(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 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -24.31%246K | -24.31%246K | 96.71%419K | 57.24%478K | 12.17%507K | -76.59%325K | -76.59%325K | -79.73%213K | -0.98%304K | 58.04%452K |
-Cash and cash equivalents | -24.31%246K | -24.31%246K | 96.71%419K | 57.24%478K | 12.17%507K | -76.59%325K | -76.59%325K | -79.73%213K | -0.98%304K | 58.04%452K |
Receivables | -12.94%5.9M | -12.94%5.9M | -9.64%6.21M | 32.51%7.48M | 42.68%7.27M | 56.98%6.77M | 56.98%6.77M | 46.01%6.87M | 12.53%5.65M | 15.96%5.09M |
-Accounts receivable | -15.80%5.7M | -15.80%5.7M | -11.53%6.08M | 29.81%7.24M | 41.64%7.22M | 56.98%6.77M | 56.98%6.77M | 46.01%6.87M | 11.08%5.58M | 15.96%5.09M |
-Taxes receivable | --194K | --194K | --130K | 238.36%247K | --53K | --0 | --0 | ---- | --73K | ---- |
Inventory | 5.27%9.49M | 5.27%9.49M | 10.44%10.08M | 15.76%9.87M | 41.51%10.09M | 39.79%9.01M | 39.79%9.01M | 39.89%9.13M | 28.02%8.52M | 6.31%7.13M |
Prepaid assets | 20.94%283K | 20.94%283K | 14.60%369K | 1.76%173K | -17.76%213K | 1.30%234K | 1.30%234K | 8.05%322K | -10.05%170K | -16.45%259K |
Total current assets | -2.64%15.91M | -2.64%15.91M | 3.29%17.08M | 22.92%18M | 39.76%18.08M | 32.01%16.34M | 32.01%16.34M | 31.43%16.53M | 20.31%14.64M | 10.59%12.94M |
Non current assets | ||||||||||
Net PPE | -18.85%6.33M | -18.85%6.33M | -18.09%6.68M | -18.12%7.02M | -14.77%7.4M | -13.69%7.8M | -13.69%7.8M | 64.18%8.16M | 74.73%8.57M | 65.82%8.68M |
-Gross PPE | -3.68%14.64M | -3.68%14.64M | -6.61%15.24M | -7.14%15.14M | -18.10%15.07M | -17.04%15.2M | -17.04%15.2M | 17.38%16.32M | 18.03%16.3M | 28.04%18.4M |
-Accumulated depreciation | -12.33%-8.31M | -12.33%-8.31M | -4.86%-8.56M | -5.03%-8.12M | 21.07%-7.67M | 20.30%-7.4M | 20.30%-7.4M | 8.65%-8.16M | 13.19%-7.73M | -6.37%-9.72M |
Non current prepaid assets | -12.71%158K | -12.71%158K | ---- | ---- | ---- | 14.56%181K | 14.56%181K | ---- | ---- | --158K |
Goodwill and other intangible assets | 1.22%3.07M | 1.22%3.07M | -2.53%3.04M | -9.59%2.92M | 240.02%2.97M | 268.29%3.03M | 268.29%3.03M | 266.43%3.12M | 263.15%3.23M | -8.69%872K |
-Other intangible assets | 1.22%3.07M | 1.22%3.07M | -2.53%3.04M | -9.59%2.92M | 240.02%2.97M | 268.29%3.03M | 268.29%3.03M | 266.43%3.12M | 263.15%3.23M | -8.69%872K |
Non current deferred assets | -27.59%105K | -27.59%105K | -24.84%118K | 18.11%150K | 35.48%168K | 64.77%145K | 64.77%145K | 44.04%157K | 22.12%127K | 42.53%124K |
Other non current assets | ---- | ---- | 0.00%181K | 0.00%181K | --181K | ---- | ---- | 66.06%181K | 56.03%181K | ---- |
Total non current assets | -13.42%9.66M | -13.42%9.66M | -13.72%10.02M | -15.20%10.27M | 8.91%10.72M | 10.39%11.16M | 10.39%11.16M | 92.38%11.62M | 101.35%12.11M | 53.84%9.84M |
Total assets | -7.01%25.57M | -7.01%25.57M | -3.73%27.1M | 5.67%28.27M | 26.43%28.79M | 22.29%27.5M | 22.29%27.5M | 51.20%28.15M | 47.11%26.75M | 25.88%22.77M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -28.47%4.01M | -28.47%4.01M | -39.76%3.56M | 12.01%4.9M | 386.99%5.62M | 513.33%5.61M | 513.33%5.61M | 900.17%5.9M | 392.12%4.37M | -39.16%1.15M |
-Current debt | -35.78%2.86M | -35.78%2.86M | -49.09%2.41M | 15.90%3.74M | 2,694.38%4.47M | --4.46M | --4.46M | --4.74M | 2,205.00%3.23M | -84.47%160K |
-Current capital lease obligation | -0.35%1.15M | -0.35%1.15M | -1.64%1.14M | 1.05%1.16M | 15.21%1.14M | 26.45%1.16M | 26.45%1.16M | 96.78%1.16M | 52.81%1.14M | 14.80%993K |
Payables | 1.61%3.21M | 1.61%3.21M | 26.95%4.5M | 21.12%4.68M | 33.09%4.56M | 6.36%3.16M | 6.36%3.16M | 0.28%3.54M | 25.02%3.86M | 33.33%3.42M |
-accounts payable | 4.76%2.91M | 4.76%2.91M | 27.16%4.5M | 13.18%4.37M | 34.54%4.56M | 4.80%2.77M | 4.80%2.77M | 9.06%3.54M | 38.71%3.86M | 38.47%3.39M |
-Total tax payable | --0 | --0 | --0 | --0 | --0 | -75.15%81K | -75.15%81K | -97.93%6K | --0 | -69.67%37K |
-Dividends payable | 0.00%307K | 0.00%307K | --0 | --307K | --0 | --307K | --307K | ---- | ---- | ---- |
Current deferred liabilities | 156.34%364K | 156.34%364K | 75.84%575K | -65.53%142K | -69.70%123K | 10.08%142K | 10.08%142K | 48.64%327K | -7.21%412K | -10.77%406K |
Current liabilities | -14.86%7.59M | -14.86%7.59M | -11.70%8.63M | 12.39%9.72M | 106.60%10.3M | 121.99%8.92M | 121.99%8.92M | 124.95%9.77M | 95.50%8.65M | 1.32%4.98M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -27.46%2.99M | -27.46%2.99M | -25.90%3.27M | -24.51%3.56M | -21.86%3.84M | -20.44%4.12M | -20.44%4.12M | 236.56%4.41M | 243.26%4.71M | 236.62%4.92M |
-Long term capital lease obligation | -27.46%2.99M | -27.46%2.99M | -25.90%3.27M | -24.51%3.56M | -21.86%3.84M | -20.44%4.12M | -20.44%4.12M | 236.56%4.41M | 243.26%4.71M | 236.62%4.92M |
Total non current liabilities | -27.46%2.99M | -27.46%2.99M | -25.90%3.27M | -24.51%3.56M | -21.86%3.84M | -20.44%4.12M | -20.44%4.12M | 236.56%4.41M | 243.26%4.71M | 236.62%4.92M |
Total liabilities | -18.84%10.58M | -18.84%10.58M | -16.11%11.9M | -0.63%13.27M | 42.79%14.14M | 41.75%13.04M | 41.75%13.04M | 150.81%14.18M | 130.51%13.36M | 55.21%9.9M |
Shareholders'equity | ||||||||||
Share capital | 1.21%3.19M | 1.21%3.19M | 2.77%3.19M | 3.41%3.18M | 3.55%3.18M | 3.86%3.15M | 3.86%3.15M | 2.41%3.1M | 1.85%3.08M | 1.62%3.07M |
-common stock | 1.21%3.19M | 1.21%3.19M | 2.77%3.19M | 3.41%3.18M | 3.55%3.18M | 3.86%3.15M | 3.86%3.15M | 2.41%3.1M | 1.85%3.08M | 1.62%3.07M |
Additional paid-in capital | 47.64%344K | 47.64%344K | 36.16%305K | 26.85%274K | 22.44%251K | 7.87%233K | 7.87%233K | 14.29%224K | 17.39%216K | 15.82%205K |
Retained earnings | 3.43%11.46M | 3.43%11.46M | 10.03%11.71M | 14.22%11.54M | 16.96%11.23M | 10.35%11.08M | 10.35%11.08M | 9.29%10.65M | 9.97%10.1M | 12.72%9.6M |
Total stockholders'equity | 3.66%14.99M | 3.66%14.99M | 8.84%15.21M | 11.94%15M | 13.85%14.66M | 8.83%14.46M | 8.83%14.46M | 7.76%13.97M | 8.10%13.4M | 9.90%12.87M |
Total equity | 3.66%14.99M | 3.66%14.99M | 8.84%15.21M | 11.94%15M | 13.85%14.66M | 8.83%14.46M | 8.83%14.46M | 7.76%13.97M | 8.10%13.4M | 9.90%12.87M |
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 | -- | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data