(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 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -97.97%429K | -97.97%429K | -58.03%3.33M | --2.48M | --1.12M | 2,693.00%21.14M | 2,693.00%21.14M | --7.94M | --757K | --757K |
-Cash and cash equivalents | -97.97%429K | -97.97%429K | -58.03%3.33M | --2.48M | --1.12M | 2,693.00%21.14M | 2,693.00%21.14M | --7.94M | --757K | --757K |
Receivables | 27.77%4.4M | 27.77%4.4M | -18.72%3.6M | --6.44M | --6.79M | 1,199.25%3.44M | 1,199.25%3.44M | --4.43M | --265K | --265K |
-Accounts receivable | 198.23%1.35M | 198.23%1.35M | 122.62%1.38M | --1.79M | --1.3M | 369.79%451K | 369.79%451K | --619K | --96K | --96K |
-Taxes receivable | 2.07%3.05M | 2.07%3.05M | 53.98%2.22M | --2.84M | --4.46M | 1,670.41%2.99M | 1,670.41%2.99M | --1.44M | --169K | --169K |
-Other receivables | ---- | ---- | ---- | --1.81M | --1.03M | ---- | ---- | --2.37M | ---- | ---- |
Prepaid assets | -14.21%2.37M | -14.21%2.37M | 9.70%6.57M | --3.72M | --4.96M | 311.03%2.76M | 311.03%2.76M | --5.99M | --671K | --671K |
Restricted cash | ---- | ---- | ---- | ---- | --170K | ---- | ---- | ---- | ---- | ---- |
Other current assets | -13.46%4.05M | -13.46%4.05M | -11.58%542K | --739K | --415K | 1,335.89%4.68M | 1,335.89%4.68M | --613K | --326K | --326K |
Total current assets | -64.89%11.25M | -64.89%11.25M | -25.98%14.04M | --13.38M | --13.46M | 1,486.18%32.03M | 1,486.18%32.03M | --18.97M | --2.02M | --2.02M |
Non current assets | ||||||||||
Net PPE | 58.99%12.11M | 58.99%12.11M | 117.62%9.14M | --11.23M | --11.09M | 104.57%7.62M | 104.57%7.62M | --4.2M | --3.72M | --3.72M |
-Gross PPE | 60.29%24.25M | 60.29%24.25M | 57.60%16.81M | --18.43M | --18.23M | 129.39%15.13M | 129.39%15.13M | --10.67M | --6.59M | --6.59M |
-Accumulated depreciation | -61.60%-12.14M | -61.60%-12.14M | -18.62%-7.67M | ---7.2M | ---7.14M | -161.58%-7.51M | -161.58%-7.51M | ---6.47M | ---2.87M | ---2.87M |
Goodwill and other intangible assets | 33.84%17.09M | 33.84%17.09M | -98.82%154K | --11.28M | --12.24M | 7,547.31%12.77M | 7,547.31%12.77M | --13.1M | --167K | --167K |
-Goodwill | 29.26%13.83M | 29.26%13.83M | --0 | --9.79M | --10.41M | --10.7M | --10.7M | --10.71M | --0 | --0 |
-Other intangible assets | 57.45%3.27M | 57.45%3.27M | -93.55%154K | --1.49M | --1.83M | 1,142.51%2.08M | 1,142.51%2.08M | --2.39M | --167K | --167K |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.11M | --418K | --418K |
Other non current assets | -41.67%707K | -41.67%707K | 2,860.91%3.26M | --1.54M | --1.24M | 3,572.73%1.21M | 3,572.73%1.21M | --110K | --33K | --33K |
Total non current assets | 38.47%29.91M | 38.47%29.91M | -32.20%12.55M | --24.06M | --24.57M | 397.56%21.6M | 397.56%21.6M | --18.51M | --4.34M | --4.34M |
Total assets | -23.25%41.15M | -23.25%41.15M | -29.05%26.6M | --37.43M | --38.03M | 743.13%53.62M | 743.13%53.62M | --37.48M | --6.36M | --6.36M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 120.24%23.2M | 120.24%23.2M | 12.80%11.68M | --14.18M | --8.58M | 254.75%10.54M | 254.75%10.54M | --10.36M | --2.97M | --2.97M |
-accounts payable | 109.67%22.09M | 109.67%22.09M | 12.80%11.68M | --14.18M | --8.58M | 254.75%10.54M | 254.75%10.54M | --10.36M | --2.97M | --2.97M |
-Total tax payable | --1.11M | --1.11M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Current accrued expenses | 33.00%5.06M | 33.00%5.06M | 1.41%2.87M | --4M | --3.6M | 264.91%3.81M | 264.91%3.81M | --2.83M | --1.04M | --1.04M |
Current debt and capital lease obligation | --3.47M | --3.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --3.47M | --3.47M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Current deferred liabilities | 92.24%3.05M | 92.24%3.05M | 168.07%4.52M | --3.65M | --3.7M | 985.62%1.59M | 985.62%1.59M | --1.69M | --146K | --146K |
Other current liabilities | 32.82%35.95M | 32.82%35.95M | 324.64%29.68M | --30.81M | --26.72M | 190.13%27.07M | 190.13%27.07M | --6.99M | --9.33M | --9.33M |
Current liabilities | 64.51%70.73M | 64.51%70.73M | 123.00%48.75M | --52.64M | --42.6M | 218.75%43M | 218.75%43M | --21.86M | --13.49M | --13.49M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --1.79M | --1.79M | 4.51%19.04M | --17.56M | --17.96M | --0 | --0 | --18.22M | --4.03M | --4.03M |
-Long term capital lease obligation | --1.79M | --1.79M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Preferred securities outside stock equity | --945K | --945K | ---- | ---- | ---- | --0 | --0 | --0 | --4.04M | --4.04M |
Other non current liabilities | -59.21%7.54M | -59.21%7.54M | 11.02%403K | --502K | --495K | 12,300.00%18.48M | 12,300.00%18.48M | --363K | --149K | --149K |
Total non current liabilities | -44.40%10.27M | -44.40%10.27M | 4.64%19.44M | --18.06M | --18.46M | 124.85%18.48M | 124.85%18.48M | --18.58M | --8.22M | --8.22M |
Total liabilities | 31.77%81M | 31.77%81M | 68.62%68.19M | --70.7M | --61.05M | 183.20%61.47M | 183.20%61.47M | --40.44M | --21.71M | --21.71M |
Shareholders'equity | ||||||||||
Share capital | 50.80%153M | 50.80%153M | 55.66%131.68M | --114.89M | --105.18M | 307.90%101.45M | 307.90%101.45M | --84.59M | --24.87M | --24.87M |
-common stock | 50.80%153M | 50.80%153M | 55.66%131.68M | --114.89M | --105.18M | 307.90%101.45M | 307.90%101.45M | --84.59M | --24.87M | --24.87M |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -74.77%-189.94M | -74.77%-189.94M | -96.62%-171.57M | ---147M | ---127.26M | -200.05%-108.68M | -200.05%-108.68M | ---87.26M | ---36.22M | ---36.22M |
Gains losses not affecting retained earnings | -367.63%-2.9M | -367.63%-2.9M | -487.59%-1.7M | ---1.15M | ---944K | -1,825.00%-621K | -1,825.00%-621K | ---290K | --36K | --36K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.03M | ---4.03M |
Total stockholders'equity | -407.71%-39.85M | -407.71%-39.85M | -1,307.96%-41.59M | ---33.27M | ---23.03M | 48.85%-7.85M | 48.85%-7.85M | ---2.95M | ---15.35M | ---15.35M |
Total equity | -407.71%-39.85M | -407.71%-39.85M | -1,307.96%-41.59M | ---33.27M | ---23.03M | 48.85%-7.85M | 48.85%-7.85M | ---2.95M | ---15.35M | ---15.35M |
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