(Q3)Sep 30, 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 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | -62.75%154.78K | -95.93%236.53K | -95.93%236.53K | -54.15%415.56K | --939.48K | --3.13M | --5.81M | --5.81M | --906.38K |
-Cash and cash equivalents | -62.75%154.78K | -95.93%236.53K | -95.93%236.53K | -54.15%415.56K | --939.48K | --3.13M | --5.81M | --5.81M | --906.38K |
-Accounts receivable | -57.98%664.9K | 800.49%1M | 800.49%1M | 2,168.26%1.58M | --1.7M | --1.93M | --111.44K | --111.44K | --69.77K |
Total current assets | -50.66%2.63M | -41.54%4.07M | -41.54%4.07M | 205.92%5.34M | --5.74M | --7.41M | --6.97M | --6.97M | --1.75M |
Non current assets | |||||||||
-Accumulated depreciation | -109.30%-223.56K | -606.33%-136K | -606.33%-136K | ---106.82K | ---77.63K | ---48.44K | ---19.26K | ---19.26K | ---- |
-Long term equity investment | 932.27%4.34M | 90.32%944.71K | 90.32%944.71K | 2,272.96%420.63K | --446.36K | --471.49K | --496.37K | --496.37K | --17.73K |
-Goodwill | -10.67%4.8M | --5.22M | --5.22M | --5.37M | --5.51M | --5.32M | --0 | --0 | ---- |
-Other intangible assets | 50.68%4.13M | 41.10%3.98M | 41.10%3.98M | 10.03%2.74M | --2.82M | --2.82M | --2.82M | --2.82M | --2.49M |
Regulatory assets | -57.98%664.9K | 358.03%1.13M | 358.03%1.13M | 2,168.26%1.58M | --1.7M | --1.93M | --246.36K | --246.36K | --69.77K |
Liabilities | |||||||||
Current liabilities | |||||||||
Current debt and capital lease obligation | -66.73%2.1M | 7.24%3.15M | 7.24%3.15M | 114.15%6.31M | --5.83M | --4.15M | --2.94M | --2.94M | --2.95M |
-Current debt | -68.06%1.98M | 7.02%3.05M | 7.02%3.05M | 110.67%6.21M | --5.73M | --4.05M | --2.85M | --2.85M | --2.95M |
-Current capital lease obligation | 13.68%116.57K | 13.99%105.82K | 13.99%105.82K | --102.54K | --99.35K | --96.23K | --92.84K | --92.84K | ---- |
-accounts payable | ---- | 215.53%4.1M | 215.53%4.1M | 424.75%4.61M | --2.78M | --3.27M | --1.3M | --1.3M | --878.69K |
-Total tax payable | 932.27%4.34M | 90.32%944.71K | 90.32%944.71K | 2,272.83%420.63K | --446.36K | --471.49K | --496.37K | --496.37K | --17.73K |
-Due to related parties current | ---- | -90.07%5.95K | -90.07%5.95K | -90.07%5.95K | --5.95K | --49.92K | --59.92K | --59.92K | --59.92K |
Current liabilities | -44.30%7.35M | -36.24%7.26M | -36.24%7.26M | 136.32%13.19M | --9.33M | --12.16M | --11.38M | --11.38M | --5.58M |
Non current liabilities | |||||||||
-Long term debt | -29.18%282.9K | -22.22%371.66K | -22.22%371.66K | --399.46K | --426.11K | --452.12K | --477.84K | --477.84K | ---- |
Non current accrued expenses | -23.44%429.78K | -11.57%549.88K | -11.57%549.88K | 2,399.82%561.33K | --555.31K | --590.72K | --621.83K | --621.83K | --22.46K |
Long term provisions | 19,075.03%4.06M | 2,992.53%573.05K | 2,992.53%573.05K | 19.42%21.17K | --20.25K | --19.37K | --18.53K | --18.53K | --17.73K |
Total non current liabilities | -14.11%11.69M | -30.95%8.2M | -30.95%8.2M | 143.08%13.61M | --9.78M | --12.63M | --11.88M | --11.88M | --5.6M |
Shareholders'equity | |||||||||
Share capital | 25.61%35.51M | 51.56%34.31M | 51.56%34.31M | 140.54%28.27M | --28.14M | --28.14M | --22.64M | --22.64M | --11.75M |
-common stock | 25.61%35.51M | 51.56%34.31M | 51.56%34.31M | 140.54%28.27M | --28.14M | --28.14M | --22.64M | --22.64M | --11.75M |
Additional paid-in capital | 99.60%1.32M | 3,491.70%751.42K | 3,491.70%751.42K | --661.42K | --263.27K | --186.94K | --20.92K | --20.92K | ---- |
Gains losses not affecting retained earnings | -50.06%156.46K | 1,927.55%162.12K | 1,927.55%162.12K | 14,185.77%313.29K | --132.66K | --26.64K | ---8.87K | ---8.87K | --2.19K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2 |
Total equity | -30.25%7.86M | 29.63%9.84M | 29.63%9.84M | 537.63%11.27M | --11.8M | --13.32M | --7.59M | --7.59M | --1.77M |
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.