(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 | -16.10%20.96M | -16.10%20.96M | 17.79%23.53M | 295.70%27.34M | 179.36%22.51M | 150.52%24.98M | 150.52%24.98M | 66.78%19.98M | 1,598.90%6.91M | 635.12%8.06M |
-Cash and cash equivalents | -29.80%16.5M | -29.80%16.5M | -37.92%12.4M | 345.60%26.34M | 315.35%21.02M | 236.92%23.5M | 236.92%23.5M | 122.47%19.98M | 1,353.50%5.91M | 361.67%5.06M |
-Short-term investments | 201.22%4.46M | 201.22%4.46M | --11.13M | 0.17%999.61K | -50.24%1.49M | -50.56%1.48M | -50.56%1.48M | --0 | --997.93K | --3M |
Receivables | 465.82%80.16K | 465.82%80.16K | 37.54%508.51K | 98.71%570.13K | 114.20%625.33K | -95.15%14.17K | -95.15%14.17K | -28.88%369.7K | -6.89%286.92K | 193.80%291.94K |
-Accounts receivable | 465.82%80.16K | 465.82%80.16K | 31,484.22%508.51K | --570.13K | 12,359.25%625.33K | 175.78%14.17K | 175.78%14.17K | -99.24%1.61K | --0 | -94.13%5.02K |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 19.94%368.09K | -0.24%286.92K | 1,977.94%286.92K |
Inventory | 21.87%4.88M | 21.87%4.88M | 85.17%8.13M | 27.62%5.58M | 49.28%4.8M | 122.71%4.01M | 122.71%4.01M | 79.18%4.39M | 183.83%4.37M | 156.68%3.21M |
Prepaid assets | ---- | ---- | --550.28K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash | --257.53K | --257.53K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --10K | 19.80%247.13K | 69.38%221.89K |
Other current assets | -47.51%463.22K | -47.51%463.22K | ---- | -10.52%454.75K | -24.55%618.58K | -2.36%882.42K | -2.36%882.42K | 118.95%1.5M | 15.70%508.2K | 45,448.22%819.87K |
Total current assets | -10.84%26.65M | -10.84%26.65M | 24.67%32.72M | 175.47%33.94M | 126.51%28.56M | 128.61%29.89M | 128.61%29.89M | 67.90%26.25M | 324.86%12.32M | 388.56%12.61M |
Non current assets | ||||||||||
Net PPE | 91.52%13.15M | 91.52%13.15M | 82.60%11.03M | 86.05%10.65M | 50.61%7.37M | 54.85%6.87M | 54.85%6.87M | 55.75%6.04M | 68.95%5.72M | 36.02%4.89M |
-Gross PPE | 96.01%15.53M | 96.01%15.53M | 88.24%12.93M | 91.35%12.21M | 59.21%8.64M | 61.88%7.92M | 61.88%7.92M | 60.79%6.87M | 70.10%6.38M | 38.24%5.43M |
-Accumulated depreciation | -125.14%-2.38M | -125.14%-2.38M | -129.27%-1.9M | -137.46%-1.56M | -137.45%-1.28M | -129.52%-1.06M | -129.52%-1.06M | -110.31%-830.07K | -80.82%-657.46K | -62.43%-537.65K |
Investments and advances | --0 | --0 | -83.63%476.6K | -67.88%947.79K | -68.36%942.74K | -52.86%1.45M | -52.86%1.45M | -5.88%2.91M | --2.95M | --2.98M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 19.94%368.09K | -0.24%286.92K | 1,977.94%286.92K |
Non current prepaid assets | 58.12%51.42K | 58.12%51.42K | 96.67%49.17K | 90.07%47.52K | 30.07%32.52K | 30.07%32.52K | 30.07%32.52K | 0.00%25K | 0.00%25K | 0.00%25K |
Total non current assets | 58.20%13.2M | 58.20%13.2M | 28.73%11.55M | 33.85%11.64M | 5.64%8.34M | 10.87%8.34M | 10.87%8.34M | 28.30%8.98M | 154.91%8.7M | 118.08%7.9M |
Total assets | 4.22%39.85M | 4.22%39.85M | 25.70%44.28M | 116.85%45.58M | 79.96%36.9M | 85.60%38.23M | 85.60%38.23M | 55.66%35.22M | 232.98%21.02M | 230.63%20.5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 16.14%2.4M | 16.14%2.4M | 77.89%3.63M | 3.70%2.47M | 30.30%2.72M | 56.98%2.07M | 56.98%2.07M | 13.31%2.04M | 82.16%2.38M | 100.78%2.08M |
-accounts payable | 16.14%2.4M | 16.14%2.4M | 88.51%3.63M | 8.97%2.47M | 37.91%2.72M | 72.02%2.07M | 72.02%2.07M | 14.21%1.93M | 90.10%2.26M | 111.96%1.97M |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%115.04K | 0.00%115.04K | 5.50%115.04K |
Current accrued expenses | -23.14%882.62K | -23.14%882.62K | 83.21%832.61K | 54.83%1.06M | -21.37%519K | 200.77%1.15M | 200.77%1.15M | -7.67%454.46K | 499.39%683.35K | 208.05%660.04K |
Current provisions | 108.82%192.89K | 108.82%192.89K | 58.49%132.9K | --134.42K | --110.22K | 23.16%92.37K | 23.16%92.37K | 11.81%83.85K | ---- | ---- |
Current debt and capital lease obligation | 45.54%697.61K | 45.54%697.61K | 83.79%713.08K | 75.43%671.74K | 33.12%503.01K | 30.04%479.31K | 30.04%479.31K | 6.35%387.99K | 6.06%382.92K | 5.76%377.86K |
-Current capital lease obligation | 45.54%697.61K | 45.54%697.61K | 83.79%713.08K | 75.43%671.74K | 33.12%503.01K | 30.04%479.31K | 30.04%479.31K | 6.35%387.99K | 6.06%382.92K | 5.76%377.86K |
Current deferred liabilities | 733.87%44.2K | 733.87%44.2K | -98.61%14.26K | -65.73%182.34K | 2,800.00%5.8K | -62.41%5.3K | -62.41%5.3K | 531.21%1.03M | 181.58%532.13K | -99.90%200 |
Current liabilities | 11.22%4.22M | 11.22%4.22M | 33.31%5.33M | 13.48%4.51M | 23.43%3.85M | 75.89%3.79M | 75.89%3.79M | 37.90%4M | 94.49%3.98M | 65.12%3.12M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 152.25%3.58M | 152.25%3.58M | 157.97%3.74M | 150.69%3.88M | -17.00%1.37M | -18.61%1.42M | -18.61%1.42M | -40.71%1.45M | -38.99%1.55M | -37.39%1.65M |
-Long term debt | 0.00%499.9K | 0.00%499.9K | 0.00%499.9K | 0.00%499.9K | 0.00%499.9K | 0.00%499.9K | 0.00%499.9K | -54.89%499.9K | -54.89%499.9K | -54.89%499.9K |
-Long term capital lease obligation | 235.01%3.08M | 235.01%3.08M | 241.14%3.24M | 222.58%3.38M | -24.41%866.3K | -26.08%919.63K | -26.08%919.63K | -28.95%949.5K | -26.66%1.05M | -24.64%1.15M |
Total non current liabilities | 152.25%3.58M | 152.25%3.58M | 157.97%3.74M | 150.69%3.88M | -17.00%1.37M | -18.61%1.42M | -18.61%1.42M | -40.71%1.45M | -38.99%1.55M | -37.39%1.65M |
Total liabilities | 49.64%7.8M | 49.64%7.8M | 66.50%9.07M | 51.93%8.39M | 9.47%5.22M | 33.62%5.21M | 33.62%5.21M | 1.93%5.44M | 20.58%5.52M | 5.50%4.77M |
Shareholders'equity | ||||||||||
Share capital | 0.00%9.52K | 0.00%9.52K | 35.61%9.52K | 36.00%9.52K | 36.00%9.52K | 36.00%9.52K | 36.00%9.52K | 0.29%7.02K | 75.00%7K | 75.00%7K |
-common stock | 0.00%9.52K | 0.00%9.52K | 35.61%9.52K | 36.00%9.52K | 36.00%9.52K | 36.00%9.52K | 36.00%9.52K | 0.29%7.02K | 75.00%7K | 75.00%7K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -100.52%-14.35M | -100.52%-14.35M | -158.97%-11.52M | -157.66%-9.66M | -159.33%-8.32M | -254.63%-7.15M | -254.63%-7.15M | -268.48%-4.45M | -354.95%-3.75M | -266.90%-3.21M |
Paid-in capital | 6.37%37.85M | 6.37%37.85M | 28.18%37.38M | 91.91%36.92M | 90.46%36.06M | 90.17%35.58M | 90.17%35.58M | 57.76%29.17M | 653.98%19.24M | 642.15%18.94M |
Total stockholders'equity | -17.32%23.51M | -17.32%23.51M | 4.65%25.87M | 75.99%27.27M | 76.39%27.75M | 70.28%28.44M | 70.28%28.44M | 43.02%24.72M | 794.89%15.5M | 836.06%15.73M |
Noncontrolling interests | 86.22%8.54M | 86.22%8.54M | 84.73%9.34M | --9.92M | --3.92M | --4.59M | --4.59M | --5.05M | ---- | ---- |
Total equity | -2.94%32.05M | -2.94%32.05M | 18.24%35.21M | 140.00%37.19M | 101.33%31.68M | 97.73%33.02M | 97.73%33.02M | 72.26%29.78M | 794.89%15.5M | 836.06%15.73M |
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