(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 | -79.25%24.95M | -79.25%24.95M | -95.06%6.91M | -82.39%25.62M | -48.75%71.98M | -32.71%120.23M | -32.71%120.23M | -23.50%139.98M | -12.21%145.48M | -14.48%140.44M |
-Cash and cash equivalents | -79.25%24.95M | -79.25%24.95M | -95.06%6.91M | -82.39%25.62M | -48.75%71.98M | -32.71%120.23M | -32.71%120.23M | -23.50%139.98M | -12.21%145.48M | -14.48%140.44M |
Receivables | -42.93%4.59M | -42.93%4.59M | --1.56M | ---- | ---- | 4.10%8.04M | 4.10%8.04M | ---- | ---- | ---- |
-Accounts receivable | ---- | ---- | --1.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other receivables | -42.93%4.59M | -42.93%4.59M | ---- | ---- | ---- | 4.10%8.04M | 4.10%8.04M | ---- | ---- | ---- |
Inventory | --14.15M | --14.15M | --13.32M | --13.7M | ---- | --0 | --0 | ---- | ---- | ---- |
Prepaid assets | 29.88%1.66M | 29.88%1.66M | ---- | ---- | ---- | -13.97%1.28M | -13.97%1.28M | ---- | ---- | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --31.5M | ---- |
Other current assets | 97.32%2.43M | 97.32%2.43M | -14.49%9.54M | -18.67%12.01M | -6.40%11.75M | 4.15%1.23M | 4.15%1.23M | -7.85%11.16M | 27.87%14.77M | 40.25%12.55M |
Total current assets | -63.47%47.77M | -63.47%47.77M | -79.27%31.34M | -73.23%51.33M | -45.27%83.73M | -30.82%130.78M | -30.82%130.78M | -22.53%151.14M | 8.17%191.75M | -11.65%152.99M |
Non current assets | ||||||||||
Net PPE | 0.34%94.85M | 0.34%94.85M | 5.27%95.95M | 15.34%96.93M | 35.01%94.98M | 83.65%94.53M | 83.65%94.53M | 372.24%91.15M | 630.14%84.04M | 604.11%70.35M |
-Gross PPE | 4.19%100.21M | 4.19%100.21M | 9.11%100.34M | 18.67%100.4M | 37.72%97.52M | 85.42%96.18M | 85.42%96.18M | 367.44%91.96M | 612.57%84.6M | 584.36%70.81M |
-Accumulated depreciation | -224.38%-5.36M | -224.38%-5.36M | -437.94%-4.4M | -513.63%-3.47M | -449.89%-2.55M | -313.25%-1.65M | -313.25%-1.65M | -119.03%-817K | -55.65%-565K | -30.06%-463K |
Goodwill and other intangible assets | 8,823.33%10.71M | 8,823.33%10.71M | --10.95M | --11.19M | ---- | --120K | --120K | ---- | ---- | ---- |
-Goodwill | --965K | --965K | --965K | --965K | ---- | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | 8,019.17%9.74M | 8,019.17%9.74M | --9.98M | --10.22M | ---- | --120K | --120K | ---- | ---- | ---- |
Other non current assets | 327.65%1.13M | 327.65%1.13M | 191.94%1.05M | -22.96%292K | 1.58%385K | -30.34%264K | -30.34%264K | 50.00%360K | 57.92%379K | 57.92%379K |
Total non current assets | 12.41%106.69M | 12.41%106.69M | 17.96%107.95M | 28.42%108.41M | 34.83%95.36M | 83.05%94.91M | 83.05%94.91M | 364.69%91.51M | 609.63%84.42M | 582.96%70.73M |
Total assets | -31.56%154.46M | -31.56%154.46M | -42.60%139.28M | -42.16%159.74M | -19.95%179.09M | -6.31%225.69M | -6.31%225.69M | 12.98%242.65M | 45.99%276.17M | 21.90%223.72M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -53.12%3.78M | -53.12%3.78M | 71.18%7.8M | -19.81%7.67M | -14.70%8.02M | -39.26%8.07M | -39.26%8.07M | -42.79%4.56M | 180.92%9.57M | 228.68%9.4M |
-accounts payable | -53.12%3.78M | -53.12%3.78M | 71.18%7.8M | -19.81%7.67M | -14.70%8.02M | -39.26%8.07M | -39.26%8.07M | -42.79%4.56M | 180.92%9.57M | 228.68%9.4M |
Current accrued expenses | 86.13%5.14M | 86.13%5.14M | 14.73%9.5M | 77.24%10.33M | -16.92%4.62M | 23.03%2.76M | 23.03%2.76M | 138.00%8.28M | 38.45%5.83M | 99.78%5.56M |
Current debt and capital lease obligation | 506.48%2.62M | 506.48%2.62M | -13.89%434K | -14.68%436K | 10.33%438K | -11.66%432K | -11.66%432K | -13.55%504K | 10.13%511K | 2.85%397K |
-Current capital lease obligation | -37.50%270K | -37.50%270K | -13.89%434K | -14.68%436K | 10.33%438K | -11.66%432K | -11.66%432K | -13.55%504K | 10.13%511K | 2.85%397K |
Current deferred liabilities | -8.95%2.98M | -8.95%2.98M | ---- | ---- | ---- | 15.57%3.27M | 15.57%3.27M | ---- | ---- | ---- |
Current liabilities | 3.87%18.88M | 3.87%18.88M | 32.93%17.73M | 15.92%18.44M | -14.86%13.07M | -16.28%18.18M | -16.28%18.18M | 10.93%13.34M | 96.87%15.91M | 154.71%15.35M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 2,092.99%7.19M | 2,092.99%7.19M | 87.43%716K | 75.32%831K | 45.19%588K | -29.76%328K | -29.76%328K | -27.92%382K | -19.80%474K | -29.81%405K |
-Long term debt | --6.56M | --6.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | 92.68%632K | 92.68%632K | 87.43%716K | 75.32%831K | 45.19%588K | -29.76%328K | -29.76%328K | -27.92%382K | -19.80%474K | -29.81%405K |
Derivative product liabilities | --22.86M | --22.86M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total non current liabilities | 9,060.98%30.05M | 9,060.98%30.05M | 87.43%716K | 75.32%831K | 45.19%588K | -29.76%328K | -29.76%328K | -27.92%382K | -19.80%474K | -29.81%405K |
Total liabilities | 164.38%48.93M | 164.38%48.93M | 34.45%18.45M | 17.64%19.27M | -13.31%13.66M | -16.57%18.51M | -16.57%18.51M | 9.29%13.72M | 88.92%16.38M | 138.59%15.76M |
Shareholders'equity | ||||||||||
Share capital | 391.67%59K | 391.67%59K | -66.04%18K | -99.97%11K | -88.43%64K | -25.00%12K | -25.00%12K | -86.88%53K | 9,013.29%31.53M | 70.68%553K |
-common stock | 391.67%59K | 391.67%59K | -66.04%18K | -65.63%11K | -88.43%64K | -25.00%12K | -25.00%12K | -86.88%53K | -90.75%32K | 70.68%553K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --31.5M | --0 |
Retained earnings | -27.79%-600.66M | -27.79%-600.66M | -30.79%-573.34M | -33.22%-545.36M | -33.85%-516.99M | -30.63%-470.04M | -30.63%-470.04M | -32.73%-438.36M | -31.32%-409.38M | -34.02%-386.24M |
Paid-in capital | 4.28%706.36M | 4.28%706.36M | 4.04%694.37M | 7.57%686.03M | 14.96%682.57M | 17.07%677.38M | 17.07%677.38M | 25.41%667.39M | 29.64%637.77M | 27.73%593.76M |
Gains losses not affecting retained earnings | -38.92%-232K | -38.92%-232K | -37.50%-220K | -48.25%-212K | -78.81%-211K | -81.52%-167K | -81.52%-167K | -97.53%-160K | -101.41%-143K | -87.30%-118K |
Total stockholders'equity | -49.07%105.53M | -49.07%105.53M | -47.22%120.83M | -45.93%140.46M | -20.45%165.43M | -5.27%207.18M | -5.27%207.18M | 13.21%228.92M | 43.93%259.78M | 17.55%207.96M |
Total equity | -49.07%105.53M | -49.07%105.53M | -47.22%120.83M | -45.93%140.46M | -20.45%165.43M | -5.27%207.18M | -5.27%207.18M | 13.21%228.92M | 43.93%259.78M | 17.55%207.96M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data