(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 | 699.64%15.39M | 699.64%15.39M | -10.61%7.03M | -82.57%2.44M | -17.39%12.07M | -92.54%1.92M | -92.54%1.92M | -77.58%7.87M | -82.95%13.99M | -83.18%14.61M |
-Cash and cash equivalents | 699.64%15.39M | 699.64%15.39M | -10.61%7.03M | -82.57%2.44M | -17.39%12.07M | -92.54%1.92M | -92.54%1.92M | -77.58%7.87M | -79.74%13.99M | -76.76%14.61M |
Receivables | 47.99%5.3M | 47.99%5.3M | 58.20%7.36M | 16.71%6.04M | 154.42%4.64M | 176.72%3.58M | 176.72%3.58M | 67.81%4.66M | 121.66%5.18M | -35.22%1.82M |
-Accounts receivable | 73.27%4.11M | 73.27%4.11M | 62.78%7.02M | 17.88%5.7M | 195.40%4.3M | 148.90%2.37M | 148.90%2.37M | 77.28%4.32M | 142.38%4.84M | -41.19%1.46M |
-Notes receivable | 0.00%340K | 0.00%340K | 0.00%340K | 0.00%340K | -7.61%340K | 0.00%340K | 0.00%340K | 0.00%340K | 0.00%340K | 8.24%368K |
-Other receivables | 1.18%946K | 1.18%946K | ---- | ---- | ---- | --935K | --935K | ---- | ---- | ---- |
-Recievables adjustments allowances | -46.38%-101K | -46.38%-101K | ---- | ---- | ---- | ---69K | ---69K | ---- | ---- | ---- |
Inventory | 53.98%3.06M | 53.98%3.06M | 12.71%3.46M | -17.10%2.68M | 64.17%2.02M | 68.88%1.99M | 68.88%1.99M | 68.44%3.07M | 137.88%3.23M | 11.53%1.23M |
Restricted cash | 29.13%328K | 29.13%328K | -63.40%325K | -60.00%346K | -61.70%378K | -34.87%254K | -34.87%254K | -16.46%888K | 1.05%865K | -1.79%987K |
Other current assets | 5.66%1.27M | 5.66%1.27M | 32.23%1.67M | -22.49%1.4M | -15.92%1.65M | -12.52%1.2M | -12.52%1.2M | -41.28%1.27M | 42.15%1.8M | 214.06%1.97M |
Total current assets | 173.16%25.34M | 173.16%25.34M | 11.88%19.86M | -48.53%12.9M | 3.49%21.33M | -69.77%9.28M | -69.77%9.28M | -58.65%17.75M | -71.47%25.06M | -77.69%20.61M |
Non current assets | ||||||||||
Net PPE | -6.19%24.76M | -6.19%24.76M | -3.38%25.59M | -2.61%25.5M | 29.42%25.52M | 66.45%26.4M | 66.45%26.4M | 78.10%26.48M | 1,322.00%26.18M | 1,067.32%19.72M |
-Gross PPE | 5.18%31.27M | 5.18%31.27M | -3.38%25.59M | -2.61%25.5M | 29.42%25.52M | 76.42%29.73M | 76.42%29.73M | 78.10%26.48M | 1,322.00%26.18M | 1,067.32%19.72M |
-Accumulated depreciation | -95.11%-6.51M | -95.11%-6.51M | ---- | ---- | ---- | -235.61%-3.34M | -235.61%-3.34M | ---- | ---- | ---- |
Goodwill and other intangible assets | -9.69%37.83M | -9.69%37.83M | -9.73%38.8M | -50.01%39.82M | -44.69%40.85M | -43.93%41.89M | -43.93%41.89M | -40.82%42.98M | 534.21%79.66M | 469.48%73.86M |
-Goodwill | 0.00%20.59M | 0.00%20.59M | 0.29%20.59M | -64.77%20.59M | -61.47%20.59M | -61.47%20.59M | -61.47%20.59M | -58.82%20.53M | 822.51%58.45M | 743.61%53.45M |
-Other intangible assets | -19.06%17.24M | -19.06%17.24M | -18.90%18.21M | -9.34%19.23M | -0.72%20.26M | 0.17%21.3M | 0.17%21.3M | -1.39%22.45M | 240.73%21.21M | 207.63%20.41M |
Investments and advances | --0 | --0 | --0 | 12.00%1.9M | 43.21%2.01M | 60.40%2.01M | 60.40%2.01M | 86.00%1.86M | 70.00%1.7M | 1,791.89%1.4M |
Long-term notes receivables | -41.36%482K | -41.36%482K | -33.29%567K | -23.29%652K | -21.18%737K | -19.41%822K | -19.41%822K | -23.08%850K | -28.57%850K | -26.67%935K |
Non current prepaid assets | 8.37%3.74M | 8.37%3.74M | ---- | ---- | ---- | --3.45M | --3.45M | ---- | ---- | ---- |
Other non current assets | ---- | ---- | -5.26%3.35M | -11.11%3.14M | -6.96%3.33M | ---- | ---- | 2,682.68%3.53M | 2,685.04%3.54M | --3.58M |
Total non current assets | -10.39%66.82M | -10.39%66.82M | -9.78%68.3M | -36.55%71.02M | -27.19%72.44M | -21.67%74.57M | -21.67%74.57M | -15.62%75.71M | 569.48%111.92M | 521.51%99.49M |
Total assets | 9.91%92.15M | 9.91%92.15M | -5.67%88.16M | -38.74%83.91M | -21.92%93.77M | -33.40%83.84M | -33.40%83.84M | -29.54%93.46M | 31.00%136.98M | 10.79%120.1M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.82%5.14M | -13.82%5.14M | -31.33%5.62M | --5.45M | --6.16M | --5.96M | --5.96M | --8.18M | ---- | ---- |
-accounts payable | -13.82%5.14M | -13.82%5.14M | -31.33%5.62M | --5.45M | --6.16M | --5.96M | --5.96M | --8.18M | ---- | ---- |
Current accrued expenses | 13.73%2.82M | 13.73%2.82M | 17.15%3.1M | --2.71M | --1.83M | --2.48M | --2.48M | --2.65M | ---- | ---- |
Current debt and capital lease obligation | -9.20%2.88M | -9.20%2.88M | 25.89%2.73M | 21.50%2.44M | -31.64%1.17M | 154.20%3.18M | 154.20%3.18M | 8.03%2.17M | -1.66%2.01M | -5.31%1.71M |
-Current debt | -48.96%1.08M | -48.96%1.08M | -1.63%1.08M | -0.82%1.09M | -90.65%97K | 103.48%2.11M | 103.48%2.11M | -42.20%1.1M | -42.14%1.1M | -35.59%1.04M |
-Current capital lease obligation | 69.13%1.81M | 69.13%1.81M | 54.32%1.65M | 48.51%1.35M | 58.88%1.07M | 399.53%1.07M | 399.53%1.07M | 955.45%1.07M | 540.14%909K | 239.70%676K |
Current deferred liabilities | 18.40%3.6M | 18.40%3.6M | 26.21%4.5M | 81.45%3.65M | 93.97%4.25M | 24.91%3.04M | 24.91%3.04M | 30.31%3.57M | 12.85%2.01M | 46.23%2.19M |
Other current liabilities | 257.64%2.79M | 257.64%2.79M | -86.27%325K | -94.67%346K | -70.25%953K | -75.15%779K | -75.15%779K | -34.38%2.37M | 4,935.66%6.5M | 2,402.34%3.2M |
Current liabilities | 11.60%17.24M | 11.60%17.24M | -14.03%16.28M | -18.52%14.59M | 25.47%14.36M | 11.74%15.44M | 11.74%15.44M | 27.56%18.93M | 121.51%17.91M | 40.46%11.44M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 137.82%39.44M | 137.82%39.44M | 45.75%24.59M | 41.48%23.78M | 67.91%23.99M | 64.81%16.59M | 64.81%16.59M | 68.06%16.87M | 8,345.73%16.81M | 2,663.44%14.29M |
-Long term debt | 961.81%24.94M | 961.81%24.94M | 325.00%10.12M | 304.29%9.62M | 36,053.57%10.12M | 6,248.65%2.35M | 6,248.65%2.35M | 5,073.91%2.38M | 4,225.45%2.38M | -92.00%28K |
-Long term capital lease obligation | 1.86%14.5M | 1.86%14.5M | -0.11%14.48M | -1.86%14.16M | -2.75%13.87M | 41.99%14.24M | 41.99%14.24M | 45.02%14.49M | 9,919.44%14.43M | 8,438.32%14.26M |
Non current deferred liabilities | 43.24%1.51M | 43.24%1.51M | 48.58%1.57M | 66.96%1.53M | 52.51%1.4M | 21.08%1.06M | 21.08%1.06M | 4.35%1.06M | -17.51%914K | -2.24%916K |
Other non current liabilities | -58.55%587K | -58.55%587K | 65.02%2.14M | 4.33%2.09M | --2.05M | --1.42M | --1.42M | --1.3M | --2.01M | ---- |
Total non current liabilities | 117.98%41.55M | 117.98%41.55M | 47.20%28.3M | 38.88%27.4M | 80.46%27.44M | 73.72%19.06M | 73.72%19.06M | 73.97%19.23M | 1,409.41%19.73M | 945.60%15.2M |
Total liabilities | 70.36%58.78M | 70.36%58.78M | 16.82%44.58M | 11.57%41.99M | 56.84%41.79M | 39.17%34.5M | 39.17%34.5M | 47.36%38.16M | 300.76%37.64M | 177.55%26.65M |
Shareholders'equity | ||||||||||
Share capital | 40.00%7K | 40.00%7K | 40.00%7K | 20.00%6K | 50.00%6K | 25.00%5K | 25.00%5K | 25.00%5K | 25.00%5K | 0.00%4K |
-common stock | 40.00%7K | 40.00%7K | 40.00%7K | 20.00%6K | 50.00%6K | 25.00%5K | 25.00%5K | 25.00%5K | 25.00%5K | 0.00%4K |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Retained earnings | -29.86%-198.68M | -29.86%-198.68M | -28.18%-187.36M | -80.24%-176.79M | -100.86%-165.68M | -118.93%-153M | -118.93%-153M | -132.45%-146.17M | -84.13%-98.09M | -70.05%-82.48M |
Paid-in capital | 14.71%232.57M | 14.71%232.57M | 14.87%231.45M | 10.99%219.22M | 23.71%218.16M | 18.37%202.75M | 18.37%202.75M | 18.57%201.5M | 32.78%197.51M | 19.46%176.35M |
Less: Treasury stock | 25.18%522K | 25.18%522K | 25.18%522K | 21.34%506K | 21.34%506K | 30.72%417K | 30.72%417K | 30.72%417K | 30.72%417K | 30.72%417K |
Gains losses not affecting retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 6,333.33%386K | 11,066.67%335K | ---- |
Total stockholders'equity | -32.36%33.37M | -32.36%33.37M | -21.19%43.58M | -57.80%41.93M | -44.38%51.98M | -51.19%49.34M | -51.19%49.34M | -48.20%55.3M | 4.39%99.35M | -5.41%93.45M |
Total equity | -32.36%33.37M | -32.36%33.37M | -21.19%43.58M | -57.80%41.93M | -44.38%51.98M | -51.19%49.34M | -51.19%49.34M | -48.20%55.3M | 4.39%99.35M | -5.41%93.45M |
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 | -- | -- | -- | -- |
No Data