(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 | -36.52%3.46M | -36.52%3.46M | 47.14%5.6M | 371.06%6.11M | 435.34%7.2M | 143.31%5.46M | 143.31%5.46M | -86.14%3.81M | -93.59%1.3M | -93.35%1.34M |
-Cash and cash equivalents | -36.52%3.46M | -36.52%3.46M | 47.14%5.6M | 371.06%6.11M | 435.34%7.2M | 143.31%5.46M | 143.31%5.46M | -86.14%3.81M | -93.59%1.3M | -93.35%1.34M |
Receivables | 58.61%25.55M | 58.61%25.55M | 59.74%24.61M | 51.89%19.61M | -9.18%15.7M | -12.18%16.11M | -12.18%16.11M | 73.55%15.41M | 93.56%12.91M | 72.05%17.28M |
-Accounts receivable | 47.87%12.99M | 47.87%12.99M | 11.67%13.13M | 14.94%11.24M | -28.63%9.82M | -38.74%8.78M | -38.74%8.78M | 112.64%11.76M | 140.96%9.78M | 84.80%13.75M |
-Other receivables | 71.49%12.56M | 71.49%12.56M | 214.40%11.49M | 167.21%8.37M | 66.69%5.88M | 82.92%7.32M | 82.92%7.32M | 9.04%3.65M | 19.92%3.13M | 35.57%3.53M |
Inventory | -41.09%1.49M | -41.09%1.49M | -54.68%1.57M | -61.18%2.12M | -6.85%2.75M | 2.26%2.54M | 2.26%2.54M | 125.56%3.46M | 255.60%5.46M | 92.20%2.95M |
Other current assets | -40.12%973K | -40.12%973K | 59.59%1.7M | 20.20%1.58M | 37.04%1.79M | 51.73%1.63M | 51.73%1.63M | 264.04%1.06M | 486.64%1.31M | 440.62%1.3M |
Total current assets | 22.37%31.48M | 22.37%31.48M | 41.02%33.48M | 40.21%29.41M | 19.87%27.43M | 6.58%25.72M | 6.58%25.72M | -37.80%23.74M | -26.79%20.98M | -28.56%22.88M |
Non current assets | ||||||||||
Net PPE | -8.27%14.13M | -8.27%14.13M | 67.99%14.78M | 62.33%14.75M | 60.72%14.94M | 38.85%15.4M | 38.85%15.4M | 38.06%8.8M | 47.82%9.08M | 52.06%9.3M |
-Gross PPE | 0.01%20.44M | 0.01%20.44M | --14.78M | --14.75M | 18.24%14.94M | 44.95%20.44M | 44.95%20.44M | ---- | ---- | --12.64M |
-Accumulated depreciation | -25.34%-6.31M | -25.34%-6.31M | ---- | ---- | ---- | -67.44%-5.04M | -67.44%-5.04M | ---- | ---- | ---3.34M |
Goodwill and other intangible assets | -11.39%12.44M | -11.39%12.44M | -75.38%12.84M | -75.19%13.24M | -75.00%13.64M | -74.83%14.04M | -74.83%14.04M | 1,252.20%52.15M | 1,231.51%53.35M | 1,714.35%54.56M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --36.91M | --36.91M | --36.91M |
-Other intangible assets | -11.39%12.44M | -11.39%12.44M | -15.77%12.84M | -19.51%13.24M | -22.74%13.64M | -25.56%14.04M | -25.56%14.04M | 295.24%15.24M | 310.45%16.45M | 486.99%17.65M |
Investments and advances | -29.79%8.63M | -29.79%8.63M | 2.09%12.65M | -1.60%12.29M | -2.38%12.29M | -3.15%12.29M | -3.15%12.29M | 59.79%12.39M | 59.03%12.49M | 68.90%12.59M |
Other non current assets | 0.00%30K | 0.00%30K | -37.50%30K | -37.50%30K | -37.50%30K | -37.50%30K | -37.50%30K | --48K | --48K | --48K |
Total non current assets | -15.65%35.22M | -15.65%35.22M | -45.09%40.29M | -46.24%40.3M | -46.53%40.9M | -47.54%41.76M | -47.54%41.76M | 298.16%73.38M | 316.38%74.98M | 361.49%76.49M |
Total assets | -1.16%66.7M | -1.16%66.7M | -24.04%73.77M | -27.35%69.71M | -31.24%68.33M | -34.94%67.48M | -34.94%67.48M | 71.61%97.12M | 105.65%95.95M | 104.46%99.37M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 58.66%20.53M | 58.66%20.53M | 131.44%20.78M | 76.13%16.99M | 53.86%14.94M | -1.87%12.94M | -1.87%12.94M | 163.55%8.98M | 313.41%9.64M | 158.46%9.71M |
-accounts payable | 58.66%20.53M | 58.66%20.53M | 131.44%20.78M | 76.13%16.99M | 53.86%14.94M | -1.87%12.94M | -1.87%12.94M | 163.55%8.98M | 313.41%9.64M | 158.46%9.71M |
Current accrued expenses | -8.28%5.38M | -8.28%5.38M | -39.44%4.68M | -50.42%3.63M | -32.83%4.2M | -23.07%5.87M | -23.07%5.87M | 7,445.60%7.72M | 8,825.63%7.33M | 4,567.65%6.26M |
Current debt and capital lease obligation | -59.48%2.42M | -59.48%2.42M | 47.19%9.14M | 8.04%5.75M | 15.30%6.91M | -46.59%5.96M | -46.59%5.96M | 159.06%6.21M | 40.41%5.33M | 48.70%6M |
-Current debt | -66.13%1.82M | -66.13%1.82M | 37.56%8.54M | -3.25%5.15M | 5.44%6.32M | -51.85%5.37M | -51.85%5.37M | 159.06%6.21M | 40.41%5.33M | 48.70%6M |
-Current capital lease obligation | 1.36%596K | 1.36%596K | --598K | --601K | --591K | --588K | --588K | ---- | ---- | ---- |
Current deferred liabilities | 28.88%7.02M | 28.88%7.02M | 4.42%6.45M | 129.90%8.04M | 126.63%7.37M | 125.21%5.45M | 125.21%5.45M | 267.33%6.17M | 480.27%3.5M | 104.47%3.25M |
Current liabilities | 16.98%35.35M | 16.98%35.35M | 41.12%41.05M | 33.41%34.41M | 32.57%33.43M | -12.14%30.22M | -12.14%30.22M | 283.34%29.09M | 278.72%25.79M | 165.04%25.22M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.76%14.08M | -5.76%14.08M | 240.19%7.14M | 452.29%11.91M | 525.81%13.31M | 190.10%14.94M | 190.10%14.94M | -81.94%2.1M | 41.92%2.16M | 30.83%2.13M |
-Long term debt | -3.21%7.96M | -3.21%7.96M | -57.95%883K | 155.35%5.51M | 217.44%6.75M | 59.76%8.23M | 59.76%8.23M | -81.94%2.1M | 41.92%2.16M | 30.83%2.13M |
-Long term capital lease obligation | -8.90%6.11M | -8.90%6.11M | --6.26M | --6.41M | --6.56M | --6.71M | --6.71M | ---- | ---- | ---- |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -84.73%6K | -96.66%14K | -97.61%21K |
Derivative product liabilities | 41,200.00%4.13M | 41,200.00%4.13M | 256.00%178K | --0 | -95.29%4K | -93.24%10K | -93.24%10K | -72.31%50K | -81.43%57K | -93.87%85K |
Other non current liabilities | -99.31%21K | -99.31%21K | 5.61%2.45M | 22.97%2.83M | -9.56%3.01M | -10.34%3.03M | -10.34%3.03M | --2.32M | --2.3M | --3.33M |
Total non current liabilities | 1.41%18.23M | 1.41%18.23M | 118.37%9.77M | 225.42%14.75M | 193.56%16.33M | 89.75%17.97M | 89.75%17.97M | -62.23%4.47M | 101.72%4.53M | 42.94%5.56M |
Total liabilities | 11.18%53.58M | 11.18%53.58M | 51.42%50.82M | 62.11%49.15M | 61.66%49.75M | 9.86%48.19M | 9.86%48.19M | 72.71%33.56M | 234.81%30.32M | 129.60%30.78M |
Shareholders'equity | ||||||||||
Share capital | 150.00%5K | 150.00%5K | 50.00%3K | 100.00%2K | 100.00%2K | 100.00%2K | 100.00%2K | 119.78%2K | 10.13%1K | 13.90%1K |
-common stock | 150.00%5K | 150.00%5K | 50.00%3K | 100.00%2K | 100.00%2K | 100.00%2K | 100.00%2K | 119.78%2K | 10.13%1K | 13.90%1K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -35.44%-74.2M | -35.44%-74.2M | -330.55%-62.54M | -528.58%-60.29M | -1,377.42%-57.78M | -5,345.83%-54.79M | -5,345.83%-54.79M | -10,393.44%-14.53M | -1,303.60%-9.59M | -284.36%-3.91M |
Paid-in capital | 17.88%87.32M | 17.88%87.32M | 9.48%85.49M | 7.48%80.85M | 5.31%76.36M | 21.70%74.07M | 21.70%74.07M | 110.92%78.09M | 104.39%75.22M | 119.21%72.51M |
Total stockholders'equity | -31.97%13.12M | -31.97%13.12M | -63.89%22.95M | -68.67%20.56M | -72.92%18.58M | -67.78%19.29M | -67.78%19.29M | 71.03%63.56M | 74.54%65.63M | 94.89%68.6M |
Total equity | -31.97%13.12M | -31.97%13.12M | -63.89%22.95M | -68.67%20.56M | -72.92%18.58M | -67.78%19.29M | -67.78%19.29M | 71.03%63.56M | 74.54%65.63M | 94.89%68.6M |
Currency Unit | USD | 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 | US-GAAP |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data