(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 | 12.26%82.86M | 12.26%82.86M | -3.50%87.41M | -38.97%39.18M | -41.49%55.38M | -35.43%73.81M | -35.43%73.81M | --90.58M | 323.29%64.21M | --94.66M |
-Cash and cash equivalents | 139.03%33.49M | 139.03%33.49M | -55.17%27.54M | -55.00%28.89M | -83.89%15.25M | -87.74%14.01M | -87.74%14.01M | --61.43M | 323.29%64.21M | --94.66M |
-Short-term investments | -17.44%49.37M | -17.44%49.37M | 105.38%59.88M | --10.29M | --40.13M | --59.8M | --59.8M | --29.15M | ---- | ---- |
Receivables | 6.13%42.91M | 6.13%42.91M | 38.23%48.91M | 59.67%46.89M | 79.84%46.38M | 90.33%40.43M | 90.33%40.43M | --35.38M | 42.83%29.37M | --25.79M |
-Accounts receivable | 6.39%42.36M | 6.39%42.36M | 39.12%48.44M | 60.27%46.39M | 87.48%45.96M | 99.01%39.82M | 99.01%39.82M | --34.82M | 45.39%28.95M | --24.51M |
-Accrued interest receivable | -11.68%242K | -11.68%242K | --270K | --305K | ---- | --274K | --274K | ---- | ---- | ---- |
-Other receivables | -9.91%309K | -9.91%309K | -65.30%194K | -54.03%194K | -66.54%428K | -72.27%343K | -72.27%343K | --559K | -35.30%422K | --1.28M |
Inventory | 47.69%13.68M | 47.69%13.68M | 21.52%12.17M | 41.82%12.17M | 31.97%10.25M | 43.85%9.26M | 43.85%9.26M | --10.02M | 83.00%8.58M | --7.77M |
Prepaid assets | -41.47%4.05M | -41.47%4.05M | -45.26%4.19M | -42.01%5.83M | -35.39%6.94M | -38.23%6.92M | -38.23%6.92M | --7.66M | 440.09%10.05M | --10.74M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --875K |
Total current assets | 10.03%143.49M | 10.03%143.49M | 6.30%152.68M | -7.25%104.07M | -14.93%118.96M | -15.34%130.42M | -15.34%130.42M | --143.63M | 132.00%112.21M | --139.84M |
Non current assets | ||||||||||
Net PPE | 21.22%40.05M | 21.22%40.05M | 23.59%39.32M | 71.10%39.81M | 55.92%34.52M | 688.19%33.04M | 688.19%33.04M | --31.81M | 733.15%23.27M | --22.14M |
-Gross PPE | 26.50%46.23M | 26.50%46.23M | 28.40%44.76M | 71.05%44.34M | 57.84%38.57M | 491.76%36.55M | 491.76%36.55M | --34.86M | 504.39%25.92M | --24.44M |
-Accumulated depreciation | -76.27%-6.18M | -76.27%-6.18M | -78.59%-5.44M | -70.64%-4.53M | -76.37%-4.05M | -76.71%-3.51M | -76.71%-3.51M | ---3.05M | -77.33%-2.65M | ---2.29M |
Goodwill and other intangible assets | -36.17%25.13M | -36.17%25.13M | -48.09%25.79M | -50.66%26.57M | -50.72%21.78M | -12.25%39.38M | -12.25%39.38M | --49.68M | 56.29%53.86M | --44.2M |
-Goodwill | -66.24%7.23M | -66.24%7.23M | -76.69%7.23M | -79.03%7.23M | -82.91%4.55M | -19.56%21.42M | -19.56%21.42M | --31.02M | 119.87%34.48M | --26.63M |
-Other intangible assets | -0.30%17.9M | -0.30%17.9M | -0.56%18.56M | -0.20%19.34M | -1.96%17.23M | -1.58%17.96M | -1.58%17.96M | --18.67M | 3.20%19.38M | --17.57M |
Investments and advances | --0 | --0 | --0 | --58.94M | --58.84M | --58.35M | --58.35M | --58.22M | ---- | ---- |
Other non current assets | 17.61%561K | 17.61%561K | 21.48%560K | 36.86%557K | 58.73%527K | 49.06%477K | 49.06%477K | --461K | 122.21%407K | --332K |
Total non current assets | -49.91%65.75M | -49.91%65.75M | -53.15%65.67M | 62.36%125.89M | 73.49%115.67M | 165.77%131.25M | 165.77%131.25M | --140.17M | 107.10%77.54M | --66.67M |
Total assets | -20.04%209.24M | -20.04%209.24M | -23.06%218.35M | 21.20%229.96M | 13.62%234.63M | 28.62%261.67M | 28.62%261.67M | --283.8M | 121.13%189.74M | --206.51M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 49.88%14.43M | 49.88%14.43M | 17.73%13.59M | -4.65%13.38M | -4.14%12.2M | -38.65%9.63M | -38.65%9.63M | --11.54M | -9.42%14.03M | --12.73M |
-accounts payable | 53.96%14.43M | 53.96%14.43M | 19.52%13.33M | -5.59%13.12M | -5.16%11.95M | -39.76%9.37M | -39.76%9.37M | --11.16M | 1.36%13.9M | --12.6M |
-Total tax payable | --0 | --0 | -34.11%255K | 93.94%256K | 93.18%255K | 93.18%255K | 93.18%255K | --387K | -92.58%132K | --132K |
Current accrued expenses | -48.27%2.13M | -48.27%2.13M | -77.68%1.1M | -70.18%1.52M | -44.55%2.8M | -17.95%4.11M | -17.95%4.11M | --4.93M | -56.79%5.1M | --5.06M |
Current debt and capital lease obligation | 15.73%6.36M | 15.73%6.36M | 17.74%6.08M | 33.77%6M | 31.84%5.64M | 2,904.37%5.5M | 2,904.37%5.5M | --5.16M | 2,292.53%4.49M | --4.28M |
-Current capital lease obligation | 15.73%6.36M | 15.73%6.36M | 17.74%6.08M | 33.77%6M | 31.84%5.64M | --5.5M | --5.5M | --5.16M | --4.49M | --4.28M |
Current deferred liabilities | 41.73%2.75M | 41.73%2.75M | 6.57%3.86M | -60.14%1.92M | -18.55%1.85M | -34.23%1.94M | -34.23%1.94M | --3.63M | --4.81M | --2.27M |
Other current liabilities | 11.35%3.6M | 11.35%3.6M | -11.98%2.62M | 78.83%6.12M | 16.82%3.51M | 22.55%3.23M | 22.55%3.23M | --2.98M | --3.42M | --3M |
Current liabilities | 17.05%34.79M | 17.05%34.79M | -1.41%32.39M | -7.26%33.51M | -4.56%30.09M | -0.26%29.72M | -0.26%29.72M | --32.85M | 31.41%36.13M | --31.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 10.35%113.31M | 10.35%113.31M | 10.28%111.27M | 655.00%110.34M | 624.51%104.4M | --102.68M | --102.68M | --100.9M | 211.58%14.61M | --14.41M |
-Long term debt | 7.70%86.83M | 7.70%86.83M | 7.82%85.25M | --83.69M | --82.14M | --80.62M | --80.62M | --79.07M | ---- | ---- |
-Long term capital lease obligation | 20.06%26.49M | 20.06%26.49M | 19.18%26.01M | 82.34%26.65M | 54.42%22.25M | --22.06M | --22.06M | --21.83M | --14.61M | --14.41M |
Non current deferred liabilities | -70.37%32K | -70.37%32K | -71.48%158K | -84.46%78K | -85.12%82K | -70.89%108K | -70.89%108K | --554K | -72.62%502K | --551K |
Derivative product liabilities | -27.28%3.72M | -27.28%3.72M | -89.18%2.23M | -93.27%765K | -96.29%900K | -91.78%5.11M | -91.78%5.11M | --20.6M | --11.37M | --24.23M |
Other non current liabilities | -57.95%365K | -57.95%365K | -52.68%459K | -82.42%553K | -79.87%765K | -87.42%868K | -87.42%868K | --970K | 127.42%3.15M | --3.8M |
Total non current liabilities | 7.96%117.43M | 7.96%117.43M | -7.24%114.11M | 277.10%111.73M | 146.88%106.14M | 56.54%108.77M | 56.54%108.77M | --123.02M | 274.71%29.63M | --42.99M |
Total liabilities | 9.91%152.22M | 9.91%152.22M | -6.01%146.5M | 120.87%145.24M | 82.82%136.23M | 39.49%138.49M | 39.49%138.49M | --155.87M | 85.76%65.76M | --74.51M |
Shareholders'equity | ||||||||||
Share capital | 14.29%8K | 14.29%8K | 14.29%8K | 0.00%7K | 0.00%7K | 0.00%7K | 0.00%7K | --7K | -99.99%7K | --7K |
-common stock | 14.29%8K | 14.29%8K | 14.29%8K | 0.00%7K | 0.00%7K | 0.00%7K | 0.00%7K | --7K | --7K | --7K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -131.68%-146.15M | -131.68%-146.15M | -144.64%-127.4M | -122.62%-109.98M | -111.80%-93.08M | 0.24%-63.08M | 0.24%-63.08M | ---52.08M | 1.39%-49.4M | ---43.95M |
Paid-in capital | 9.63%204.19M | 9.63%204.19M | 11.25%200.26M | 12.81%195.59M | 8.83%191.48M | 11.27%186.25M | 11.27%186.25M | --180M | 44,659.55%173.38M | --175.94M |
Less: Treasury stock | --1.02M | --1.02M | --1.02M | --894K | ---- | --0 | --0 | ---- | ---- | ---- |
Total stockholders'equity | -53.70%57.03M | -53.70%57.03M | -43.84%71.85M | -31.67%84.72M | -25.45%98.41M | 18.26%123.18M | 18.26%123.18M | --127.93M | 145.98%123.98M | --132M |
Total equity | -53.70%57.03M | -53.70%57.03M | -43.84%71.85M | -31.67%84.72M | -25.45%98.41M | 18.26%123.18M | 18.26%123.18M | --127.93M | 145.98%123.98M | --132M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data