(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 | 3,531.29%5.34M | 3,531.29%5.34M | 11,773.68%6.77M | -95.71%9K | -87.62%26K | -20.11%147K | -20.11%147K | --57K | --210K | --210K |
-Cash and cash equivalents | 3,531.29%5.34M | 3,531.29%5.34M | 11,773.68%6.77M | -95.71%9K | -87.62%26K | -20.11%147K | -20.11%147K | --57K | --210K | --210K |
Receivables | 2,550.00%53K | 2,550.00%53K | 125.00%18K | -27.27%8K | -53.33%21K | -81.82%2K | -81.82%2K | --8K | --11K | --45K |
-Accounts receivable | 2,550.00%53K | 2,550.00%53K | 125.00%18K | -27.27%8K | -53.33%21K | -81.82%2K | -81.82%2K | --8K | --11K | --45K |
Inventory | 74.65%248K | 74.65%248K | 106.25%165K | 35.71%95K | 43.94%95K | 222.73%142K | 222.73%142K | --80K | --70K | --66K |
Restricted cash | --0 | --0 | --0 | --0 | -93.33%4K | --24K | --24K | --88K | --190K | --60K |
Other current assets | 1,125.00%196K | 1,125.00%196K | 1,602.22%766K | -93.33%3K | -42.31%15K | -20.00%16K | -20.00%16K | --45K | --45K | --26K |
Total current assets | 1,662.84%5.84M | 1,662.84%5.84M | 2,675.90%7.72M | -78.14%115K | -60.44%161K | 27.80%331K | 27.80%331K | --278K | --526K | --407K |
Non current assets | ||||||||||
Net PPE | 208.33%444K | 208.33%444K | 63.40%250K | 37.50%165K | --175K | --144K | --144K | --153K | --120K | ---- |
-Gross PPE | 214.19%487K | 214.19%487K | 73.58%276K | 51.22%186K | --191K | --155K | --155K | --159K | --123K | ---- |
-Accumulated depreciation | -290.91%-43K | -290.91%-43K | -333.33%-26K | -600.00%-21K | ---16K | ---11K | ---11K | ---6K | ---3K | ---- |
Non current deferred assets | -52.17%110K | -52.17%110K | --0 | 81.74%418K | 162.86%368K | --230K | --230K | --230K | --230K | --140K |
Non current prepaid assets | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 25.00%5K | 25.00%5K | 25.00%5K | --5K | --5K | --4K |
Total non current assets | 47.49%559K | 47.49%559K | -34.28%255K | 65.63%588K | 280.56%548K | 9,375.00%379K | 9,375.00%379K | --388K | --355K | --144K |
Total assets | 800.56%6.39M | 800.56%6.39M | 1,097.00%7.97M | -20.20%703K | 28.68%709K | 169.96%710K | 169.96%710K | --666K | --881K | --551K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 313.40%401K | 313.40%401K | 435.71%375K | 441.27%341K | 829.03%288K | 977.78%97K | 977.78%97K | --70K | --63K | --31K |
-accounts payable | 313.40%401K | 313.40%401K | 435.71%375K | 441.27%341K | 829.03%288K | 977.78%97K | 977.78%97K | --70K | --63K | --31K |
Current accrued expenses | --0 | --0 | --0 | 152.24%1.75M | 184.90%1.45M | 128.13%1.1M | 128.13%1.1M | --888K | --693K | --510K |
Current debt and capital lease obligation | -96.70%31K | -96.70%31K | -94.88%33K | 87.74%995K | 214.89%973K | 204.55%938K | 204.55%938K | --645K | --530K | --309K |
-Current debt | ---- | ---- | ---- | 87.35%963K | 204.53%941K | 199.03%921K | 199.03%921K | --629K | --514K | --309K |
-Current capital lease obligation | 82.35%31K | 82.35%31K | 106.25%33K | 100.00%32K | --32K | --17K | --17K | --16K | --16K | ---- |
Current deferred liabilities | 104.76%43K | 104.76%43K | --2K | 110.00%21K | --0 | 600.00%21K | 600.00%21K | --0 | --10K | --4K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | --15K | --15K | --31K | --45K | --3K |
Current liabilities | -78.07%475K | -78.07%475K | -74.91%410K | 131.54%3.11M | 216.69%2.71M | 170.75%2.17M | 170.75%2.17M | --1.63M | --1.34M | --857K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 466.67%34K | 466.67%34K | -10.00%9K | 21.43%17K | --26K | -99.33%6K | -99.33%6K | --10K | --14K | ---- |
-Long term capital lease obligation | 466.67%34K | 466.67%34K | -10.00%9K | 21.43%17K | --26K | --6K | --6K | --10K | --14K | ---- |
Other non current liabilities | -77.38%95K | -77.38%95K | ---- | 42.86%600K | --480K | --420K | --420K | --420K | --420K | ---- |
Total non current liabilities | -69.72%129K | -69.72%129K | -97.91%9K | 42.17%617K | --506K | -52.67%426K | -52.67%426K | --430K | --434K | --0 |
Total liabilities | -76.70%604K | -76.70%604K | -79.70%419K | 109.69%3.72M | 275.73%3.22M | 52.47%2.59M | 52.47%2.59M | --2.06M | --1.78M | --857K |
Shareholders'equity | ||||||||||
Share capital | 35.19%146K | 35.19%146K | 35.19%146K | 881.82%108K | -41.94%108K | -55.37%108K | -55.37%108K | --108K | --11K | --186K |
-common stock | 35.19%146K | 35.19%146K | 35.19%146K | 881.82%108K | -41.94%108K | -55.37%108K | -55.37%108K | --108K | --11K | --186K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -81.25%-10.32M | -81.25%-10.32M | -64.02%-8.48M | -57.56%-7.28M | -183.53%-6.61M | -160.27%-5.69M | -160.27%-5.69M | ---5.17M | ---4.62M | ---2.33M |
Paid-in capital | 331.15%15.96M | 331.15%15.96M | 333.66%15.89M | 11.79%4.15M | 78.20%3.99M | 628.74%3.7M | 628.74%3.7M | --3.66M | --3.72M | --2.24M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---400K |
Total stockholders'equity | 407.65%5.79M | 407.65%5.79M | 640.27%7.55M | -237.70%-3.02M | -720.59%-2.51M | -30.97%-1.88M | -30.97%-1.88M | ---1.4M | ---894K | ---306K |
Total equity | 407.65%5.79M | 407.65%5.79M | 640.27%7.55M | -237.70%-3.02M | -720.59%-2.51M | -30.97%-1.88M | -30.97%-1.88M | ---1.4M | ---894K | ---306K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data