(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 | -49.99%19.71M | -49.99%19.71M | -48.74%20.08M | -39.97%20.33M | -25.30%35.62M | -63.14%39.4M | -63.14%39.4M | 85.07%39.18M | 60.25%33.86M | 107.64%47.69M |
-Cash and cash equivalents | -50.58%19.25M | -50.58%19.25M | -49.32%19.62M | -41.32%19.87M | -26.26%35.17M | -63.39%38.95M | -63.39%38.95M | 82.94%38.73M | 60.25%33.86M | 107.64%47.69M |
-Short-term investments | 0.40%456.1K | 0.40%456.1K | 1.09%456.1K | --456.1K | --456.1K | -7.96%454.28K | -7.96%454.28K | --451.2K | ---- | ---- |
Receivables | -4.97%4.26M | -4.97%4.26M | -3.33%5.05M | 6.08%6.18M | 6.65%4.59M | 15.96%4.48M | 15.96%4.48M | 47.97%5.22M | 73.93%5.83M | 78.94%4.3M |
-Accounts receivable | -4.71%4.26M | -4.71%4.26M | -2.44%5.05M | 7.40%6.18M | 9.38%4.59M | 15.65%4.47M | 15.65%4.47M | 46.61%5.18M | 79.52%5.75M | 77.44%4.2M |
-Notes receivable | --0 | --0 | --0 | --0 | --0 | --11.94K | --11.94K | --47.78K | -50.31%71.67K | 167.21%107.5K |
Inventory | 14.34%25.79M | 14.34%25.79M | 53.92%32.77M | 74.56%33.82M | 56.14%25.58M | 102.79%22.55M | 102.79%22.55M | 99.37%21.29M | 110.99%19.38M | 193.13%16.38M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 315.15%7.74M | 379.78%3.01M |
Other current assets | -26.06%3.91M | -26.06%3.91M | 9.91%6.49M | --6.2M | --8.33M | 109.79%5.29M | 109.79%5.29M | --5.9M | ---- | ---- |
Total current assets | -25.19%53.67M | -25.19%53.67M | -10.07%64.38M | -0.41%66.53M | 3.84%74.12M | -42.34%71.74M | -42.34%71.74M | 88.61%71.59M | 88.04%66.81M | 125.98%71.38M |
Non current assets | ||||||||||
Net PPE | 44.29%65.35M | 44.29%65.35M | 26.06%57.45M | 52.17%54.34M | 61.98%49.12M | 141.35%45.29M | 141.35%45.29M | 266.60%45.58M | 381.87%35.71M | 313.61%30.32M |
-Gross PPE | 47.62%74.09M | 47.62%74.09M | 32.13%65.52M | 57.62%61.35M | 68.11%55M | 141.83%50.19M | 141.83%50.19M | 252.60%49.59M | 347.28%38.92M | 291.15%32.71M |
-Accumulated depreciation | -78.40%-8.74M | -78.40%-8.74M | -101.09%-8.07M | -118.13%-7.01M | -145.95%-5.88M | -146.36%-4.9M | -146.36%-4.9M | -145.91%-4.01M | -148.78%-3.21M | -131.63%-2.39M |
Goodwill and other intangible assets | 15.49%233.67M | 15.49%233.67M | 16.49%245.4M | 14.74%244.86M | -10.25%196.85M | 43.60%202.33M | 43.60%202.33M | 50.30%210.67M | 56.49%213.4M | 58.80%219.34M |
-Goodwill | -28.65%67.5M | -28.65%67.5M | -23.11%76.58M | -29.64%75.97M | -47.96%64.48M | 118.41%94.61M | 118.41%94.61M | 136.61%99.59M | 160.13%107.97M | 205.67%123.9M |
-Other intangible assets | 54.25%166.17M | 54.25%166.17M | 51.99%168.82M | 60.20%168.89M | 38.69%132.37M | 10.40%107.73M | 10.40%107.73M | 13.26%111.07M | 11.14%105.43M | -2.20%95.44M |
Investments and advances | 10.11%2.2M | 10.11%2.2M | --2M | 316.89%2M | 312.37%2M | --2M | --2M | ---- | -3.67%479.74K | -1.30%485K |
Long-term notes receivables | ---- | ---- | --1.31K | --1.31K | --1.31K | ---- | ---- | --0 | --0 | --0 |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -90.51%290.65K | -90.51%290.65K | -90.51%290.65K |
Non current deferred assets | --2M | --2M | --50.47K | ---- | --135.16K | --0 | --0 | ---- | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.46M | ---- |
Other non current assets | -17.25%1.26M | -17.25%1.26M | -10.89%1.3M | --1.22M | 130.58%1.17M | 196.58%1.53M | 196.58%1.53M | --1.46M | ---- | -1,000.29%-3.81M |
Total non current assets | 21.23%304.48M | 21.23%304.48M | 18.69%306.21M | 20.32%302.43M | 1.07%249.27M | 56.36%251.15M | 56.36%251.15M | 64.56%257.99M | 70.02%251.34M | 65.04%246.63M |
Total assets | 10.92%358.14M | 10.92%358.14M | 12.44%370.59M | 15.97%368.96M | 1.69%323.39M | 13.28%322.88M | 13.28%322.88M | 69.25%329.58M | 73.51%318.15M | 75.68%318.01M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 114.05%38.57M | 114.05%38.57M | 218.88%29.97M | 446.94%26.22M | 141.68%16.9M | 290.63%18.02M | 290.63%18.02M | 22.78%9.4M | 101.84%4.79M | 177.25%6.99M |
-accounts payable | 24.41%13.34M | 24.41%13.34M | 101.14%11.69M | 267.42%12.11M | 34.31%4.31M | 314.73%10.72M | 314.73%10.72M | 458.38%5.81M | 38.76%3.3M | 27.11%3.21M |
-Total tax payable | 245.76%25.23M | 245.76%25.23M | 409.53%18.28M | 1,533.56%14.11M | 283.17%12.6M | 259.90%7.3M | 259.90%7.3M | 248.56%3.59M | --863.97K | --3.29M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --634.5K | --500K |
Current accrued expenses | 4.19%7.77M | 4.19%7.77M | 1.06%9.43M | -23.21%6.4M | -29.67%10.41M | 33.44%7.46M | 33.44%7.46M | 53.61%9.33M | -18.94%8.33M | 78.45%14.81M |
Current debt and capital lease obligation | 57.16%8.47M | 57.16%8.47M | 99.70%8.97M | 179.52%10.61M | 4,843.12%6.65M | 3,906.97%5.39M | 3,906.97%5.39M | 3,240.23%4.49M | --3.8M | --134.5K |
-Current debt | 57.64%3.55M | 57.64%3.55M | 183.33%4.25M | --6.58M | 2,130.52%3M | 1,572.89%2.25M | 1,572.89%2.25M | 1,015.26%1.5M | ---- | --134.5K |
-Current capital lease obligation | 56.81%4.92M | 56.81%4.92M | 57.78%4.72M | 6.08%4.03M | --3.65M | --3.14M | --3.14M | --2.99M | --3.8M | ---- |
Other current liabilities | -96.14%638.02K | -96.14%638.02K | -70.34%2.02M | -43.80%6.54M | -83.44%8.01M | -52.73%16.51M | -52.73%16.51M | 8,451.43%6.82M | 2,565.13%11.63M | 2,000.58%48.34M |
Current liabilities | 17.04%55.46M | 17.04%55.46M | 67.75%50.4M | 74.28%49.77M | -40.28%41.97M | 4.68%47.38M | 4.68%47.38M | 115.44%30.04M | 118.14%28.56M | 435.56%70.28M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 28.40%183.4M | 28.40%183.4M | 24.00%174.4M | 28.91%170.96M | 11.63%147.29M | 34.50%142.84M | 34.50%142.84M | 123.07%140.65M | 127.36%132.61M | 125.19%131.95M |
-Long term debt | 22.10%153.26M | 22.10%153.26M | 22.78%150.88M | 22.94%148.86M | 8.76%128.18M | 28.76%125.52M | 28.76%125.52M | 107.42%122.89M | 123.19%121.08M | 117.26%117.86M |
-Long term capital lease obligation | 74.04%30.13M | 74.04%30.13M | 32.44%23.53M | 91.60%22.1M | 35.69%19.11M | 98.66%17.31M | 98.66%17.31M | 366.56%17.76M | 182.77%11.53M | 224.33%14.08M |
Non current deferred liabilities | --0 | --0 | --0 | --178.03K | --0 | --502.07K | --502.07K | ---- | ---- | ---- |
Total non current liabilities | 27.95%183.4M | 27.95%183.4M | 24.00%174.4M | 29.05%171.14M | 11.63%147.29M | 34.97%143.34M | 34.97%143.34M | 123.07%140.65M | 127.36%132.61M | 125.19%131.95M |
Total liabilities | 25.24%238.85M | 25.24%238.85M | 31.70%224.8M | 37.06%220.91M | -6.41%189.27M | 25.92%190.72M | 25.92%190.72M | 121.69%170.69M | 125.67%161.17M | 181.99%202.22M |
Shareholders'equity | ||||||||||
Share capital | 32.84%74.97K | 32.84%74.97K | 29.45%72.69K | 28.05%71.82K | 5.35%56.44K | 23.85%56.44K | 23.85%56.44K | 24.16%56.16K | 30.39%56.08K | 24.86%53.57K |
-common stock | 32.89%74.89K | 32.89%74.89K | 29.50%72.61K | 28.10%71.73K | 5.36%56.35K | 23.89%56.35K | 23.89%56.35K | 24.21%56.07K | 30.45%56K | 24.91%53.49K |
-Preferred stock | -1.15%86 | -1.15%86 | 0.00%87 | 0.00%87 | 0.00%87 | 0.00%87 | 0.00%87 | 0.00%87 | 0.00%87 | 0.00%87 |
Retained earnings | -74.71%-80.79M | -74.71%-80.79M | -172.06%-51.43M | -146.74%-51.1M | 18.43%-44.5M | -66.49%-46.24M | -66.49%-46.24M | 59.08%-18.9M | 54.35%-20.71M | -16.51%-54.55M |
Paid-in capital | 12.01%202.04M | 12.01%202.04M | 10.82%199.18M | 11.97%201.12M | 5.12%180.6M | 10.79%180.38M | 10.79%180.38M | 8.66%179.72M | 13.12%179.62M | 9.06%171.8M |
Less: Treasury stock | 0.00%2.03M | 0.00%2.03M | 2.13%2.03M | 2.13%2.03M | 34.02%2.03M | 34.02%2.03M | 34.02%2.03M | 31.22%1.99M | 31.22%1.99M | 4.93%1.52M |
Total stockholders'equity | -9.74%119.29M | -9.74%119.29M | -8.24%145.79M | -5.69%148.05M | 15.84%134.12M | -1.05%132.16M | -1.05%132.16M | 34.95%158.89M | 40.23%156.98M | 5.93%115.78M |
Total equity | -9.74%119.29M | -9.74%119.29M | -8.24%145.79M | -5.69%148.05M | 15.84%134.12M | -1.05%132.16M | -1.05%132.16M | 34.95%158.89M | 40.23%156.98M | 5.93%115.78M |
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