(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 | -85.81%411K | -85.81%411K | -91.98%212K | -57.85%2.01M | -41.96%5.26M | -77.90%2.9M | -77.90%2.9M | -83.54%2.64M | -53.74%4.76M | -6.65%9.06M |
-Cash and cash equivalents | -85.81%411K | -85.81%411K | -91.98%212K | -57.85%2.01M | -41.96%5.26M | -77.90%2.9M | -77.90%2.9M | -83.54%2.64M | -53.74%4.76M | -6.65%9.06M |
Receivables | 7.69%294K | 7.69%294K | 82.70%433K | -59.76%101K | -7.00%226K | 27.57%273K | 27.57%273K | 15.61%237K | -39.66%251K | 69.93%243K |
-Accounts receivable | 7.69%294K | 7.69%294K | 82.70%433K | -59.76%101K | -7.00%226K | 27.57%273K | 27.57%273K | 15.61%237K | -39.66%251K | 69.93%243K |
Inventory | -61.29%2.74M | -61.29%2.74M | -56.49%3.17M | -12.37%5.48M | -7.71%5.75M | 47.91%7.07M | 47.91%7.07M | 84.22%7.28M | 75.36%6.25M | 88.93%6.23M |
Other current assets | -27.98%641K | -27.98%641K | -8.81%942K | 9.44%568K | 8.46%1.06M | -18.05%890K | -18.05%890K | -30.20%1.03M | -63.58%519K | -30.62%981K |
Total current assets | -63.32%4.08M | -63.32%4.08M | -57.53%4.76M | -30.81%8.15M | -25.53%12.3M | -41.99%11.13M | -41.99%11.13M | -48.41%11.2M | -24.95%11.78M | 13.41%16.51M |
Non current assets | ||||||||||
Net PPE | -46.55%93K | -46.55%93K | -44.95%109K | -76.17%92K | -63.01%155K | 7.41%174K | 7.41%174K | 17.16%198K | 177.70%386K | 181.21%419K |
-Gross PPE | -9.29%752K | -9.29%752K | -34.32%752K | -48.38%718K | -39.48%843K | -25.98%829K | -25.98%829K | 3.43%1.15M | 31.60%1.39M | 33.05%1.39M |
-Accumulated depreciation | -0.61%-659K | -0.61%-659K | 32.10%-643K | 37.71%-626K | 29.36%-688K | 31.63%-655K | 31.63%-655K | -0.96%-947K | -9.48%-1.01M | -8.46%-974K |
Other non current assets | 337.16%647K | 337.16%647K | 283.91%668K | 1,664.10%688K | 207.32%126K | 260.98%148K | 260.98%148K | 324.39%174K | -4.88%39K | 0.00%41K |
Total non current assets | 129.81%740K | 129.81%740K | 108.87%777K | 83.53%780K | -38.91%281K | 58.62%322K | 58.62%322K | 77.14%372K | 136.11%425K | 142.11%460K |
Total assets | -57.89%4.82M | -57.89%4.82M | -52.18%5.53M | -26.83%8.93M | -25.90%12.58M | -40.94%11.45M | -40.94%11.45M | -47.21%11.57M | -23.13%12.21M | 15.06%16.97M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 13.61%2.32M | 13.61%2.32M | -25.35%1.96M | -20.99%937K | 3.76%2.18M | 31.83%2.04M | 31.83%2.04M | 217.94%2.62M | 76.75%1.19M | 84.37%2.1M |
-accounts payable | 13.61%2.32M | 13.61%2.32M | -25.35%1.96M | -20.99%937K | 3.76%2.18M | 31.83%2.04M | 31.83%2.04M | 217.94%2.62M | 76.75%1.19M | 84.37%2.1M |
Current accrued expenses | -8.73%1.17M | -8.73%1.17M | -28.08%766K | -52.93%385K | -20.78%854K | 8.27%1.28M | 8.27%1.28M | 6.08%1.07M | -20.20%818K | 28.33%1.08M |
Current debt and capital lease obligation | ---- | ---- | 342.96%629K | -98.61%2K | 10.96%162K | --169K | --169K | --142K | -83.00%144K | -48.77%146K |
-Current debt | ---- | ---- | --629K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --0 | --0 | --0 | -98.61%2K | 10.96%162K | --169K | --169K | --142K | --144K | --146K |
Current deferred liabilities | -56.82%19K | -56.82%19K | -62.50%12K | -94.57%24K | -82.26%47K | --44K | --44K | -95.52%32K | -70.26%442K | -62.94%265K |
Current liabilities | -1.01%3.64M | -1.01%3.64M | -1.81%3.79M | -29.35%1.91M | -15.29%3.24M | 23.91%3.67M | 23.91%3.67M | 34.80%3.86M | -35.33%2.7M | 20.08%3.83M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | -50.27%635K | --657K | --468K | --457K | --457K | --1.28M | ---- | ---- |
-Long term debt | ---- | ---- | ---- | ---- | --468K | --457K | --457K | --1.28M | ---- | ---- |
-Long term capital lease obligation | ---- | ---- | --635K | --657K | ---- | ---- | ---- | ---- | ---- | ---- |
Derivative product liabilities | -41.15%5.46M | -41.15%5.46M | -78.01%221K | 6,200.00%504K | 13,700.00%1.1M | 115,875.00%9.28M | 115,875.00%9.28M | 12,462.50%1.01M | 0.00%8K | -97.97%8K |
Other non current liabilities | 1,530.77%636K | 1,530.77%636K | ---- | ---- | ---- | -4.88%39K | -4.88%39K | 57.45%74K | 91.38%111K | 118.84%151K |
Total non current liabilities | -37.63%6.1M | -37.63%6.1M | -63.67%856K | 875.63%1.16M | 888.68%1.57M | 19,846.94%9.77M | 19,846.94%9.77M | 4,183.64%2.36M | 80.30%119K | -84.50%159K |
Total liabilities | -27.62%9.73M | -27.62%9.73M | -25.25%4.65M | 8.83%3.07M | 20.77%4.81M | 346.18%13.45M | 346.18%13.45M | 112.95%6.22M | -33.53%2.82M | -5.39%3.99M |
Shareholders'equity | ||||||||||
Share capital | 3,528.57%254K | 3,528.57%254K | 250.00%7K | 250.00%7K | 250.00%7K | 250.00%7K | 250.00%7K | 0.00%2K | 100.00%2K | -99.68%2K |
-common stock | 0.00%7K | 0.00%7K | 250.00%7K | 250.00%7K | 250.00%7K | 250.00%7K | 250.00%7K | 0.00%2K | 100.00%2K | 100.00%2K |
-Preferred stock | --247K | --247K | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -8.20%-247.04M | -8.20%-247.04M | -7.05%-240.68M | -6.53%-234.57M | -6.09%-229.24M | -7.60%-228.32M | -7.60%-228.32M | -7.51%-224.83M | -6.33%-220.18M | -6.09%-216.07M |
Paid-in capital | 6.88%241.88M | 6.88%241.88M | 4.94%241.56M | 4.73%240.42M | 3.47%237M | -0.99%226.32M | -0.99%226.32M | 0.90%230.18M | 4.97%229.56M | 7.24%229.06M |
Total stockholders'equity | -145.99%-4.91M | -145.99%-4.91M | -83.46%885K | -37.54%5.86M | -40.22%7.76M | -112.19%-2M | -112.19%-2M | -71.83%5.35M | -19.33%9.38M | 23.24%12.99M |
Total equity | -145.99%-4.91M | -145.99%-4.91M | -83.46%885K | -37.54%5.86M | -40.22%7.76M | -112.19%-2M | -112.19%-2M | -71.83%5.35M | -19.33%9.38M | 23.24%12.99M |
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
No Data