(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 | 930.39%95.26M | 930.39%95.26M | 187.76%96.15M | 78.07%115.76M | --46.33M | -57.25%9.25M | --9.25M | --33.41M | --65.01M | -50.50%21.63M |
-Cash and cash equivalents | 930.39%95.26M | 930.39%95.26M | 187.76%96.15M | 78.07%115.76M | --46.33M | -57.25%9.25M | --9.25M | --33.41M | --65.01M | -50.50%21.63M |
Receivables | 211.31%15.83M | 211.31%15.83M | 126.76%9.52M | 612.61%7.23M | --4.21M | 140.54%5.09M | --5.09M | --4.2M | --1.02M | -40.87%2.11M |
-Accounts receivable | 18.63%4.05M | 18.63%4.05M | 21.05%3.38M | 247.98%3.53M | --2.66M | 65.73%3.41M | --3.41M | --2.79M | --1.02M | -42.38%2.06M |
-Other receivables | 604.97%11.78M | 604.97%11.78M | 336.32%6.14M | --3.7M | --1.55M | 2,994.44%1.67M | --1.67M | --1.41M | ---- | --54K |
Prepaid assets | -63.25%924K | -63.25%924K | -37.49%2.36M | -45.08%2.57M | --1.65M | 97.02%2.51M | --2.51M | --3.77M | --4.69M | -12.12%1.28M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 100.00%460K |
Other current assets | 77.88%1.53M | 77.88%1.53M | 37.64%1.35M | 30.70%1.37M | --1.07M | -56.94%859K | --859K | --983K | --1.05M | --2M |
Total current assets | 541.37%113.54M | 541.37%113.54M | 158.17%109.37M | 76.90%126.94M | --53.26M | -35.56%17.7M | --17.7M | --42.37M | --71.76M | -43.88%27.47M |
Non current assets | ||||||||||
Net PPE | -41.86%6.73M | -41.86%6.73M | -40.76%7.69M | -38.69%8.83M | --10.15M | -29.67%11.57M | --11.57M | --12.98M | --14.4M | 57.60%16.45M |
-Gross PPE | -9.83%38.86M | -9.83%38.86M | -82.39%7.69M | -80.00%8.83M | --10.15M | -1.71%43.1M | --43.1M | --43.67M | --44.15M | 34.96%43.85M |
-Accumulated depreciation | -1.92%-32.14M | -1.92%-32.14M | ---- | ---- | ---- | -15.08%-31.53M | ---31.53M | ---30.69M | ---29.75M | -24.24%-27.4M |
Non current accounts receivable | 134.23%16.49M | 134.23%16.49M | 160.42%12.56M | --7.09M | --7.04M | --7.04M | --7.04M | --4.82M | ---- | ---- |
Non current deferred assets | -80.00%11K | -80.00%11K | -97.46%55K | -97.46%55K | --55K | -97.46%55K | --55K | --2.17M | --2.17M | -4.95%2.17M |
Other non current assets | 785.38%14.35M | 785.38%14.35M | 852.36%14.33M | 895.92%14.66M | --2.3M | -47.99%1.62M | --1.62M | --1.51M | --1.47M | 58.14%3.12M |
Total non current assets | 85.28%37.58M | 85.28%37.58M | 61.28%34.64M | 69.79%30.64M | --19.55M | -6.67%20.28M | --20.28M | --21.48M | --18.04M | 47.96%21.73M |
Total assets | 297.84%151.12M | 297.84%151.12M | 125.58%144.01M | 75.47%157.58M | --72.8M | -22.80%37.99M | --37.99M | --63.84M | --89.8M | -22.68%49.2M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 38.11%7.06M | 38.11%7.06M | -36.97%4.42M | -25.50%7.19M | --4.29M | -32.76%5.11M | --5.11M | --7.01M | --9.65M | 11.89%7.61M |
-accounts payable | -40.92%1.65M | -40.92%1.65M | -25.26%2.16M | -64.57%1.9M | --2.54M | -25.59%2.8M | --2.8M | --2.89M | --5.35M | 12.71%3.76M |
-Total tax payable | 23.14%1.62M | 23.14%1.62M | -61.34%1.11M | -61.82%1.08M | --1.21M | -51.99%1.31M | --1.31M | --2.86M | --2.83M | -7.31%2.74M |
-Other payable | 278.44%3.79M | 278.44%3.79M | -8.52%1.15M | 186.40%4.21M | --535K | -9.65%1M | --1M | --1.26M | --1.47M | 117.88%1.11M |
Current accrued expenses | 123.48%3.13M | 123.48%3.13M | 344.89%2M | -35.19%337K | --725K | -41.31%1.4M | --1.4M | --450K | --520K | 1,036.67%2.39M |
Current debt and capital lease obligation | -86.29%2.76M | -86.29%2.76M | -85.60%2.88M | -85.26%3.04M | --20.13M | -68.78%20.11M | --20.11M | --19.99M | --20.59M | 2,663.36%64.41M |
-Current debt | ---- | ---- | ---- | ---- | --16.83M | -72.14%16.67M | --16.67M | --16.53M | --16.93M | --59.83M |
-Current capital lease obligation | -19.87%2.76M | -19.87%2.76M | -16.82%2.88M | -17.08%3.04M | --3.3M | -24.88%3.44M | --3.44M | --3.46M | --3.66M | 96.57%4.58M |
Current deferred liabilities | -25.84%4.31M | -25.84%4.31M | -19.99%4.25M | -25.30%4.61M | --5.32M | -3.81%5.81M | --5.81M | --5.31M | --6.17M | -51.63%6.04M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.49M |
Current liabilities | -37.20%24.22M | -37.20%24.22M | -44.10%21.41M | -33.95%27M | --41.51M | -56.04%38.57M | --38.57M | --38.3M | --40.88M | 257.78%87.74M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 263.96%87.4M | 263.96%87.4M | 200.93%87.01M | 111.70%70.84M | --19.18M | 169.73%24.01M | --24.01M | --28.91M | --33.46M | -37.78%8.9M |
-Long term debt | 360.75%84.31M | 360.75%84.31M | 270.13%83.31M | 154.26%66.43M | --14.04M | --18.3M | --18.3M | --22.51M | --26.13M | ---- |
-Long term capital lease obligation | -45.95%3.09M | -45.95%3.09M | -42.27%3.7M | -39.82%4.42M | --5.15M | -35.81%5.72M | --5.72M | --6.4M | --7.34M | 611.10%8.9M |
Non current deferred liabilities | -34.91%4.91M | -34.91%4.91M | -59.74%3.57M | -56.49%4.12M | --5.43M | -49.58%7.54M | --7.54M | --8.87M | --9.47M | -27.79%14.96M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 2.13%279.5M |
Other non current liabilities | 45.15%6.42M | 45.15%6.42M | 185.61%6.09M | 1,157.40%16.82M | --4.29M | 231.06%4.42M | --4.42M | --2.13M | --1.34M | -43.65%1.34M |
Total non current liabilities | 174.41%98.73M | 174.41%98.73M | 142.17%96.67M | 107.35%91.79M | --28.91M | -88.19%35.98M | --35.98M | --39.92M | --44.27M | -3.41%304.7M |
Total liabilities | 64.93%122.95M | 64.93%122.95M | 50.96%118.08M | 39.51%118.79M | --70.42M | -81.00%74.55M | --74.55M | --78.22M | --85.15M | 15.43%392.44M |
Shareholders'equity | ||||||||||
Share capital | 70,965.00%14.21M | 70,965.00%14.21M | 71,960.00%14.41M | 124,730.00%24.97M | --24.96M | 1,900.00%20K | --20K | --20K | --20K | 0.00%1K |
-common stock | 30.00%26K | 30.00%26K | 25.00%25K | 20.00%24K | --22K | 1,900.00%20K | --20K | --20K | --20K | 0.00%1K |
-Preferred stock | --14.19M | --14.19M | --14.39M | --24.94M | --24.94M | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -17.67%-592.38M | -17.67%-592.38M | -21.84%-574.38M | -24.38%-550.4M | ---528.47M | -30.18%-503.44M | ---503.44M | ---471.42M | ---442.5M | -25.89%-386.73M |
Paid-in capital | 29.83%606.14M | 29.83%606.14M | 28.15%585.7M | 26.18%564.2M | --505.89M | 973.46%466.86M | --466.86M | --457.03M | --447.14M | 41.04%43.49M |
Gains losses not affecting retained earnings | --199K | --199K | --197K | --29K | ---- | --0 | --0 | ---- | ---- | ---- |
Total stockholders'equity | 177.04%28.17M | 177.04%28.17M | 280.37%25.93M | 733.10%38.79M | --2.38M | 89.35%-36.57M | ---36.57M | ---14.38M | --4.66M | -24.20%-343.24M |
Total equity | 177.04%28.17M | 177.04%28.17M | 280.37%25.93M | 733.10%38.79M | --2.38M | 89.35%-36.57M | ---36.57M | ---14.38M | --4.66M | -24.20%-343.24M |
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