(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 | 460.56%6.37M | 460.56%6.37M | 419.39%5.63M | 61.35%7.46M | 61.05%4.55M | -88.93%1.14M | -88.93%1.14M | -93.15%1.08M | -61.76%4.63M | 3.86%2.83M |
-Cash and cash equivalents | 460.56%6.37M | 460.56%6.37M | 419.39%5.63M | 61.35%7.46M | 61.05%4.55M | -88.93%1.14M | -88.93%1.14M | -93.15%1.08M | -61.76%4.63M | 3.86%2.83M |
Receivables | 529.68%3.39M | 529.68%3.39M | 21.73%2.47M | 123.40%1.54M | 39.51%452K | 1.51%539K | 1.51%539K | 97.57%2.03M | -11.79%688K | -58.46%324K |
-Accounts receivable | 821.25%2.95M | 821.25%2.95M | 6,151.85%1.69M | 1,055.56%832K | -56.17%142K | -28.89%320K | -28.89%320K | -97.37%27K | -90.77%72K | -58.46%324K |
-Notes receivable | 103.65%446K | 103.65%446K | --446K | ---- | ---- | --219K | --219K | ---- | ---- | ---- |
-Related party accounts receivable | ---- | ---- | --152K | --430K | --310K | ---- | ---- | ---- | ---- | ---- |
-Other receivables | ---- | ---- | -90.81%184K | -55.36%275K | ---- | ---- | ---- | --2M | --616K | ---- |
Inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Prepaid assets | ---- | ---- | -17.02%975K | -14.78%9.09M | -93.44%975K | ---- | ---- | --1.18M | --10.67M | --14.86M |
Restricted cash | 337.81%3M | 337.81%3M | --3.43M | --1.78M | --493K | --685K | --685K | ---- | ---- | ---- |
Other current assets | 27.91%1.42M | 27.91%1.42M | -1.73%1.59M | -9.92%1.42M | -14.32%1.35M | 13.31%1.11M | 13.31%1.11M | -75.51%1.62M | -75.80%1.57M | 64.50%1.57M |
Total current assets | 279.69%14.28M | 279.69%14.28M | 142.70%14.34M | 29.13%22.67M | -65.10%7.82M | -84.94%3.76M | -84.94%3.76M | -76.00%5.91M | -14.62%17.56M | 316.39%22.4M |
Non current assets | ||||||||||
Net PPE | 5.53%46.03M | 5.53%46.03M | -27.23%46.42M | -56.18%38.29M | -42.60%39.39M | -3.08%43.62M | -3.08%43.62M | 228.54%63.79M | 2,650.11%87.37M | 3,045.99%68.61M |
-Gross PPE | 11.55%50.32M | 11.55%50.32M | -39.31%49.29M | -59.70%40.08M | -45.75%41.07M | -5.56%45.11M | -5.56%45.11M | 272.70%81.22M | 1,750.24%99.47M | 1,696.11%75.71M |
-Accumulated depreciation | -186.90%-4.29M | -186.90%-4.29M | 83.54%-2.87M | 85.15%-1.8M | 76.28%-1.68M | 45.90%-1.5M | 45.90%-1.5M | -633.73%-17.43M | -450.16%-12.1M | -248.67%-7.09M |
Goodwill and other intangible assets | -25.87%27.01M | -25.87%27.01M | -24.39%29.37M | -22.93%31.74M | -21.66%34.09M | -20.52%36.43M | -20.52%36.43M | --38.84M | --41.18M | --43.51M |
-Other intangible assets | -25.87%27.01M | -25.87%27.01M | -24.39%29.37M | -22.93%31.74M | -21.66%34.09M | -20.52%36.43M | -20.52%36.43M | --38.84M | --41.18M | --43.51M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 0.00%750K | 0.00%750K |
Related parties assets | ---- | ---- | --152K | --430K | --310K | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Other non current assets | 243.83%3.95M | 243.83%3.95M | 232.52%3.96M | 271.64%3.96M | 177.78%2.95M | 2.59%1.15M | 2.59%1.15M | 12.05%1.19M | 242.44%1.07M | 241.48%1.06M |
Total non current assets | -5.18%76.99M | -5.18%76.99M | -23.19%79.75M | -43.25%73.98M | -32.92%76.42M | -12.42%81.2M | -12.42%81.2M | 372.19%103.83M | 2,508.85%130.36M | 2,747.66%113.94M |
Total assets | 7.43%91.28M | 7.43%91.28M | -14.26%94.09M | -34.66%96.65M | -38.21%84.24M | -27.81%84.96M | -27.81%84.96M | 135.44%109.73M | 478.74%147.92M | 1,353.33%136.34M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.93%4.23M | 1.93%4.23M | -21.85%3.01M | -34.94%3.15M | -12.44%3.82M | 16.33%4.15M | 16.33%4.15M | -3.68%3.85M | 140.78%4.84M | 187.93%4.37M |
-accounts payable | -40.84%2.1M | -40.84%2.1M | -21.81%3.01M | -34.92%3.15M | -12.40%3.82M | 19.95%3.55M | 19.95%3.55M | -3.68%3.84M | 140.92%4.84M | 188.18%4.36M |
-Total tax payable | --1.77M | --1.77M | ---- | ---- | ---- | --0 | --0 | 0.00%2K | 0.00%2K | 0.00%2K |
-Dividends payable | -97.12%7K | -97.12%7K | ---- | ---- | ---- | --243K | --243K | ---- | ---- | ---- |
-Due to related parties current | 0.00%363K | 0.00%363K | ---- | ---- | ---- | 0.00%363K | 0.00%363K | ---- | ---- | ---- |
Current accrued expenses | 32.15%2.8M | 32.15%2.8M | 79.53%4.45M | 40.23%4.1M | 31.02%2.85M | -5.92%2.12M | -5.92%2.12M | 23.85%2.48M | 112.58%2.92M | 91.12%2.17M |
Current debt and capital lease obligation | -14.20%19.56M | -14.20%19.56M | -2.50%20.06M | -56.74%8.29M | -24.66%18.37M | 174.46%22.79M | 174.46%22.79M | 5,344.18%20.58M | 5,763.00%19.17M | 7,471.12%24.38M |
-Current debt | -14.56%19.34M | -14.56%19.34M | -2.67%19.85M | -57.38%8.09M | -24.90%18.16M | 178.70%22.63M | 178.70%22.63M | --20.39M | --18.98M | --24.19M |
-Current capital lease obligation | 36.65%220K | 36.65%220K | 15.59%215K | 5.61%207K | 6.22%205K | -12.50%161K | -12.50%161K | -50.79%186K | -40.06%196K | -40.06%193K |
Current deferred liabilities | 250.55%1.59M | 250.55%1.59M | --0 | 220.85%985K | --0 | 43.35%453K | 43.35%453K | 83.12%434K | --307K | --307K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.3M |
Current liabilities | -4.54%28.18M | -4.54%28.18M | 0.66%27.52M | -39.33%16.53M | -23.02%25.04M | 88.20%29.52M | 88.20%29.52M | 313.73%27.34M | 633.75%27.24M | 993.18%32.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 157.14%216K | 157.14%216K | -66.51%1.32M | 196.05%12.21M | -93.68%379K | -64.56%84K | -64.56%84K | 418.37%3.95M | 468.83%4.12M | 641.83%5.99M |
-Long term debt | ---- | ---- | -72.66%1.05M | 198.44%11.88M | ---- | ---- | ---- | --3.84M | --3.98M | --5.8M |
-Long term capital lease obligation | 157.14%216K | 157.14%216K | 150.46%273K | 128.87%325K | 97.40%379K | -64.56%84K | -64.56%84K | -85.70%109K | -80.41%142K | -76.24%192K |
Non current deferred liabilities | 1.59%9.03M | 1.59%9.03M | -6.35%8.36M | -17.77%7.79M | -14.30%8.34M | -13.54%8.89M | -13.54%8.89M | --8.93M | --9.48M | --9.73M |
Other non current liabilities | 145.81%499K | 145.81%499K | 644.78%1.5M | 194.11%1.5M | -39.69%307K | -60.12%203K | -60.12%203K | -60.51%201K | 92.80%509K | 150.74%509K |
Total non current liabilities | 6.20%9.74M | 6.20%9.74M | -14.51%11.18M | 52.37%21.5M | -44.40%9.03M | -16.78%9.17M | -16.78%9.17M | 929.11%13.08M | 1,326.59%14.11M | 1,505.64%16.23M |
Total liabilities | -2.00%37.92M | -2.00%37.92M | -4.25%38.7M | -8.05%38.03M | -30.14%34.06M | 44.87%38.69M | 44.87%38.69M | 413.01%40.42M | 779.48%41.35M | 1,123.16%48.76M |
Shareholders'equity | ||||||||||
Share capital | 50.00%6K | 50.00%6K | -78.95%4K | 88.89%34K | 81.25%29K | -75.00%4K | -75.00%4K | 26.67%19K | 28.57%18K | 45.45%16K |
-common stock | 200.00%3K | 200.00%3K | -93.75%1K | 106.67%31K | 73.33%26K | -93.33%1K | -93.33%1K | 14.29%16K | 7.14%15K | 36.36%15K |
-Preferred stock | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 200.00%3K | 200.00%3K | 200.00%3K | 200.00%3K | --3K | --1K |
Retained earnings | -13.17%-250.97M | -13.17%-250.97M | -25.65%-244.27M | -71.54%-237.61M | -73.41%-228.83M | -80.22%-221.77M | -80.22%-221.77M | -61.44%-194.41M | -15.78%-138.52M | -11.40%-131.96M |
Paid-in capital | 4.99%291.28M | 4.99%291.28M | 4.87%286.8M | 9.76%284.14M | 20.02%279.99M | 21.79%277.43M | 21.79%277.43M | 58.18%273.48M | 67.83%258.86M | 69.53%233.29M |
Less: Treasury stock | 0.00%13.8M | 0.00%13.8M | 0.00%13.8M | 0.00%13.8M | 0.25%13.8M | 0.25%13.8M | 0.25%13.8M | 0.25%13.8M | 0.25%13.8M | 0.00%13.76M |
Total stockholders'equity | -36.67%26.51M | -36.67%26.51M | -55.99%28.74M | -69.25%32.77M | -57.31%37.39M | -53.99%41.87M | -53.99%41.87M | 68.59%65.3M | 410.94%106.57M | 1,523.39%87.58M |
Noncontrolling interests | 509.28%26.85M | 509.28%26.85M | 562.66%26.65M | --25.86M | --12.79M | --4.41M | --4.41M | --4.02M | ---- | ---- |
Total equity | 15.32%53.36M | 15.32%53.36M | -20.09%55.39M | -44.99%58.62M | -42.71%50.18M | -49.14%46.27M | -49.14%46.27M | 78.98%69.32M | 410.94%106.57M | 1,523.39%87.58M |
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