(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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -52.98%18.32M | -52.98%18.32M | -20.41%22.3M | --24.79M | 94.06%24.5M | 621.73%38.97M | --38.97M | --28.02M | --12.63M | -72.18%5.4M |
-Cash and cash equivalents | -52.98%18.32M | -52.98%18.32M | -20.41%22.3M | --24.79M | 636.46%24.5M | 1,269.63%38.97M | --38.97M | --28.02M | --3.33M | -6.69%2.85M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --9.3M | -84.39%2.55M |
Receivables | 70.69%10.02M | 70.69%10.02M | 33.92%8.49M | --7.76M | 135.01%8.22M | 122.59%5.87M | --5.87M | --6.34M | --3.5M | 1,548.75%2.64M |
-Accounts receivable | 70.69%10.02M | 70.69%10.02M | 33.92%8.49M | --7.76M | 135.01%8.22M | 122.59%5.87M | --5.87M | --6.34M | --3.5M | 1,548.75%2.64M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --24.72M | ---- | ---- |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --2.08M | --930K |
Other current assets | 32.61%3.43M | 32.61%3.43M | -1.63%3.5M | --1.98M | -30.93%2.02M | -15.05%2.59M | --2.59M | --3.55M | --2.93M | 28.51%3.04M |
Total current assets | -33.00%31.77M | -33.00%31.77M | -45.26%34.29M | --34.54M | 64.42%34.75M | 294.86%47.42M | --47.42M | --62.63M | --21.13M | -45.25%12.01M |
Non current assets | ||||||||||
Net PPE | 77.78%1.39M | 77.78%1.39M | 260.61%1.19M | --1.3M | 43.65%701K | 770.00%783K | --783K | --330K | --488K | -67.86%90K |
-Gross PPE | 51.07%2.05M | 51.07%2.05M | 260.61%1.19M | --1.3M | 43.65%701K | 127.35%1.36M | --1.36M | --330K | --488K | -10.38%596K |
-Accumulated depreciation | -14.51%-655K | -14.51%-655K | ---- | ---- | ---- | -13.04%-572K | ---572K | ---- | ---- | -31.43%-506K |
Goodwill and other intangible assets | 233.43%13.47M | 233.43%13.47M | 221.55%12.68M | --12.91M | 202.41%12.67M | -6.35%4.04M | --4.04M | --3.94M | --4.19M | 10,687.50%4.32M |
-Goodwill | 220.19%4.65M | 220.19%4.65M | 225.58%4.65M | --5.1M | 215.42%4.5M | 1.68%1.45M | --1.45M | --1.43M | --1.43M | --1.43M |
-Other intangible assets | 240.85%8.83M | 240.85%8.83M | 219.27%8.04M | --7.81M | 195.69%8.17M | -10.32%2.59M | --2.59M | --2.52M | --2.76M | 7,120.00%2.89M |
Other non current assets | -10.94%57K | -10.94%57K | -19.23%63K | --2.09M | 3,153.19%1.53M | 36.17%64K | --64K | --78K | --47K | -94.89%47K |
Total non current assets | 205.30%14.92M | 205.30%14.92M | 220.20%13.94M | --16.3M | 215.36%14.9M | 9.79%4.89M | --4.89M | --4.35M | --4.73M | 259.32%4.45M |
Total assets | -10.73%46.7M | -10.73%46.7M | -28.01%48.22M | --50.84M | 92.01%49.65M | 217.77%52.31M | --52.31M | --66.99M | --25.86M | -28.96%16.46M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 38.26%9.92M | 38.26%9.92M | 75.09%8.69M | --9.67M | 67.12%6.72M | 212.05%7.17M | --7.17M | --4.96M | --4.02M | 129.90%2.3M |
-accounts payable | 38.26%9.92M | 38.26%9.92M | 75.09%8.69M | --9.67M | 67.12%6.72M | 212.05%7.17M | --7.17M | --4.96M | --4.02M | 129.90%2.3M |
Current accrued expenses | -15.74%4.02M | -15.74%4.02M | -20.73%4.4M | --4.15M | 36.28%4.52M | 3.56%4.77M | --4.77M | --5.56M | --3.31M | -8.26%4.6M |
Current debt and capital lease obligation | 36.11%2.14M | 36.11%2.14M | 27.46%1.89M | --1.68M | 109.08%1.61M | 255.20%1.57M | --1.57M | --1.48M | --771K | 196.64%442K |
-Current debt | 38.53%1.75M | 38.53%1.75M | 35.93%1.59M | --1.43M | 203.39%1.34M | 185.97%1.26M | --1.26M | --1.17M | --443K | 196.64%442K |
-Current capital lease obligation | 26.14%386K | 26.14%386K | -4.15%300K | --253K | -18.29%268K | --306K | --306K | --313K | --328K | --0 |
Current deferred liabilities | -21.93%2.33M | -21.93%2.33M | -15.12%2.49M | --3.38M | 19.15%3.3M | 13.04%2.98M | --2.98M | --2.94M | --2.77M | 46.56%2.64M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --19.67M | ---- | ---- |
Current liabilities | 11.57%18.4M | 11.57%18.4M | -49.51%17.47M | --18.88M | 48.47%16.15M | 65.24%16.49M | --16.49M | --34.6M | --10.88M | 25.31%9.98M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4.23%26.48M | 4.23%26.48M | 8.63%26.61M | --26.55M | 1,987.47%25.66M | 2,017.08%25.41M | --25.41M | --24.49M | --1.23M | -75.95%1.2M |
-Long term debt | 2.78%25.66M | 2.78%25.66M | 4.96%25.71M | --25.57M | 2,220.48%25.27M | 1,980.83%24.97M | --24.97M | --24.49M | --1.09M | -75.95%1.2M |
-Long term capital lease obligation | 87.59%816K | 87.59%816K | --899K | --981K | 175.00%385K | --435K | --435K | ---- | --140K | --0 |
Non current deferred liabilities | --0 | --0 | --0 | --147K | -67.32%318K | -56.37%493K | --493K | --651K | --973K | 663.51%1.13M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --121.19M | 0.00%110.27M |
Other non current liabilities | --172K | --172K | --218K | --218K | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 2.91%26.65M | 2.91%26.65M | 6.69%26.83M | --26.92M | -78.95%25.97M | -77.00%25.9M | --25.9M | --25.15M | --123.39M | -2.43%112.6M |
Total liabilities | 6.28%45.05M | 6.28%45.05M | -25.86%44.3M | --45.8M | -68.63%42.12M | -65.42%42.39M | --42.39M | --59.75M | --134.27M | -0.64%122.58M |
Shareholders'equity | ||||||||||
Share capital | 0.00%4K | 0.00%4K | 0.00%4K | --4K | 300.00%4K | 300.00%4K | --4K | --4K | --1K | 0.00%1K |
-common stock | 0.00%4K | 0.00%4K | 0.00%4K | --4K | 300.00%4K | 300.00%4K | --4K | --4K | --1K | 0.00%1K |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -8.97%-161.73M | -8.97%-161.73M | -2.62%-158.27M | ---156.07M | -35.65%-152.2M | -35.11%-148.42M | ---148.42M | ---154.22M | ---112.2M | -6.10%-109.85M |
Paid-in capital | 3.18%163.38M | 3.18%163.38M | 0.45%162.19M | --161.11M | 4,114.54%159.73M | 4,138.09%158.34M | --158.34M | --161.45M | --3.79M | 11.69%3.74M |
Gains losses not affecting retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Total stockholders'equity | -83.41%1.65M | -83.41%1.65M | -45.79%3.92M | --5.04M | 106.95%7.53M | 109.35%9.92M | --9.92M | --7.24M | ---108.41M | -5.91%-106.11M |
Total equity | -83.41%1.65M | -83.41%1.65M | -45.79%3.92M | --5.04M | 106.95%7.53M | 109.35%9.92M | --9.92M | --7.24M | ---108.41M | -5.91%-106.11M |
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