(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | -30.30%29.38M | --99.68M | --166.69M | 14.81%29.38M | 14.81%29.38M | --42.16M | -66.71%25.59M | --25.59M | --76.88M |
-Cash and cash equivalents | -30.30%29.38M | --99.68M | --166.69M | 14.81%29.38M | 14.81%29.38M | --42.16M | -66.71%25.59M | --25.59M | --76.88M |
Receivables | 200.00%879K | --439K | --395K | 14.53%599K | 14.53%599K | --293K | 868.52%523K | --523K | --54K |
-Accounts receivable | 200.00%879K | --439K | --395K | 43.94%380K | 43.94%380K | --293K | 388.89%264K | --264K | --54K |
-Related party accounts receivable | ---- | ---- | ---- | -15.44%219K | -15.44%219K | ---- | --259K | --259K | --0 |
Prepaid assets | 184.28%12.22M | --10.58M | --6.36M | 375.89%6M | 375.89%6M | --4.3M | -23.76%1.26M | --1.26M | --1.65M |
Restricted cash | ---- | ---- | ---- | --0 | --0 | --0 | -56.18%110K | --110K | --251K |
Current deferred assets | --0 | --0 | --0 | --7.05M | --7.05M | --918K | --0 | --0 | ---- |
Other current assets | ---- | ---- | ---- | 168.44%859K | 168.44%859K | ---- | -8.05%320K | --320K | --348K |
Total current assets | -10.87%42.48M | --110.7M | --173.45M | 57.84%43.89M | 57.84%43.89M | --47.67M | -64.88%27.81M | --27.81M | --79.19M |
Non current assets | |||||||||
Net PPE | 36.34%159.54M | --149.49M | --136.76M | 48.88%129.02M | 48.88%129.02M | --117.01M | 29.02%86.66M | --86.66M | --67.17M |
-Gross PPE | 48.30%250.18M | --229.06M | --206.22M | 60.31%189.27M | 60.31%189.27M | --168.7M | 45.58%118.07M | --118.07M | --81.1M |
-Accumulated depreciation | -75.39%-90.65M | ---79.58M | ---69.46M | -91.82%-60.25M | -91.82%-60.25M | ---51.68M | -125.39%-31.41M | ---31.41M | ---13.94M |
Goodwill and other intangible assets | 0.00%48.46M | --48.46M | --48.46M | 0.00%48.46M | 0.00%48.46M | --48.46M | 0.00%48.46M | --48.46M | --48.46M |
Related parties assets | ---- | ---- | ---- | -15.44%219K | -15.44%219K | ---- | --259K | --259K | --0 |
Other non current assets | 1,376.28%20.17M | --2.51M | --2.14M | 36.66%1.86M | 36.66%1.86M | --1.37M | -7.04%1.36M | --1.36M | --1.46M |
Total non current assets | 36.76%228.17M | --200.46M | --187.36M | 31.40%179.34M | 31.40%179.34M | --166.84M | 16.56%136.48M | --136.48M | --117.09M |
Total assets | 26.17%270.65M | --311.16M | --360.81M | 35.88%223.23M | 35.88%223.23M | --214.51M | -16.30%164.29M | --164.29M | --196.28M |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | 66.03%19.3M | --13.78M | --13.86M | 17.69%12.69M | 17.69%12.69M | --11.63M | 35.07%10.78M | --10.78M | --7.98M |
-accounts payable | 89.96%12.41M | --6.68M | --7.4M | -8.38%6.83M | -8.38%6.83M | --6.54M | 26.69%7.46M | --7.46M | --5.89M |
-Total tax payable | 35.32%6.89M | --7.1M | --6.46M | 76.13%5.86M | 76.13%5.86M | --5.09M | 58.58%3.33M | --3.33M | --2.1M |
Current accrued expenses | 244.41%11.76M | --5.12M | --7.05M | 211.56%7.03M | 211.56%7.03M | --3.41M | 253.76%2.26M | --2.26M | --638K |
Current debt and capital lease obligation | 47.84%1.98M | --1.86M | --1.5M | -94.97%1.5M | -94.97%1.5M | --1.34M | 5,815.84%29.88M | --29.88M | --505K |
-Current debt | 47.84%1.98M | --1.86M | --1.5M | -94.97%1.5M | -94.97%1.5M | --1.34M | 5,815.84%29.88M | --29.88M | --505K |
Current deferred liabilities | 6.58%1.68M | --2.58M | --1.63M | 39.44%1.63M | 39.44%1.63M | --1.58M | 246.88%1.17M | --1.17M | --337K |
Other current liabilities | 48.57%7.42M | --6.66M | --7.28M | 42.95%5.51M | 42.95%5.51M | --4.99M | 21.83%3.86M | --3.86M | --3.17M |
Current liabilities | 75.12%50.01M | --35M | --40.63M | -35.74%33.14M | -35.74%33.14M | --28.56M | 206.75%51.57M | --51.57M | --16.81M |
Non current liabilities | |||||||||
Long term provisions | 49.51%3.21M | --2.9M | --2.62M | 70.62%2.39M | 70.62%2.39M | --2.15M | 99.00%1.4M | --1.4M | --703K |
Long term debt and capital lease obligation | 52.14%229.2M | --219.67M | --211.31M | 43.05%191.6M | 43.05%191.6M | --150.65M | 16.29%133.93M | --133.93M | --115.17M |
-Long term debt | 52.14%229.2M | --219.67M | --211.31M | 43.05%191.6M | 43.05%191.6M | --150.65M | 16.29%133.93M | --133.93M | --115.17M |
Derivative product liabilities | --2.69M | --8.47M | --18.18M | --14.77M | --14.77M | ---- | --0 | --0 | ---- |
Preferred securities outside stock equity | --10.58M | --10.58M | --10.58M | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | 115.33%24.68M | --28.41M | --36.34M | 304.56%12.41M | 304.56%12.41M | --11.46M | --3.07M | --3.07M | ---- |
Total non current liabilities | 64.59%270.36M | --270.02M | --279.02M | 59.80%221.17M | 59.80%221.17M | --164.26M | 19.44%138.4M | --138.4M | --115.87M |
Total liabilities | 66.15%320.37M | --305.02M | --319.65M | 33.87%254.31M | 33.87%254.31M | --192.82M | 43.18%189.97M | --189.97M | --132.69M |
Shareholders'equity | |||||||||
Share capital | -100.00%17K | --17K | --17K | 57.49%453.2M | 57.49%453.2M | --453.2M | 11.96%287.76M | --287.76M | --257.02M |
-common stock | 54.55%17K | --17K | --17K | 55.56%14K | 55.56%14K | --11K | 50.00%9K | --9K | --6K |
-Preferred stock | --0 | --0 | --0 | 57.49%453.18M | 57.49%453.18M | --453.18M | 11.96%287.75M | --287.75M | --257.01M |
Retained earnings | -43.47%-651.62M | ---591.31M | ---555M | -49.74%-501.37M | -49.74%-501.37M | ---454.2M | -59.64%-334.83M | ---334.83M | ---209.73M |
Paid-in capital | 2,552.18%601.89M | --597.43M | --596.15M | -20.05%17.1M | -20.05%17.1M | --22.69M | 31.09%21.38M | --21.38M | --16.31M |
Total stockholders'equity | -329.25%-49.72M | --6.13M | --41.16M | -21.00%-31.08M | -21.00%-31.08M | --21.69M | -140.38%-25.68M | ---25.68M | --63.6M |
Total equity | -329.25%-49.72M | --6.13M | --41.16M | -21.00%-31.08M | -21.00%-31.08M | --21.69M | -140.38%-25.68M | ---25.68M | --63.6M |
Currency Unit | 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 |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- |
No Data
No Data