(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -88.09%1.89M | 160.40%3.14M | -54.13%617K | 1,336.51%15.39M | 1,336.51%15.39M | --15.83M | --1.21M | --1.35M | -93.38%1.07M | --1.07M |
-Cash and cash equivalents | -88.09%1.89M | 160.40%3.14M | -54.13%617K | 1,336.51%15.39M | 1,336.51%15.39M | --15.83M | --1.21M | --1.35M | -93.38%1.07M | --1.07M |
Receivables | -71.18%2.91M | -78.22%1.91M | -76.60%1.92M | -78.48%1.58M | -78.48%1.58M | --10.11M | --8.76M | --8.22M | 82.10%7.33M | --7.33M |
-Accounts receivable | 78.60%2.91M | -24.38%1.91M | -17.78%1.92M | -20.18%1.58M | -20.18%1.58M | --1.63M | --2.52M | --2.34M | -50.91%1.98M | --1.98M |
-Related party accounts receivable | ---- | ---- | ---- | --0 | --0 | --8.48M | --6.24M | --5.88M | --5.36M | --5.36M |
Inventory | -25.13%9.37M | -19.77%13.15M | -22.86%14.44M | -30.96%15.73M | -30.96%15.73M | --12.52M | --16.39M | --18.73M | 16,525.55%22.78M | --22.78M |
Other current assets | -70.68%1.36M | -62.16%1.98M | -27.07%3.81M | -12.90%2.54M | -12.90%2.54M | --4.63M | --5.23M | --5.22M | 184.67%2.92M | --2.92M |
Total current assets | -63.96%15.53M | -36.11%20.17M | -37.95%20.8M | 3.32%35.23M | 3.32%35.23M | --43.08M | --31.58M | --33.52M | 59.66%34.1M | --34.1M |
Non current assets | ||||||||||
Net PPE | 456.04%17.13M | 969.28%18.17M | 977.62%18.83M | 961.26%18.99M | 961.26%18.99M | --3.08M | --1.7M | --1.75M | 8.03%1.79M | --1.79M |
-Gross PPE | 329.80%18.98M | 583.80%19.84M | 626.38%20.32M | 655.53%20.37M | 655.53%20.37M | --4.42M | --2.9M | --2.8M | 13.18%2.7M | --2.7M |
-Accumulated depreciation | -38.77%-1.85M | -38.94%-1.67M | -42.53%-1.5M | -52.48%-1.38M | -52.48%-1.38M | ---1.34M | ---1.2M | ---1.05M | -24.93%-907K | ---907K |
Goodwill and other intangible assets | 459.96%5.26M | 1,118.07%12.13M | 1,056.26%12.19M | 1,000.81%12.24M | 1,000.81%12.24M | --939K | --996K | --1.05M | 169.90%1.11M | --1.11M |
-Goodwill | --0 | --6.75M | --6.75M | --6.75M | --6.75M | ---- | ---- | ---- | --0 | --0 |
-Other intangible assets | 459.96%5.26M | 440.56%5.38M | 416.03%5.44M | 393.97%5.49M | 393.97%5.49M | --939K | --996K | --1.05M | 169.90%1.11M | --1.11M |
Investments and advances | -28.15%8.39M | -44.20%6.47M | -46.09%6.76M | -45.44%7.4M | -45.44%7.4M | --11.68M | --11.59M | --12.54M | --13.57M | --13.57M |
Related parties assets | ---- | ---- | ---- | --0 | --0 | --8.48M | --6.24M | --5.88M | --5.36M | --5.36M |
Other non current assets | -55.54%963K | -55.08%972K | -50.79%1.07M | -74.21%1.07M | -74.21%1.07M | --2.17M | --2.16M | --2.16M | 898.56%4.16M | --4.16M |
Total non current assets | 77.69%31.74M | 129.45%37.74M | 121.90%38.84M | 92.42%39.71M | 92.42%39.71M | --17.86M | --16.45M | --17.5M | 730.38%20.64M | --20.64M |
Total assets | -22.44%47.26M | 20.59%57.91M | 16.89%59.63M | 36.91%74.93M | 36.91%74.93M | --60.94M | --48.02M | --51.02M | 129.57%54.73M | --54.73M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 30.67%27.39M | 6.15%23.94M | 12.27%30.87M | 68.68%37.72M | 68.68%37.72M | --20.96M | --22.55M | --27.49M | 13.71%22.36M | --22.36M |
-accounts payable | -10.49%15.4M | -13.37%13.94M | -0.78%18.46M | 21.79%19.61M | 21.79%19.61M | --17.2M | --16.09M | --18.6M | 154.80%16.1M | --16.1M |
-Total tax payable | --509K | --525K | --557K | 7.01%1.19M | 7.01%1.19M | ---- | ---- | ---- | --1.11M | --1.11M |
-Due to related parties current | 72.39%6.49M | -30.75%4.48M | -22.92%6.85M | 131.49%11.92M | 131.49%11.92M | --3.76M | --6.47M | --8.89M | -61.41%5.15M | --5.15M |
-Other payable | --5M | --5M | --5M | --5M | --5M | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -54.86%7.37M | -39.69%6.53M | -43.48%5.42M | -3.39%6.58M | -3.39%6.58M | --16.34M | --10.82M | --9.59M | 80.87%6.81M | --6.81M |
Current debt and capital lease obligation | --72.54M | -18.49%7.67M | --12.29M | --4.37M | --4.37M | ---- | --9.41M | ---- | ---- | ---- |
-Current debt | --67.99M | -66.46%3.16M | --7.73M | ---- | ---- | ---- | --9.41M | ---- | ---- | ---- |
-Current capital lease obligation | --4.55M | --4.51M | --4.57M | --4.37M | --4.37M | ---- | ---- | ---- | --0 | --0 |
Current deferred liabilities | --3.93M | --4.23M | --4.05M | -17.04%5.06M | -17.04%5.06M | ---- | ---- | ---- | --6.1M | --6.1M |
Current liabilities | 198.24%111.24M | -0.98%42.36M | 41.95%52.63M | 52.33%53.72M | 52.33%53.72M | --37.3M | --42.78M | --37.08M | 50.52%35.27M | --35.27M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -83.17%12.54M | 193.35%73.1M | 198.48%71.04M | 288.20%76.08M | 288.20%76.08M | --74.49M | --24.92M | --23.8M | 764.83%19.6M | --19.6M |
-Long term debt | ---- | 138.63%59.46M | 136.40%56.26M | 210.52%60.85M | 210.52%60.85M | --74.49M | --24.92M | --23.8M | 764.83%19.6M | --19.6M |
-Long term capital lease obligation | --12.54M | --13.64M | --14.78M | --15.22M | --15.22M | ---- | ---- | ---- | --0 | --0 |
Non current deferred liabilities | 872.78%12.72M | 912.59%12.55M | 838.96%12.51M | 967.55%12.53M | 967.55%12.53M | --1.31M | --1.24M | --1.33M | --1.17M | --1.17M |
Derivative product liabilities | --2.02M | --6.76M | --0 | 50.98%847K | 50.98%847K | ---- | ---- | ---- | --561K | --561K |
Preferred securities outside stock equity | ---- | ---- | ---- | --0 | --0 | --0 | --11.19M | --11.19M | 0.00%11.19M | --11.19M |
Other non current liabilities | -97.92%375K | -38.75%762K | 191.97%2.15M | 723.70%1.43M | 723.70%1.43M | --17.99M | --1.24M | --735K | -1.14%173K | --173K |
Total non current liabilities | -66.33%31.58M | 151.30%96.98M | 140.84%89.24M | 188.23%94.24M | 188.23%94.24M | --93.78M | --38.59M | --37.06M | 139.87%32.69M | --32.69M |
Total liabilities | 8.95%142.82M | 71.24%139.34M | 91.38%141.87M | 117.71%147.96M | 117.71%147.96M | --131.08M | --81.37M | --74.13M | 83.38%67.96M | --67.96M |
Shareholders'equity | ||||||||||
Share capital | -85.71%1K | 0.00%1K | --0 | 75.00%7K | 75.00%7K | --7K | --1K | --0 | --4K | --4K |
-common stock | -85.71%1K | 0.00%1K | --0 | 75.00%7K | 75.00%7K | --7K | --1K | --0 | --4K | --4K |
Retained earnings | -48.98%-118.26M | -179.82%-104.03M | -251.84%-92.2M | -406.05%-82.29M | -406.05%-82.29M | ---79.38M | ---37.18M | ---26.2M | -0.40%-16.26M | ---16.26M |
Paid-in capital | 145.95%22.71M | 338.16%22.6M | 125.23%9.95M | 112.55%9.26M | 112.55%9.26M | --9.23M | --5.16M | --4.42M | 1.16%4.36M | --4.36M |
Less: Treasury stock | ---- | ---- | ---- | --0 | --0 | --0 | --1.33M | --1.33M | 0.00%1.33M | --1.33M |
Total stockholders'equity | -36.23%-95.55M | -144.18%-81.43M | -255.79%-82.24M | -451.96%-73.02M | -451.96%-73.02M | ---70.14M | ---33.35M | ---23.12M | -0.08%-13.23M | ---13.23M |
Total equity | -36.23%-95.55M | -144.18%-81.43M | -255.79%-82.24M | -451.96%-73.02M | -451.96%-73.02M | ---70.14M | ---33.35M | ---23.12M | -0.08%-13.23M | ---13.23M |
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 | -- | -- | -- | -- | -- | -- |
No Data