(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)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 15.17%15.32M | 15.17%15.32M | -42.12%10.37M | -65.62%6.74M | --2.28M | 59.93%13.3M | -22.07%13.3M | 159.76%17.91M | 94.88%19.61M | 432.80%8.32M |
-Cash and cash equivalents | 15.17%15.32M | 15.17%15.32M | -42.12%10.37M | -65.62%6.74M | --2.28M | 59.93%13.3M | -22.07%13.3M | 159.76%17.91M | 94.88%19.61M | 432.80%8.32M |
Receivables | 37.47%35.13M | 37.47%35.13M | 65.03%45.32M | 21.18%32.58M | --24.64M | 41.93%25.55M | 42.51%25.55M | 55.44%27.46M | 95.10%26.89M | 6,023.13%18M |
-Accounts receivable | 29.00%31.14M | 29.00%31.14M | 56.82%41.37M | 22.56%31.11M | --23.8M | 37.43%24.14M | 41.91%24.14M | 74.64%26.38M | 95.37%25.38M | 5,914.38%17.56M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 524.86%1.11M | ---- |
-Other receivables | 182.05%3.99M | 182.05%3.99M | 265.10%3.95M | 267.00%1.48M | --836K | 221.59%1.42M | 204.30%1.42M | 90.67%1.08M | -34.47%403K | 21,900.00%440K |
Inventory | -30.49%6.18M | -30.49%6.18M | --8.62M | --9.63M | --7.89M | 1,039.23%8.89M | --8.89M | ---- | ---- | 116.07%780K |
Other current assets | -49.78%1.63M | -49.78%1.63M | -34.68%2.21M | -44.52%2.25M | --2.24M | -21.49%3.24M | 87.05%3.24M | 37.28%3.38M | 39.19%4.06M | 3,580.36%4.12M |
Total current assets | 24.05%63.26M | 24.05%63.26M | 33.46%67.21M | 7.57%55.13M | --38.69M | 62.90%50.99M | 38.85%50.99M | 84.80%50.36M | 88.31%51.25M | 1,244.67%31.3M |
Non current assets | ||||||||||
Net PPE | 88.42%869.49M | 88.42%869.49M | 99.96%874.57M | 127.41%863.52M | --493.97M | 27.30%461.47M | 32.12%461.47M | 31.72%437.37M | 17.78%379.71M | 11,820.85%362.51M |
-Gross PPE | 80.51%1.08B | 80.51%1.08B | 90.05%1.05B | 112.86%1.02B | --636.73M | 30.55%597.32M | 36.49%597.32M | 33.89%554.08M | 21.02%481.15M | 13,844.96%457.53M |
-Accumulated depreciation | -53.63%-208.7M | -53.63%-208.7M | -52.88%-178.43M | -58.37%-160.65M | ---142.76M | -42.97%-135.85M | -53.79%-135.85M | -42.70%-116.71M | -34.93%-101.44M | -39,492.08%-95.02M |
Investments and advances | --5.62M | --5.62M | --5.63M | --5.6M | --3.88M | --0 | --0 | ---- | ---- | ---- |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 524.86%1.11M | ---- |
Financial assets | --2.3M | --2.3M | --1.36M | 736.78%3.8M | --939K | --0 | --0 | --0 | -19.50%454K | --267K |
Non current deferred assets | 50.39%3.84M | 50.39%3.84M | 37.67%3.47M | 219.17%3.76M | --2.41M | 90.04%2.56M | 88.91%2.56M | 65.83%2.52M | -29.82%1.18M | --1.35M |
Non current prepaid assets | ---- | ---- | ---- | -83.85%104K | --2.26M | ---- | ---- | -83.63%311K | 152.55%644K | --740K |
Other non current assets | 400.80%1.25M | 400.80%1.25M | --1.02M | ---- | --33M | --249K | --249K | ---- | ---- | ---- |
Total non current assets | 90.08%882.5M | 90.08%882.5M | 101.28%886.03M | 129.53%876.79M | --536.46M | 27.25%464.28M | 32.08%464.28M | 31.18%440.2M | 15.77%381.99M | 11,890.31%364.87M |
Total assets | 83.53%945.71M | 83.53%945.71M | 94.32%953.24M | 115.10%931.92M | --575.14M | 30.07%515.29M | 32.73%515.29M | 35.20%490.55M | 21.29%433.24M | 7,276.08%396.17M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 56.29%39.82M | 56.29%39.82M | 58.73%45.62M | 3.57%33.27M | --37.63M | 27.54%25.48M | 17.55%25.48M | 69.39%28.74M | 54.60%32.13M | 9,063.30%19.98M |
-accounts payable | -2.13%3.86M | -2.13%3.86M | 18.66%13.02M | -71.08%5.4M | --17.35M | -50.15%3.94M | -67.80%3.94M | 25.66%10.98M | 195.00%18.69M | 3,524.31%7.9M |
-Total tax payable | 39.06%5.27M | 39.06%5.27M | --3.95M | --2.64M | --916K | 437.45%3.79M | 1,630.14%3.79M | ---- | ---- | --705K |
-Other payable | 72.93%30.7M | 72.93%30.7M | 61.23%28.65M | 87.79%25.23M | --19.36M | 56.11%17.75M | 97.05%17.75M | 138.88%17.77M | 74.85%13.44M | --11.37M |
Current accrued expenses | -19.62%21.85M | -19.62%21.85M | -36.54%15.53M | 1.45%19.56M | --18.34M | 182.16%27.19M | 60.61%27.19M | 75.50%24.47M | 30.86%19.28M | 4,669.80%9.64M |
Current debt and capital lease obligation | 465.18%26.04M | 465.18%26.04M | 486.42%25.3M | 891.34%26.69M | --2.27M | 81.81%4.61M | 89.74%4.61M | 53.29%4.32M | 19.70%2.69M | 2,360.19%2.53M |
-Current debt | --20M | --20M | --20M | --20M | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 31.06%6.04M | 31.06%6.04M | 22.92%5.3M | 148.40%6.69M | --2.27M | 81.81%4.61M | 89.74%4.61M | 53.29%4.32M | 19.70%2.69M | 2,360.19%2.53M |
Current deferred liabilities | ---- | ---- | --312K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | -65.14%6.64M | -65.14%6.64M | -19.58%20.53M | -84.39%9.33M | --13.4M | -40.39%19.03M | -55.30%19.03M | -30.61%25.53M | 301.96%59.79M | --31.93M |
Current liabilities | 23.64%94.35M | 23.64%94.35M | 29.18%107.3M | -21.98%88.85M | --71.63M | 19.09%76.31M | -8.74%76.31M | 17.78%83.06M | 100.51%113.88M | 10,561.56%64.08M |
Non current liabilities | ||||||||||
Long term provisions | 606.86%19.26M | 606.86%19.26M | 684.27%21.09M | 838.98%21.01M | --2.86M | 20.48%2.72M | 18.13%2.72M | 15.06%2.69M | -42.30%2.24M | 10.89%2.26M |
Long term debt and capital lease obligation | 499.93%335.96M | 499.93%335.96M | 660.56%365.07M | 494.06%374.26M | --89M | -13.85%56M | -6.67%56M | -50.77%48M | -35.38%63M | 406,150.00%65M |
-Long term debt | 499.93%335.96M | 499.93%335.96M | 660.56%365.07M | 494.06%374.26M | --89M | -13.85%56M | -6.67%56M | -50.77%48M | -35.38%63M | --65M |
Non current deferred liabilities | 60.30%73.35M | 60.30%73.35M | 56.11%63.36M | 310.58%59.49M | --51.04M | 163.21%45.76M | 293.50%45.76M | 144.94%40.59M | 25.03%14.49M | --17.38M |
Derivative product liabilities | --0 | --0 | 175.36%6.67M | -98.18%260K | --178K | -99.87%12K | -99.87%12K | -78.44%2.42M | 135.34%14.3M | --9.52M |
Other non current liabilities | 15.32%1.21M | 15.32%1.21M | -14.76%970K | 1,168.42%1.21M | --964K | 1,006.32%1.05M | 1,651.67%1.05M | 3,348.48%1.14M | -12.04%95K | --95K |
Total non current liabilities | 307.20%429.77M | 307.20%429.77M | 382.05%457.16M | 384.72%456.22M | --144.04M | 11.98%105.54M | 27.27%105.54M | -25.72%94.84M | -21.01%94.12M | 4,486.62%94.26M |
Total liabilities | 188.22%524.12M | 188.22%524.12M | 217.30%564.46M | 162.05%545.07M | --215.67M | 14.85%181.85M | 9.19%181.85M | -10.24%177.9M | 18.22%208M | 5,861.26%158.33M |
Shareholders'equity | ||||||||||
Share capital | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | --20K | 0.00%20K | 0.00%20K | 11.11%20K | 11.11%20K | 1,900.00%20K |
-common stock | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | --20K | 0.00%20K | 0.00%20K | 11.11%20K | 11.11%20K | 1,900.00%20K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 142.35%142.46M | 142.35%142.46M | 188.34%111.92M | 332.86%110.01M | --83.78M | 273.30%58.78M | 219.56%58.78M | 165.44%38.81M | -25.14%-47.24M | 39.00%-33.92M |
Paid-in capital | 1.63%279.11M | 1.63%279.11M | 1.10%276.85M | 1.60%276.83M | --275.67M | 1.07%274.64M | 1.41%274.64M | 22.29%273.82M | 24.43%272.46M | 365.96%271.74M |
Total stockholders'equity | 26.44%421.6M | 26.44%421.6M | 24.35%388.78M | 71.75%386.85M | --359.47M | 40.20%333.45M | 50.41%333.45M | 89.92%312.65M | 24.28%225.24M | 8,660.15%237.84M |
Total equity | 26.44%421.6M | 26.44%421.6M | 24.35%388.78M | 71.75%386.85M | --359.47M | 40.20%333.45M | 50.41%333.45M | 89.92%312.65M | 24.28%225.24M | 8,660.15%237.84M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data