.40%18.89M | 9.40%18.89M | -27.21%12.47M | 41.98%20.47M | 3,817.15%21.91M |
-Cash and cash equivalents | 39.26%26.31M | 39.26%26.31M | 111.28%26.35M | 0.67%20.61M | -23.68%16.72M | 9.40%18.89M | 9.40%18.89M | -27.24%12.47M | 41.98%20.47M | 3,817.15%21.91M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.06K | ---- | ---- |
Receivables | 1,105.01%11.56M | 1,105.01%11.56M | 890.67%11.54M | 29.40%1.2M | 50.99%1.47M | 1.84%959K | 1.84%959K | 36.30%1.16M | 31.41%925.27K | 178.26%970.66K |
-Accounts receivable | 2,223.70%8.92M | 2,223.70%8.92M | 1,032.23%7.8M | 70.80%589.12K | 127.56%956.1K | 9.77%384K | 9.77%384K | 122.40%689.09K | 1.69%344.92K | 54.92%420.14K |
-Notes receivable | --256K | --256K | --251.49K | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Taxes receivable | -21.02%342K | -21.02%342K | 4.03%369.42K | -5.82%432.78K | 11.16%509.54K | -11.89%433K | -11.89%433K | -20.49%355.12K | 64.58%459.54K | --458.37K |
-Other receivables | 1,333.10%2.04M | 1,333.10%2.04M | 2,487.26%3.11M | 45.19%175.41K | ---- | 41.40%142K | 41.40%142K | 22.93%120.36K | 40.93%120.82K | 18.71%92.14K |
Inventory | 298.99%5.14M | 298.99%5.14M | 338.09%4.99M | 50.77%2.07M | 46.86%2.16M | 26.21%1.29M | 26.21%1.29M | 15.81%1.14M | 18.96%1.37M | 145.16%1.47M |
Prepaid assets | 1,291.30%640K | 1,291.30%640K | 1,185.64%865.77K | 438.32%347.34K | -36.99%77.69K | -52.61%46K | -52.61%46K | 678.24%67.34K | 3,516.76%64.52K | 6,811.43%123.3K |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -90.90%2.87K | ---- |
Total current assets | 106.00%43.64M | 106.00%43.64M | 194.62%43.74M | 6.07%24.22M | -16.54%20.43M | 9.33%21.18M | 9.33%21.18M | -21.92%14.84M | 40.02%22.83M | 1,471.02%24.48M |
Non current assets | ||||||||||
Net PPE | 165.45%5.58M | 165.45%5.58M | 149.17%5.11M | -16.94%1.79M | 89.15%1.97M | 97.18%2.1M | 97.18%2.1M | 99.96%2.05M | 107.25%2.15M | -4.43%1.04M |
-Gross PPE | 103.73%8.08M | 103.73%8.08M | 95.00%7.52M | 3.63%3.97M | 52.03%3.99M | 54.44%3.97M | 54.44%3.97M | 57.87%3.85M | 60.76%3.83M | 10.83%2.62M |
-Accumulated depreciation | -34.21%-2.5M | -34.21%-2.5M | -33.37%-2.4M | -29.97%-2.19M | -27.67%-2.02M | -24.13%-1.87M | -24.13%-1.87M | -27.37%-1.8M | -24.87%-1.68M | -23.80%-1.58M |
Goodwill and other intangible assets | 30,208.00%15.15M | 30,208.00%15.15M | 30,585.77%17.26M | -40.00%37.5K | -36.36%43.75K | -33.33%50K | -33.33%50K | -30.77%56.25K | -28.57%62.5K | -26.67%68.75K |
-Goodwill | --731K | --731K | --3.14M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | 28,746.00%14.42M | 28,746.00%14.42M | --14.12M | ---- | ---- | --50K | --50K | ---- | ---- | ---- |
Investments and advances | --0 | --0 | --0 | --4.82M | --5.23M | --5.26M | --5.26M | --3.54M | ---- | ---- |
Non current prepaid assets | 104.08%100K | 104.08%100K | 108.07%88.27K | 16.38%49.37K | -0.85%49.23K | -1.74%49K | -1.74%49K | 9.61%42.42K | --42.42K | --49.65K |
Total non current assets | 179.20%20.83M | 179.20%20.83M | 294.70%22.46M | 196.51%6.7M | 529.55%7.29M | 526.78%7.46M | 526.78%7.46M | 396.64%5.69M | 100.47%2.26M | -1.99%1.16M |
Total assets | 125.07%64.47M | 125.07%64.47M | 222.35%66.2M | 23.21%30.91M | 8.12%27.71M | 39.28%28.64M | 39.28%28.64M | 1.87%20.54M | 43.93%25.09M | 835.88%25.63M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 778.91%12.38M | 778.91%12.38M | 1,193.65%12.63M | 46.42%1.42M | 14.42%1.52M | -40.08%1.41M | -40.08%1.41M | 11.66%976.16K | -43.04%973.12K | 24.84%1.32M |
-accounts payable | 911.83%12.14M | 911.83%12.14M | 1,325.14%12.36M | 29.48%1.16M | 10.26%1.31M | 41.78%1.2M | 41.78%1.2M | 20.26%867.46K | -34.20%898.75K | 28.33%1.19M |
-Total tax payable | 47.87%139K | 47.87%139K | 503.02%184.79K | 1,286.59%176.64K | 767.61%110.32K | 1,415.40%94K | 1,415.40%94K | 80.57%30.64K | -78.59%12.74K | 140.64%12.72K |
-Due to related parties current | -35.71%18K | -35.71%18K | 59.32%25K | --20K | -51.77%26.55K | -20.70%28K | -20.70%28K | -76.67%15.69K | --0 | -45.95%55.05K |
-Other payable | -11.63%76K | -11.63%76K | -10.61%55.75K | 4.65%64.49K | -0.32%66.52K | -94.12%86K | -94.12%86K | -9.25%62.36K | -6.68%61.63K | 5.66%66.73K |
Current accrued expenses | 304.22%958K | 304.22%958K | 892.21%1.26M | -63.89%40.65K | 109.67%306.3K | 59.06%237K | 59.06%237K | 64.26%126.58K | -49.58%112.58K | -29.66%146.08K |
Current debt and capital lease obligation | 220.45%862K | 220.45%862K | 284.26%772.49K | 1.23%267.64K | 251.30%269.57K | 253.23%269K | 253.23%269K | 140.06%201.03K | 221.75%264.39K | -51.87%76.74K |
-Current debt | 420.00%312K | 420.00%312K | 591.13%385.3K | 3.86%63.17K | -5.86%61.84K | 6.40%60K | 6.40%60K | -0.34%55.75K | 17.68%60.83K | -49.09%65.69K |
-Current capital lease obligation | 163.16%550K | 163.16%550K | 166.50%387.19K | 0.44%204.47K | 1,780.79%207.73K | 957.53%209K | 957.53%209K | 422.59%145.28K | 567.76%203.56K | -63.65%11.05K |
Current deferred liabilities | 16.67%42K | 16.67%42K | -42.11%29.22K | 33.84%58.87K | 167.89%130.17K | -61.52%36K | -61.52%36K | -48.24%50.48K | -27.12%43.99K | -4.10%48.59K |
Other current liabilities | ---- | ---- | ---- | ---- | 0.00%112.4K | -0.35%112K | -0.35%112K | 0.00%112.4K | 0.00%112.4K | 0.00%112.4K |
Current liabilities | 590.45%14.24M | 590.45%14.24M | 901.31%14.69M | 18.95%1.79M | 36.63%2.33M | -25.85%2.06M | -25.85%2.06M | 17.81%1.47M | -31.10%1.51M | 7.36%1.71M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 166.13%2.15M | 166.13%2.15M | 125.30%1.97M | -20.96%698.68K | 243.44%752.01K | 217.63%806K | 217.63%806K | 226.21%875.97K | 193.95%883.97K | -61.67%218.97K |
-Long term debt | 676.28%1.21M | 676.28%1.21M | 692.08%1.25M | -29.83%131.61K | -34.10%144.29K | -38.52%156K | -38.52%156K | -41.18%157.96K | -36.21%187.54K | -60.66%218.97K |
-Long term capital lease obligation | 43.69%934K | 43.69%934K | 0.61%722.42K | -18.57%567.07K | --607.72K | --650K | --650K | --718.01K | 10,289.77%696.43K | ---- |
Total non current liabilities | 166.13%2.15M | 166.13%2.15M | 125.30%1.97M | -20.96%698.68K | 243.44%752.01K | 217.63%806K | 217.63%806K | 226.21%875.97K | 193.95%883.97K | -61.67%218.97K |
Total liabilities | 471.20%16.38M | 471.20%16.38M | 611.14%16.66M | 4.19%2.49M | 60.12%3.09M | -5.49%2.87M | -5.49%2.87M | 54.78%2.34M | -3.89%2.39M | -10.88%1.93M |
Shareholders'equity | ||||||||||
Share capital | 100.00%2K | 100.00%2K | 93.99%1.87K | 101.29%1.87K | 55.44%1.44K | 41.84%1K | 41.84%1K | 49.15%965 | 69.53%929 | 50.57%929 |
-common stock | 100.00%2K | 100.00%2K | 93.99%1.87K | 101.29%1.87K | 55.44%1.44K | 41.84%1K | 41.84%1K | 49.15%965 | 69.53%929 | 50.57%929 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -12.13%-34.93M | -12.13%-34.93M | -10.00%-33.23M | -49.74%-36.67M | -41.59%-32.33M | -41.67%-31.15M | -41.67%-31.15M | -63.75%-30.21M | -51.75%-24.49M | -55.54%-22.84M |
Paid-in capital | 17.92%67.17M | 17.92%67.17M | 37.10%66.47M | 38.05%65.17M | 22.49%57.02M | 44.16%56.96M | 44.16%56.96M | 30.71%48.48M | 51.60%47.21M | 204.29%46.55M |
Gains losses not affecting retained earnings | -53.66%-63K | -53.66%-63K | 32.71%-56.87K | -348.23%-75.67K | -426.72%-63.7K | -1,367.00%-41K | -1,367.00%-41K | -469,638.89%-84.52K | 69.62%-16.88K | 70.66%-12.09K |
Total stockholders'equity | 24.86%32.18M | 24.86%32.18M | 82.42%33.19M | 25.22%28.42M | 3.89%24.63M | 47.03%25.78M | 47.03%25.78M | -2.43%18.19M | 51.89%22.7M | 4,012.87%23.71M |
Noncontrolling interests | --15.9M | --15.9M | --16.35M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total equity | 86.56%48.09M | 86.56%48.09M | 172.29%49.54M | 25.22%28.42M | 3.89%24.63M | 47.03%25.78M | 47.03%25.78M | -2.43%18.19M | 51.89%22.7M | 4,012.87%23.71M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data