(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | 216.23%87.61M | 196.01%79.23M | 196.01%79.23M | --77.46M | --82.73M | --27.7M | 55.54%26.77M | --26.77M | --17.21M |
-Cash and cash equivalents | 216.23%87.61M | 196.01%79.23M | 196.01%79.23M | --77.46M | --82.73M | --27.7M | 55.54%26.77M | --26.77M | --17.21M |
Receivables | 16.84%7.65M | 32.82%6.95M | 32.82%6.95M | --7.64M | --6.82M | --6.54M | 10.83%5.23M | --5.23M | --4.72M |
-Accounts receivable | 16.84%7.65M | 32.82%6.95M | 32.82%6.95M | --7.64M | --6.82M | --6.54M | 10.83%5.23M | --5.23M | --4.72M |
Inventory | 4.85%9.62M | 16.31%11.18M | 16.31%11.18M | --10.18M | --9.81M | --9.18M | 122.36%9.62M | --9.62M | --4.32M |
Prepaid assets | -13.19%2.58M | 149.09%3.82M | 149.09%3.82M | --5.53M | --6.94M | --2.97M | -2.42%1.53M | --1.53M | --1.57M |
Other current assets | ---- | ---- | ---- | ---- | ---- | --5.52M | --3.94M | --3.94M | ---- |
Total current assets | 106.98%107.46M | 114.88%101.18M | 114.88%101.18M | --100.81M | --106.3M | --51.92M | 69.24%47.09M | --47.09M | --27.82M |
Non current assets | |||||||||
Net PPE | 22.17%3.29M | 32.14%3.56M | 32.14%3.56M | --1.96M | --2.32M | --2.69M | 24.30%2.69M | --2.69M | --2.17M |
-Gross PPE | 26.50%8.36M | 32.02%8.37M | 32.02%8.37M | --6.49M | --6.55M | --6.61M | 24.30%6.34M | --6.34M | --5.1M |
-Accumulated depreciation | -29.48%-5.07M | -31.93%-4.81M | -31.93%-4.81M | ---4.53M | ---4.23M | ---3.92M | -24.31%-3.65M | ---3.65M | ---2.93M |
Goodwill and other intangible assets | 8.17%5.21M | 11.40%5.07M | 11.40%5.07M | --5.12M | --5.01M | --4.81M | 75.15%4.55M | --4.55M | --2.6M |
-Other intangible assets | 8.17%5.21M | 11.40%5.07M | 11.40%5.07M | --5.12M | --5.01M | --4.81M | 75.15%4.55M | --4.55M | --2.6M |
Non current deferred assets | --3.18M | --1.84M | --1.84M | --1.69M | --1.69M | ---- | --0 | --0 | ---- |
Total non current assets | 55.60%11.68M | 44.47%10.47M | 44.47%10.47M | --8.77M | --9.02M | --7.51M | 52.05%7.25M | --7.25M | --4.77M |
Total assets | 100.49%119.14M | 105.49%111.65M | 105.49%111.65M | --109.58M | --115.32M | --59.42M | 66.72%54.33M | --54.33M | --32.59M |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | -25.29%5.06M | -5.45%4.11M | -5.45%4.11M | --8.25M | --8.31M | --6.78M | 77.87%4.35M | --4.35M | --2.45M |
-accounts payable | -25.29%5.06M | -5.45%4.11M | -5.45%4.11M | --8.25M | --8.31M | --6.78M | 77.87%4.35M | --4.35M | --2.45M |
Current accrued expenses | -40.35%646K | -45.95%2.05M | -45.95%2.05M | --1.7M | --9.5M | --1.08M | 509.63%3.8M | --3.8M | --623K |
Current debt and capital lease obligation | 23.18%6.47M | 22.24%6.42M | 22.24%6.42M | --6.44M | --6.5M | --5.25M | 0.17%5.25M | --5.25M | --5.24M |
-Current debt | 25.00%6.25M | 25.00%6.25M | 25.00%6.25M | --6.25M | --6.25M | --5M | 0.00%5M | --5M | --5M |
-Current capital lease obligation | -13.20%217K | -33.47%165K | -33.47%165K | --190K | --252K | --250K | 3.77%248K | --248K | --239K |
Current deferred liabilities | 16.74%2.08M | 15.25%1.97M | 15.25%1.97M | --1.99M | --1.86M | --1.78M | -16.59%1.71M | --1.71M | --2.04M |
Current liabilities | 17.02%19.86M | 8.39%18.77M | 8.39%18.77M | --22.39M | --32.94M | --16.97M | 47.85%17.31M | --17.31M | --11.71M |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | 265.12%112.57M | 255.29%114.01M | 255.29%114.01M | --113.45M | --114.81M | --30.83M | -13.54%32.09M | --32.09M | --37.12M |
-Long term debt | 259.85%110.72M | 250.67%112.09M | 250.67%112.09M | --113.45M | --114.81M | --30.77M | -13.00%31.96M | --31.96M | --36.74M |
-Long term capital lease obligation | 2,798.44%1.86M | 1,417.32%1.93M | 1,417.32%1.93M | --0 | --0 | --64K | -66.13%127K | --127K | --375K |
Non current deferred liabilities | 16.74%1.02M | 15.46%926K | 15.46%926K | --862K | --853K | --872K | -4.07%802K | --802K | --836K |
Derivative product liabilities | --5.72M | --4.1M | --4.1M | --4.68M | --5.83M | ---- | --0 | --0 | ---- |
Other non current liabilities | --63.77M | --32.11M | --32.11M | --78.08M | --64.4M | ---- | ---- | ---- | ---- |
Total non current liabilities | 477.48%183.08M | 359.54%151.15M | 359.54%151.15M | --197.07M | --185.89M | --31.7M | -13.33%32.89M | --32.89M | --37.95M |
Total liabilities | 316.94%202.94M | 238.45%169.92M | 238.45%169.92M | --219.47M | --218.83M | --48.68M | 1.09%50.21M | --50.21M | --49.66M |
Shareholders'equity | |||||||||
Share capital | --6K | --6K | --6K | --6K | --7K | --0 | --0 | --0 | --0 |
-common stock | --6K | --6K | --6K | --6K | --7K | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | ---- |
Retained earnings | -550.20%-48.53M | -1,167.47%-44.46M | -1,167.47%-44.46M | ---37.18M | ---24.95M | --10.78M | 124.43%4.17M | --4.17M | ---17.05M |
Paid-in capital | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | ---- |
Gains losses not affecting retained earnings | 64.71%-12K | 87.50%-5K | 87.50%-5K | ---6K | ---5K | ---34K | -73.91%-40K | ---40K | ---23K |
Total stockholders'equity | -551.68%-48.54M | -1,177.79%-44.46M | -1,177.79%-44.46M | ---37.18M | ---24.95M | --10.75M | 124.16%4.13M | --4.13M | ---17.08M |
Noncontrolling interests | ---35.27M | ---13.82M | ---13.82M | ---72.71M | ---78.56M | ---- | --0 | --0 | ---- |
Total equity | -879.91%-83.81M | -1,512.70%-58.27M | -1,512.70%-58.27M | ---109.89M | ---103.51M | --10.75M | 124.16%4.13M | --4.13M | ---17.08M |
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 | -- | -- | -- | -- | -- | -- | -- |
No Data