(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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -63.55%35.93M | -63.55%35.93M | -65.70%39.43M | -57.34%59.64M | --76.11M | 75.90%98.56M | --98.56M | --114.94M | --139.8M | 83.50%56.03M |
-Cash and cash equivalents | -37.65%35.93M | -37.65%35.93M | -65.70%39.43M | -73.71%36.75M | --31.6M | 2.83%57.62M | --57.62M | --114.94M | --139.8M | 83.50%56.03M |
-Short-term investments | --0 | --0 | --0 | --22.88M | --44.51M | --40.94M | --40.94M | ---- | ---- | --0 |
Receivables | 2,728.12%17.7M | 2,728.12%17.7M | 2,100.95%18.62M | -1.05%567K | --791K | 29.61%626K | --626K | --846K | --573K | 52.37%483K |
-Accounts receivable | -82.11%112K | -82.11%112K | -83.69%138K | -1.05%567K | --791K | 29.61%626K | --626K | --846K | --573K | 448.86%483K |
-Related party accounts receivable | --17.59M | --17.59M | --18.48M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Prepaid assets | 464.12%17.38M | 464.12%17.38M | 422.30%20.47M | -10.43%3.15M | --3.5M | 57.54%3.08M | --3.08M | --3.92M | --3.52M | 7,720.00%1.96M |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --1.45M |
Other current assets | 93.07%195K | 93.07%195K | 771.43%488K | 396.43%139K | --112K | -63.27%101K | --101K | --56K | --28K | -66.87%275K |
Total current assets | -30.59%71.2M | -30.59%71.2M | -34.03%79.01M | -55.88%63.49M | --80.51M | 70.42%102.58M | --102.58M | --119.76M | --143.92M | 89.83%60.19M |
Non current assets | ||||||||||
Net PPE | -40.37%41.61M | -40.37%41.61M | -34.31%43.45M | 38.98%76.41M | --76.89M | 110.97%69.78M | --69.78M | --66.14M | --54.98M | 104.94%33.08M |
-Gross PPE | -34.29%47.79M | -34.29%47.79M | -29.11%48.7M | 41.07%80.55M | --80.31M | 109.42%72.73M | --72.73M | --68.69M | --57.1M | 102.86%34.73M |
-Accumulated depreciation | -109.20%-6.18M | -109.20%-6.18M | -105.56%-5.25M | -95.42%-4.14M | ---3.42M | -78.55%-2.96M | ---2.96M | ---2.55M | ---2.12M | -68.53%-1.66M |
Non current accounts receivable | --2.94M | --2.94M | --2.73M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | --17.59M | --17.59M | --18.48M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current assets | -55.69%3.74M | -55.69%3.74M | 85.84%6.58M | 7.65%3.73M | --4.02M | 145.67%8.43M | --8.43M | --3.54M | --3.46M | 590.74%3.43M |
Total non current assets | -38.27%48.28M | -38.27%48.28M | -24.28%52.76M | 37.12%80.14M | --80.91M | 114.23%78.21M | --78.21M | --69.68M | --58.44M | 119.46%36.51M |
Total assets | -33.91%119.48M | -33.91%119.48M | -30.44%131.77M | -29.02%143.63M | --161.43M | 86.96%180.79M | --180.79M | --189.44M | --202.36M | 100.02%96.7M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.76%1.25M | -8.76%1.25M | 12.61%1.99M | -55.08%2.59M | --2.58M | -73.59%1.37M | --1.37M | --1.77M | --5.76M | 467.51%5.19M |
-accounts payable | -8.76%1.25M | -8.76%1.25M | 12.61%1.99M | -55.08%2.59M | --2.58M | -73.59%1.37M | --1.37M | --1.77M | --5.76M | 467.51%5.19M |
Current accrued expenses | -67.20%3.56M | -67.20%3.56M | -84.52%1.45M | -60.15%2.89M | --5.79M | 307.61%10.87M | --10.87M | --9.35M | --7.26M | 4,001.54%2.67M |
Current debt and capital lease obligation | 107.65%4.13M | 107.65%4.13M | 39.54%2.68M | 37.37%2.55M | --2.15M | 14.06%1.99M | --1.99M | --1.92M | --1.86M | 14.75%1.74M |
-Current capital lease obligation | 107.65%4.13M | 107.65%4.13M | 39.54%2.68M | 37.37%2.55M | --2.15M | 14.06%1.99M | --1.99M | --1.92M | --1.86M | 14.75%1.74M |
Current deferred liabilities | 23.78%989K | 23.78%989K | 957.58%1.05M | -80.31%164K | --407K | -51.75%799K | --799K | --99K | --833K | --1.66M |
Other current liabilities | -71.36%378K | -71.36%378K | 160.00%351K | -54.55%135K | --135K | 110.86%1.32M | --1.32M | --135K | --297K | 43.91%626K |
Current liabilities | -29.81%12.67M | -29.81%12.67M | -36.14%10.11M | -41.42%10.43M | --12.87M | 24.14%18.05M | --18.05M | --15.84M | --17.8M | 198.87%14.54M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.46%33.54M | -4.46%33.54M | 7.64%34.63M | 22.99%35.69M | --35.94M | 67.25%35.1M | --35.1M | --32.17M | --29.02M | 67.50%20.99M |
-Long term capital lease obligation | -4.46%33.54M | -4.46%33.54M | 7.64%34.63M | 22.99%35.69M | --35.94M | 67.25%35.1M | --35.1M | --32.17M | --29.02M | 67.50%20.99M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --176K |
Derivative product liabilities | 4,243.15%6.34M | 4,243.15%6.34M | 2,170.95%4.07M | -83.19%79K | --112K | -76.41%146K | --146K | --179K | --470K | --619K |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 91.65%171.83M |
Other non current liabilities | -91.19%20K | -91.19%20K | -97.80%20K | -97.53%20K | --168K | --227K | --227K | --909K | --810K | ---- |
Total non current liabilities | 12.47%39.9M | 12.47%39.9M | 16.40%38.72M | 18.12%35.79M | --36.22M | -81.68%35.48M | --35.48M | --33.26M | --30.3M | 89.46%193.62M |
Total liabilities | -1.79%52.57M | -1.79%52.57M | -0.55%48.83M | -3.91%46.21M | --49.09M | -74.28%53.53M | --53.53M | --49.1M | --48.1M | 94.44%208.16M |
Shareholders'equity | ||||||||||
Share capital | 25.00%5K | 25.00%5K | 0.00%4K | 0.00%4K | --4K | --4K | --4K | --4K | --4K | --0 |
-common stock | 25.00%5K | 25.00%5K | 0.00%4K | 0.00%4K | --4K | --4K | --4K | --4K | --4K | --0 |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -41.01%-244.34M | -41.01%-244.34M | -45.50%-225.63M | -52.20%-210.71M | ---192.01M | -50.58%-173.29M | ---173.29M | ---155.08M | ---138.44M | -92.57%-115.08M |
Paid-in capital | 3.56%311.25M | 3.56%311.25M | 4.45%308.56M | 5.27%308.12M | --304.34M | 8,204.61%300.54M | --300.54M | --295.42M | --292.7M | 246.98%3.62M |
Gains losses not affecting retained earnings | --0 | --0 | --0 | --0 | --3K | --1K | --1K | ---- | ---- | --0 |
Total stockholders'equity | -47.42%66.91M | -47.42%66.91M | -40.90%82.94M | -36.85%97.42M | --112.34M | 214.18%127.26M | --127.26M | --140.34M | --154.27M | -89.83%-111.46M |
Total equity | -47.42%66.91M | -47.42%66.91M | -40.90%82.94M | -36.85%97.42M | --112.34M | 214.18%127.26M | --127.26M | --140.34M | --154.27M | -89.83%-111.46M |
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