(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 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -93.89%3.51M | -93.74%5.78M | -93.74%5.78M | -89.02%14.22M | -80.22%27.73M | -68.99%57.42M | -29.81%92.35M | -29.81%92.35M | 347,766.74%129.48M | --140.18M |
-Cash and cash equivalents | -93.89%3.51M | -93.74%5.78M | -93.74%5.78M | -89.02%14.22M | -80.22%27.73M | -68.99%57.42M | -29.81%92.35M | -29.81%92.35M | 347,766.74%129.48M | --140.18M |
Receivables | -45.76%25.13M | -16.49%20.98M | -16.49%20.98M | -6.63%24.04M | 30.74%32.32M | 37.46%46.32M | -20.78%25.12M | -20.78%25.12M | --25.74M | --24.72M |
-Accounts receivable | -45.76%25.13M | -16.49%20.98M | -16.49%20.98M | -1.77%24.04M | 40.39%32.32M | 45.69%46.32M | 54.27%25.12M | 54.27%25.12M | --24.47M | --23.02M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.28M | --1.7M |
Inventory | 1.75%59.36M | 38.58%77.96M | 38.58%77.96M | 69.70%76.82M | 23.23%62.62M | 50.74%58.34M | 39.75%56.26M | 39.75%56.26M | --45.27M | --50.82M |
Prepaid assets | ---- | ---- | ---- | 3.67%7.17M | 58.27%10.82M | -62.24%3.7M | ---- | ---- | 1,431.47%6.92M | --6.84M |
Other current assets | --5.05M | -38.08%4.35M | -38.08%4.35M | ---- | ---- | ---- | 542.91%7.03M | 542.91%7.03M | --65K | --54K |
Total current assets | -43.87%93.05M | -39.66%109.07M | -39.66%109.07M | -41.08%122.25M | -40.03%133.49M | -38.00%165.78M | -12.26%180.75M | -12.26%180.75M | 42,344.22%207.47M | --222.61M |
Non current assets | ||||||||||
Net PPE | 41.51%95.36M | 62.50%97.75M | 62.50%97.75M | 135.72%93.51M | 104.24%80.12M | 248.94%67.39M | 274.02%60.15M | 274.02%60.15M | --39.67M | --39.23M |
-Gross PPE | 26.04%95.36M | 68.11%114.94M | 68.11%114.94M | 128.33%104.35M | 102.44%89.62M | 233.92%75.66M | 259.16%68.37M | 259.16%68.37M | --45.7M | --44.27M |
-Accumulated depreciation | ---- | -109.24%-17.19M | -109.24%-17.19M | -79.67%-10.84M | -88.43%-9.49M | -147.22%-8.27M | -178.22%-8.21M | -178.22%-8.21M | ---6.03M | ---5.04M |
Goodwill and other intangible assets | -94.21%1.57M | -93.89%1.65M | -93.89%1.65M | 45.62%28.44M | 37.04%26.8M | --27.05M | --27.08M | --27.08M | --19.53M | --19.56M |
-Goodwill | ---- | --0 | --0 | 38.00%26.71M | 38.00%26.71M | --26.92M | --26.92M | --26.92M | --19.35M | --19.35M |
-Other intangible assets | 1,162.10%1.57M | 994.70%1.65M | 994.70%1.65M | 869.27%1.74M | -53.40%96K | --124K | --151K | --151K | --179K | --206K |
Non current deferred assets | ---- | --0 | --0 | --242K | --259K | -98.77%555K | -99.43%266K | -99.43%266K | --0 | ---- |
Other non current assets | -57.33%329K | -54.24%297K | -54.24%297K | -85.33%254K | -91.01%175K | -16.47%771K | 7.27%649K | 7.27%649K | -99.17%1.73M | --1.95M |
Total non current assets | 1.56%97.25M | 13.11%99.7M | 13.11%99.7M | 100.96%122.45M | 76.77%107.36M | 46.18%95.76M | 38.26%88.14M | 38.26%88.14M | -70.63%60.93M | --60.74M |
Total assets | -27.24%190.3M | -22.36%208.77M | -22.36%208.77M | -8.83%244.7M | -15.00%240.85M | -21.44%261.54M | -0.32%268.9M | -0.32%268.9M | 29.09%268.4M | --283.35M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 38.87%50.73M | 102.00%57.24M | 102.00%57.24M | 95.89%46.31M | 4.48%30.58M | 16.88%36.53M | 17.69%28.33M | 17.69%28.33M | 157.90%23.64M | --29.27M |
-accounts payable | 38.87%50.73M | 102.00%57.24M | 102.00%57.24M | 95.89%46.31M | 4.48%30.58M | 16.88%36.53M | 17.69%28.33M | 17.69%28.33M | 157.90%23.64M | --29.27M |
Current accrued expenses | 70.11%10.58M | 102.15%7.62M | 102.15%7.62M | 47.54%7.2M | 16.31%6.53M | 1.42%6.22M | 4.35%3.77M | 4.35%3.77M | --4.88M | --5.61M |
Current debt and capital lease obligation | 292.49%31.69M | 259.17%27.81M | 259.17%27.81M | 316.55%27.44M | 59.79%8.73M | 4,410.61%8.07M | 3,790.45%7.74M | 3,790.45%7.74M | --6.59M | --5.46M |
-Current debt | 348.05%29.33M | 307.94%25.37M | 307.94%25.37M | 571.11%24.99M | 156.90%6.54M | 3,556.42%6.55M | 3,025.13%6.22M | 3,025.13%6.22M | --3.72M | --2.55M |
-Current capital lease obligation | 54.68%2.37M | 60.01%2.44M | 60.01%2.44M | -14.57%2.45M | -24.92%2.19M | --1.53M | --1.52M | --1.52M | --2.86M | --2.92M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --634K | --950K |
Other current liabilities | -79.30%558K | -62.82%716K | -62.82%716K | 81.99%4.91M | 21.59%3.37M | -16.53%2.7M | 37.28%1.93M | 37.28%1.93M | --2.7M | --2.78M |
Current liabilities | 74.81%93.56M | 123.55%93.37M | 123.55%93.37M | 123.36%85.86M | 11.66%49.21M | 28.13%53.52M | 42.62%41.77M | 42.62%41.77M | 319.35%38.44M | --44.07M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 284.21%26.13M | 266.19%26.79M | 266.19%26.79M | 558.13%17.29M | 499.93%16.34M | 257.33%6.8M | 267.59%7.32M | 267.59%7.32M | 45.98%2.63M | --2.72M |
-Long term debt | 1,658.03%11.06M | 1,461.87%11.18M | 1,461.87%11.18M | -54.05%1.21M | -47.43%1.43M | -66.95%629K | -64.02%716K | -64.02%716K | 45.98%2.63M | --2.72M |
-Long term capital lease obligation | 144.17%15.07M | 136.46%15.6M | 136.46%15.6M | --16.08M | --14.91M | --6.17M | --6.6M | --6.6M | ---- | ---- |
Derivative product liabilities | -98.52%9K | -99.26%6K | -99.26%6K | -90.10%133K | -93.41%146K | -67.63%607K | -84.30%814K | -84.30%814K | --1.34M | --2.22M |
Total non current liabilities | 252.84%26.14M | 229.60%26.79M | 229.60%26.79M | 338.84%17.42M | 233.83%16.49M | 96.06%7.41M | 13.31%8.13M | 13.31%8.13M | -54.88%3.97M | --4.94M |
Total liabilities | 96.46%119.7M | 140.82%120.17M | 140.82%120.17M | 143.53%103.28M | 34.06%65.69M | 33.76%60.93M | 36.85%49.9M | 36.85%49.9M | 136.06%42.41M | --49.01M |
Shareholders'equity | ||||||||||
Share capital | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 14.29%8K | 14.29%8K | -100.00%8K | --8K |
-common stock | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 14.29%8K | 14.29%8K | -100.00%8K | --8K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Retained earnings | -339.86%-183.27M | -632.30%-164.18M | -632.30%-164.18M | -1,624.21%-109.18M | -2,316.14%-68.1M | -174.05%-41.67M | -134.57%-22.42M | -134.57%-22.42M | -25.41%-6.33M | --3.07M |
Paid-in capital | 4.70%255.09M | 4.88%254.19M | 4.88%254.19M | 8.43%252.89M | 5.92%245.06M | 5.49%243.65M | 43.88%242.36M | 43.88%242.36M | 2,220.98%233.22M | --231.36M |
Gains losses not affecting retained earnings | -15.98%-1.6M | -75.66%-1.67M | -75.66%-1.67M | -153.74%-2.3M | -1,714.00%-1.81M | -1,357.27%-1.38M | -95,400.00%-953K | -95,400.00%-953K | ---908K | ---100K |
Total stockholders'equity | -64.99%70.23M | -59.66%88.34M | -59.66%88.34M | -37.43%141.41M | -25.26%175.16M | -30.19%200.61M | -6.13%219M | -6.13%219M | 18.98%225.99M | --234.34M |
Noncontrolling interests | --376K | --259K | --259K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Total equity | -64.80%70.61M | -59.54%88.6M | -59.54%88.6M | -37.43%141.41M | -25.26%175.16M | -30.19%200.61M | -6.13%219M | -6.13%219M | 18.98%225.99M | --234.34M |
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