(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 | -45.53%1.58M | -45.53%1.58M | -82.44%689K | -44.24%2.74M | -85.77%1.39M | -80.83%2.91M | -80.83%2.91M | --3.92M | 140.91%4.91M | --9.78M |
-Cash and cash equivalents | -13.40%1.58M | -13.40%1.58M | -75.84%689K | -23.90%2.15M | -78.77%805K | -68.98%1.83M | -68.98%1.83M | --2.85M | 38.25%2.82M | --3.79M |
-Short-term investments | --0 | --0 | --0 | -71.63%594K | -90.21%587K | -88.37%1.08M | -88.37%1.08M | --1.07M | --2.09M | --5.99M |
Receivables | -76.65%767K | -76.65%767K | 12.98%3.06M | -65.16%1.5M | -10.61%2.88M | -7.07%3.29M | -7.07%3.29M | --2.71M | 61.05%4.3M | --3.22M |
-Accounts receivable | -77.47%731K | -77.47%731K | 87.29%3.06M | -53.61%1.5M | 36.80%2.88M | 33.17%3.24M | 33.17%3.24M | --1.64M | 700.19%3.23M | --2.11M |
-Taxes receivable | -12.20%36K | -12.20%36K | ---- | ---- | ---- | -96.27%41K | -96.27%41K | --1.08M | -52.76%1.07M | --1.12M |
Inventory | -51.27%2.61M | -51.27%2.61M | 8.06%5.7M | 17.67%5.16M | 7.34%4.85M | 39.85%5.35M | 39.85%5.35M | --5.27M | 249.99%4.39M | --4.52M |
Prepaid assets | 27.52%556K | 27.52%556K | ---- | ---- | ---- | -56.05%436K | -56.05%436K | ---- | ---- | ---- |
Current deferred assets | --0 | --0 | --0 | --0 | --0 | --600K | --600K | --600K | ---- | ---- |
Other current assets | -79.71%28K | -79.71%28K | -14.92%781K | -49.59%729K | -44.34%742K | -17.37%138K | -17.37%138K | --918K | --1.45M | --1.33M |
Total current assets | -56.42%5.54M | -56.42%5.54M | -23.79%10.23M | -32.68%10.13M | -47.68%9.87M | -46.31%12.71M | -46.31%12.71M | --13.42M | 114.41%15.04M | --18.86M |
Non current assets | ||||||||||
Net PPE | -47.48%1.77M | -47.48%1.77M | -29.89%2.27M | -21.54%2.67M | 8.96%3.06M | 13.69%3.37M | 13.69%3.37M | --3.24M | 24.60%3.4M | --2.81M |
-Gross PPE | -6.00%6.36M | -6.00%6.36M | -29.89%2.27M | -21.54%2.67M | 8.96%3.06M | -45.59%6.77M | -45.59%6.77M | --3.24M | -70.96%3.4M | --2.81M |
-Accumulated depreciation | -35.20%-4.59M | -35.20%-4.59M | ---- | ---- | ---- | 64.16%-3.4M | 64.16%-3.4M | ---- | ---- | ---- |
Goodwill and other intangible assets | -47.75%3.28M | -47.75%3.28M | -74.87%4.21M | -70.87%5.03M | -67.67%5.75M | -65.70%6.28M | -65.70%6.28M | --16.75M | 18,082.11%17.27M | --17.8M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --9.95M | --9.95M | --9.95M |
-Other intangible assets | -47.75%3.28M | -47.75%3.28M | -38.13%4.21M | -31.34%5.03M | -26.72%5.75M | -24.86%6.28M | -24.86%6.28M | --6.8M | 7,612.63%7.33M | --7.85M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --1.08M | --2.4M |
Other non current assets | 0.00%123K | 0.00%123K | -6.20%121K | -19.08%123K | 56.41%122K | 57.69%123K | 57.69%123K | --129K | 150.71%152K | --78K |
Total non current assets | -47.06%5.17M | -47.06%5.17M | -67.19%6.6M | -64.29%7.82M | -61.28%8.94M | -59.74%9.77M | -59.74%9.77M | --20.12M | 659.00%21.91M | --23.09M |
Total assets | -52.35%10.71M | -52.35%10.71M | -49.82%16.83M | -51.42%17.95M | -55.16%18.81M | -53.11%22.49M | -53.11%22.49M | --33.54M | 273.16%36.95M | --41.95M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 32.75%2.45M | 32.75%2.45M | 48.11%2.58M | -52.12%1.14M | -29.73%1.36M | -13.31%1.84M | -13.31%1.84M | --1.74M | --2.39M | --1.94M |
-accounts payable | 32.75%2.45M | 32.75%2.45M | 48.11%2.58M | -52.12%1.14M | -29.73%1.36M | -4.80%1.84M | -4.80%1.84M | --1.74M | --2.39M | --1.94M |
Current accrued expenses | -58.91%611K | -58.91%611K | -63.10%689K | -34.70%1.16M | -42.44%1.37M | -45.19%1.49M | -45.19%1.49M | --1.87M | --1.78M | --2.37M |
Current debt and capital lease obligation | -46.14%370K | -46.14%370K | -45.02%348K | -30.95%464K | 37.20%579K | 81.27%687K | 81.27%687K | --633K | -55.22%672K | --422K |
-Current capital lease obligation | -46.14%370K | -46.14%370K | -45.02%348K | -30.95%464K | 37.20%579K | 81.27%687K | 81.27%687K | --633K | 183.79%672K | --422K |
Current deferred liabilities | 232.83%1.11M | 232.83%1.11M | -66.21%74K | -44.27%175K | -32.41%244K | -11.47%332K | -11.47%332K | --219K | --314K | --361K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | --330K | --330K | ---- | ---- | ---- |
Current liabilities | -3.12%4.53M | -3.12%4.53M | -17.23%3.69M | -42.86%2.94M | -30.29%3.55M | -16.34%4.68M | -16.34%4.68M | --4.46M | 93.27%5.15M | --5.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -25.74%349K | -25.74%349K | -31.59%379K | -51.66%349K | -1.70%404K | 63.19%470K | 63.19%470K | --554K | -91.87%722K | --411K |
-Long term capital lease obligation | -25.74%349K | -25.74%349K | -31.59%379K | -51.66%349K | -1.70%404K | 63.19%470K | 63.19%470K | --554K | 70.67%722K | --411K |
Derivative product liabilities | -15.92%1.75M | -15.92%1.75M | --1M | --3.62M | --1.42M | --2.08M | --2.08M | ---- | ---- | ---- |
Total non current liabilities | -17.73%2.1M | -17.73%2.1M | 149.46%1.38M | 449.45%3.97M | 344.04%1.83M | 785.07%2.55M | 785.07%2.55M | --554K | -96.08%722K | --411K |
Total liabilities | -8.27%6.63M | -8.27%6.63M | 1.18%5.08M | 17.68%6.91M | -2.36%5.38M | 22.90%7.23M | 22.90%7.23M | --5.02M | -72.13%5.87M | --5.51M |
Shareholders'equity | ||||||||||
Share capital | --1K | --1K | 92.31%25K | 0.00%22K | -31.82%15K | --0 | --0 | --13K | -99.98%22K | --22K |
-common stock | --1K | --1K | 92.31%25K | 0.00%22K | -31.82%15K | --0 | --0 | --13K | -99.98%22K | --22K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -11.23%-166.39M | -11.23%-166.39M | -16.63%-157.45M | -19.72%-156.83M | -23.23%-152.75M | -27.64%-149.6M | -27.64%-149.6M | ---135M | -13.05%-131M | ---123.95M |
Paid-in capital | 3.39%170.47M | 3.39%170.47M | 3.44%169.18M | 3.55%167.85M | 3.59%166.17M | 3.53%164.88M | 3.53%164.88M | --163.55M | 3,823.02%162.1M | --160.41M |
Gains losses not affecting retained earnings | --0 | --0 | --0 | 90.24%-4K | 70.27%-11K | ---25K | ---25K | ---36K | ---41K | ---37K |
Total stockholders'equity | -73.24%4.08M | -73.24%4.08M | -58.79%11.76M | -64.48%11.04M | -63.14%13.43M | -63.73%15.26M | -63.73%15.26M | --28.52M | 378.43%31.08M | --36.44M |
Total equity | -73.24%4.08M | -73.24%4.08M | -58.79%11.76M | -64.48%11.04M | -63.14%13.43M | -63.73%15.26M | -63.73%15.26M | --28.52M | 378.43%31.08M | --36.44M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data