(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 | 70.65%9.48M | 70.65%9.48M | 100.09%8.58M | 115.81%6.67M | 114.43%5.72M | 354.31%5.55M | 354.31%5.55M | 113.39%4.29M | 72.71%3.09M | 48.97%2.67M |
-Cash and cash equivalents | 24.85%6.93M | 24.85%6.93M | 43.54%6.16M | 115.81%6.67M | 114.43%5.72M | 354.31%5.55M | 354.31%5.55M | 113.39%4.29M | 72.71%3.09M | 48.97%2.67M |
-Short-term investments | --2.54M | --2.54M | --2.43M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Receivables | -35.28%339.42K | -35.28%339.42K | 6.01%520.51K | -55.82%482.6K | -51.03%482.13K | -41.95%524.44K | -41.95%524.44K | -66.35%491.02K | -26.02%1.09M | -17.95%984.59K |
-Accounts receivable | 20.44%294.52K | 20.44%294.52K | -35.17%240.62K | -57.09%202.7K | -30.51%202.23K | 16.54%244.54K | 16.54%244.54K | 44.73%371.12K | 71.07%472.41K | 19.02%291.02K |
-Taxes receivable | -62.55%44.9K | -62.55%44.9K | 0.00%119.9K | -0.00%119.9K | -82.71%119.9K | -82.71%119.9K | -82.71%119.9K | -90.03%119.9K | -90.01%119.9K | -27.41%693.58K |
-Other receivables | ---- | ---- | --160K | -68.00%160K | --160K | --160K | --160K | ---- | --500K | ---- |
Inventory | -91.57%1.14K | -91.57%1.14K | -23.07%6.11K | -98.95%3.39K | -99.01%2.77K | 1,731.22%13.55K | 1,731.22%13.55K | -96.59%7.95K | 76.59%323.58K | 44.83%281.17K |
Prepaid assets | 110.08%745.61K | 110.08%745.61K | 46.33%347.04K | -14.94%240.98K | 2.08%215.07K | -14.23%354.91K | -14.23%354.91K | 25.22%237.15K | 50.87%283.3K | 22.39%210.68K |
Restricted cash | ---- | ---- | ---- | ---- | 0.00%425K | 0.00%425K | 0.00%425K | --425K | --425K | --425K |
Total current assets | 53.73%10.56M | 53.73%10.56M | 42.71%9.46M | 41.83%7.39M | 49.84%6.85M | 63.78%6.87M | 63.78%6.87M | 70.26%6.63M | 43.38%5.21M | 36.11%4.57M |
Non current assets | ||||||||||
Net PPE | 15.35%49.44K | 15.35%49.44K | -85.26%53.32K | -94.19%34.43K | -93.81%38.65K | -7.64%42.86K | -7.64%42.86K | -48.36%361.64K | -18.78%592.51K | -8.29%624.03K |
-Gross PPE | 0.73%3.18M | 0.73%3.18M | -6.12%3.18M | -29.09%3.15M | -29.50%3.15M | 0.45%3.15M | 0.45%3.15M | -24.78%3.38M | -1.35%4.45M | 0.72%4.47M |
-Accumulated depreciation | -0.53%-3.13M | -0.53%-3.13M | -3.35%-3.12M | 19.09%-3.12M | 19.08%-3.12M | -0.57%-3.11M | -0.57%-3.11M | 20.43%-3.02M | -2.02%-3.86M | -2.36%-3.85M |
Goodwill and other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 0.00%750K | 0.00%750K |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 0.00%750K | 0.00%750K |
Total non current assets | 15.35%49.44K | 15.35%49.44K | -85.26%53.32K | -97.44%34.43K | -97.19%38.65K | -96.95%42.86K | -96.95%42.86K | -75.07%361.64K | -9.26%1.34M | -4.11%1.37M |
Total assets | 53.49%10.61M | 53.49%10.61M | 36.09%9.51M | 13.31%7.43M | 15.86%6.89M | 23.40%6.91M | 23.40%6.91M | 30.81%6.99M | 28.16%6.56M | 24.08%5.94M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 114.65%705.13K | 114.65%705.13K | 15.69%641.19K | 8.24%520.64K | -23.18%381.17K | 184.91%328.51K | 184.91%328.51K | 262.68%554.21K | 357.93%481K | 368.09%496.21K |
-accounts payable | 114.65%705.13K | 114.65%705.13K | 15.69%641.19K | 8.24%520.64K | -23.18%381.17K | 184.91%328.51K | 184.91%328.51K | 262.68%554.21K | 357.93%481K | 368.09%496.21K |
Current accrued expenses | 123.20%1.33M | 123.20%1.33M | 130.35%990.86K | -15.95%278.57K | 49.40%594.44K | 57.81%597.26K | 57.81%597.26K | 118.77%430.16K | 55.74%331.42K | 69.07%397.88K |
Current debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 717.27%396.41K | -1.80%51.41K | -84.01%55.78K |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,575.64%57.24K | 22.22%9.61K | -96.90%9.46K |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 652.24%339.17K | -6.04%41.8K | 5.51%46.32K |
Current deferred liabilities | 23.85%253.45K | 23.85%253.45K | 24.36%254.88K | 32.06%204.63K | 13.13%204.63K | 153.01%204.63K | 153.01%204.63K | 153.42%204.96K | 91.59%154.96K | 123.64%180.88K |
Current liabilities | 102.73%2.29M | 102.73%2.29M | 18.99%1.89M | -1.47%1M | 4.38%1.18M | 50.18%1.13M | 50.18%1.13M | 231.18%1.59M | 125.86%1.02M | 46.67%1.13M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -16.01%359.7K | 0.08%369.8K |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -23.33%50.83K | --54.1K |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -14.67%308.87K | -14.56%315.7K |
Total non current liabilities | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -16.01%359.7K | 0.08%369.8K |
Total liabilities | 102.73%2.29M | 102.73%2.29M | 18.99%1.89M | -27.18%1M | -21.35%1.18M | -0.66%1.13M | -0.66%1.13M | 76.14%1.59M | 56.76%1.38M | 31.57%1.5M |
Shareholders'equity | ||||||||||
Share capital | 0.98%29.58K | 0.98%29.58K | 0.00%29.29K | 0.00%29.29K | 0.00%29.29K | 0.13%29.29K | 0.13%29.29K | -5.11%29.29K | -5.11%29.29K | -5.11%29.29K |
-common stock | 0.98%29.58K | 0.98%29.58K | 0.00%29.29K | 0.00%29.29K | 0.00%29.29K | 0.13%29.29K | 0.13%29.29K | -5.11%29.29K | -5.11%29.29K | -5.11%29.29K |
Retained earnings | 17.40%-11.61M | 17.40%-11.61M | 14.63%-12.3M | 7.85%-13.47M | 7.67%-14.16M | 8.14%-14.06M | 8.14%-14.06M | 7.23%-14.4M | 7.03%-14.62M | 5.89%-15.34M |
Paid-in capital | 0.45%19.9M | 0.45%19.9M | 0.58%19.89M | 0.51%19.86M | 0.44%19.84M | 0.36%19.81M | 0.36%19.81M | -0.80%19.78M | -0.82%19.76M | -0.83%19.75M |
Total stockholders'equity | 43.86%8.32M | 43.86%8.32M | 41.11%7.62M | 24.09%6.43M | 28.42%5.71M | 29.54%5.78M | 29.54%5.78M | 21.62%5.4M | 22.22%5.18M | 21.74%4.44M |
Total equity | 43.86%8.32M | 43.86%8.32M | 41.11%7.62M | 24.09%6.43M | 28.42%5.71M | 29.54%5.78M | 29.54%5.78M | 21.62%5.4M | 22.22%5.18M | 21.74%4.44M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data