(FY)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | -50.88%1.84M | --213.63M | -87.90%3.75M | -87.90%3.75M | --45.53M | --4.36M | 60.26%31.04M | --31.04M | --19.37M |
-Cash and cash equivalents | -50.88%1.84M | --213.63M | -87.90%3.75M | -87.90%3.75M | --45.53M | --4.36M | 60.26%31.04M | --31.04M | --19.37M |
Receivables | 6.64%3.12M | --4.44M | -28.64%2.92M | -28.64%2.92M | --7.29M | --5.27M | 90.55%4.1M | --4.1M | --2.15M |
-Accounts receivable | 6.64%3.12M | --4.44M | -28.64%2.92M | -28.64%2.92M | --5.51M | --5.27M | 90.55%4.1M | --4.1M | --2.15M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | --1.78M | ---- | ---- | ---- | ---- |
Prepaid assets | 82.04%1.29M | ---- | -57.87%707K | -57.87%707K | --649K | --2.33M | --1.68M | --1.68M | ---- |
Restricted cash | ---- | ---- | --0 | --0 | ---- | --5.52M | --5.52M | --5.52M | --0 |
Other current assets | ---- | --1.8M | ---- | ---- | --1K | --269K | -78.96%7.73M | --7.73M | --36.72M |
Total current assets | -15.39%6.25M | --219.87M | -85.25%7.38M | -85.25%7.38M | --53.47M | --17.75M | -14.04%50.06M | --50.06M | --58.23M |
Non current assets | |||||||||
Net PPE | -89.85%451K | --4.02M | --4.44M | --4.44M | ---- | ---- | --0 | --0 | ---- |
-Gross PPE | -89.85%451K | --4.02M | --4.44M | --4.44M | ---- | ---- | --0 | --0 | ---- |
Goodwill and other intangible assets | -29.16%260.99M | --362.4M | 18.74%368.42M | 18.74%368.42M | --337.3M | --301.24M | 1,052.59%310.29M | --310.29M | --26.92M |
-Goodwill | 1.13%234.11M | --231.5M | 22.11%231.5M | 22.11%231.5M | --205.19M | --183.2M | 1,779.82%189.58M | --189.58M | --10.09M |
-Other intangible assets | -80.37%26.88M | --130.9M | 13.44%136.93M | 13.44%136.93M | --132.11M | --118.04M | 616.96%120.71M | --120.71M | --16.84M |
Non current accounts receivable | --571K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | ---- | ---- | ---- | ---- | --1.78M | ---- | ---- | ---- | ---- |
Non current deferred assets | --2.16M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | ---- | --1.27M | -76.72%1.34M | -76.72%1.34M | --7.49M | --13.48M | 951.28%5.74M | --5.74M | --546K |
Total non current assets | -29.40%264.18M | --367.68M | 18.41%374.2M | 18.41%374.2M | --344.79M | --314.71M | 1,050.57%316.03M | --316.03M | --27.47M |
Total assets | -29.13%270.43M | --587.55M | 4.23%381.59M | 4.23%381.59M | --398.26M | --332.46M | 327.17%366.08M | --366.08M | --85.7M |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | 35.99%85.23M | --69.33M | 220.90%62.68M | 220.90%62.68M | --50.24M | --43.95M | 146.17%19.53M | --19.53M | --7.93M |
-accounts payable | 40.73%77.93M | --69.33M | 183.53%55.38M | 183.53%55.38M | --50.24M | --43.95M | 146.17%19.53M | --19.53M | --7.93M |
-Other payable | 0.00%7.3M | ---- | --7.3M | --7.3M | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | 615.94%78.04M | ---- | 473.68%10.9M | 473.68%10.9M | ---- | ---- | --1.9M | --1.9M | ---- |
Current debt and capital lease obligation | 116.71%177.62M | --65.22M | 5,133.91%81.96M | 5,133.91%81.96M | ---- | ---- | --1.57M | --1.57M | ---- |
-Current debt | 121.67%177.38M | --63.28M | 5,009.83%80.02M | 5,009.83%80.02M | ---- | ---- | --1.57M | --1.57M | ---- |
-Current capital lease obligation | -87.49%243K | --1.94M | --1.94M | --1.94M | ---- | ---- | --0 | --0 | ---- |
Current deferred liabilities | -36.95%3.89M | ---- | 23.16%6.16M | 23.16%6.16M | ---- | --2.08M | --5M | --5M | ---- |
Other current liabilities | -38.37%15.87M | --47.68M | -3.81%25.75M | -3.81%25.75M | --39.31M | --67.34M | 214.59%26.77M | --26.77M | --8.51M |
Current liabilities | 92.39%360.65M | --182.23M | 242.24%187.45M | 242.24%187.45M | --89.55M | --113.36M | 233.09%54.77M | --54.77M | --16.44M |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | -85.52%4.5M | --2.19M | 208.79%31.06M | 208.79%31.06M | --17.12M | --29.99M | 542.34%10.06M | --10.06M | --1.57M |
-Long term debt | -84.23%4.48M | ---- | 182.47%28.41M | 182.47%28.41M | --17.12M | --29.99M | 542.34%10.06M | --10.06M | --1.57M |
-Long term capital lease obligation | -99.32%18K | --2.19M | --2.65M | --2.65M | ---- | ---- | --0 | --0 | ---- |
Non current deferred liabilities | --0 | --12.74M | -3.18%14.64M | -3.18%14.64M | ---- | --15.78M | --15.12M | --15.12M | --0 |
Derivative product liabilities | -28.15%40.98M | --0 | -40.95%57.03M | -40.95%57.03M | --56.79M | --96.31M | 208.00%96.59M | --96.59M | --31.36M |
Preferred securities outside stock equity | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | -87.82%762K | --6.37M | -84.11%6.26M | -84.11%6.26M | --5.01M | --333K | 57,800.00%39.37M | --39.37M | --68K |
Total non current liabilities | -57.57%46.24M | --21.3M | -32.36%108.98M | -32.36%108.98M | --78.92M | --142.41M | 388.39%161.13M | --161.13M | --32.99M |
Total liabilities | 37.26%406.89M | --203.53M | 37.30%296.44M | 37.30%296.44M | --168.46M | --255.77M | 336.73%215.91M | --215.91M | --49.44M |
Shareholders'equity | |||||||||
Share capital | ---- | --38K | ---- | ---- | --24.88M | ---- | ---- | ---- | ---- |
-common stock | ---- | --34K | ---- | ---- | --20.41M | ---- | ---- | ---- | ---- |
-Preferred stock | ---- | --4K | ---- | ---- | --4.46M | ---- | ---- | ---- | ---- |
Retained earnings | -23.44%-1.55B | ---1.3B | -46.92%-1.26B | -46.92%-1.26B | ---982.62M | ---976.44M | -970.62%-855.87M | ---855.87M | ---79.94M |
Paid-in capital | ---- | --1.68B | ---- | ---- | --1.18B | ---- | ---- | ---- | ---- |
Gains losses not affecting retained earnings | -64.94%95K | --260K | 17.32%271K | 17.32%271K | --150K | --191K | --231K | --231K | --0 |
Total stockholders'equity | --0 | --379.72M | ---7.61M | ---7.61M | --222.19M | --0 | --0 | --0 | --0 |
Noncontrolling interests | --11.65M | --4.3M | ---- | ---- | --7.61M | ---- | ---- | ---- | ---- |
Total equity | -260.26%-136.46M | --384.03M | -43.30%85.15M | -43.30%85.15M | --229.8M | --76.69M | 314.13%150.18M | --150.18M | --36.26M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data