(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 | -46.51%345K | -46.51%345K | -14.81%397K | -62.82%261K | -37.50%280K | 10.45%645K | 10.45%645K | -36.25%466K | 14.15%702K | -44.62%448K |
-Cash and cash equivalents | -46.51%345K | -46.51%345K | -14.81%397K | -62.82%261K | -37.50%280K | 10.45%645K | 10.45%645K | -36.25%466K | 14.15%702K | -44.62%448K |
Receivables | 1,325.00%57K | 1,325.00%57K | 7,000.00%71K | -50.00%6K | --6K | -84.00%4K | -84.00%4K | -95.83%1K | 9.09%12K | --0 |
-Accounts receivable | 1,325.00%57K | 1,325.00%57K | 6,600.00%67K | -50.00%6K | --6K | -84.00%4K | -84.00%4K | -95.83%1K | 9.09%12K | --0 |
-Related party accounts receivable | ---- | ---- | --4K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | -80.49%352K | -80.49%352K | -6.53%673K | 7.12%1.08M | 5.79%1.46M | 11.02%1.8M | 11.02%1.8M | 0.00%720K | 8.71%1.01M | 7.47%1.38M |
Total current assets | -69.26%754K | -69.26%754K | -3.88%1.14M | -21.74%1.35M | -4.48%1.75M | 9.80%2.45M | 9.80%2.45M | -19.53%1.19M | 10.86%1.73M | -14.61%1.83M |
Non current assets | ||||||||||
Goodwill and other intangible assets | -17.75%607K | -17.75%607K | -16.99%640K | -16.29%673K | -15.77%705K | -15.17%738K | -15.17%738K | -14.52%771K | -14.01%804K | -13.53%837K |
Long-term notes receivables | --10.55M | --10.55M | --10.38M | --10.2M | --10.03M | --0 | --0 | ---- | ---- | ---- |
Related parties assets | ---- | ---- | --4K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%50K | 0.00%50K | 0.00%50K |
Other non current assets | 0.00%50K | 0.00%50K | --50K | --50K | --50K | 0.00%50K | 0.00%50K | ---- | ---- | ---- |
Total non current assets | 1,322.72%11.21M | 1,322.72%11.21M | 1,248.23%11.07M | 1,179.51%10.93M | 1,115.78%10.78M | -14.35%788K | -14.35%788K | -13.76%821K | -13.30%854K | -12.87%887K |
Total assets | 269.18%11.97M | 269.18%11.97M | 508.07%12.21M | 376.04%12.28M | 361.38%12.53M | 2.76%3.24M | 2.76%3.24M | -17.26%2.01M | 1.50%2.58M | -14.05%2.72M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 108.60%1.48M | 108.60%1.48M | 185.85%1.17M | 220.00%736K | 49.30%851K | 169.58%709K | 169.58%709K | 60.78%410K | -60.28%230K | 29.25%570K |
-accounts payable | 148.77%1.41M | 148.77%1.41M | 233.90%1.17M | 214.29%506K | 41.12%707K | 194.30%568K | 194.30%568K | 90.76%351K | -66.67%161K | 35.41%501K |
-Due to related parties current | -53.19%66K | -53.19%66K | --0 | 233.33%230K | 108.70%144K | 101.43%141K | 101.43%141K | -16.90%59K | -28.13%69K | -2.82%69K |
Current accrued expenses | 93.77%529K | 93.77%529K | 12.26%293K | -26.44%256K | -14.11%359K | -25.41%273K | -25.41%273K | -51.58%261K | -44.05%348K | -32.14%418K |
Current debt and capital lease obligation | -51.97%3.67M | -51.97%3.67M | -79.09%1.53M | 229.26%22.94M | 201.07%20.04M | 7.09%7.65M | 7.09%7.65M | 30.32%7.3M | 95.73%6.97M | 229.55%6.66M |
-Current debt | -51.97%3.67M | -51.97%3.67M | -79.09%1.53M | 229.26%22.94M | 201.07%20.04M | 7.09%7.65M | 7.09%7.65M | 30.32%7.3M | 95.73%6.97M | 229.55%6.66M |
Other current liabilities | ---- | ---- | -98.94%7K | -72.84%371K | -52.68%1.08M | 27.48%1.26M | 27.48%1.26M | 21,900.00%660K | 336.42%1.37M | 255.63%2.28M |
Current liabilities | -41.32%5.91M | -41.32%5.91M | -63.63%3.2M | 169.73%24.51M | 123.04%22.53M | 12.39%10.08M | 12.39%10.08M | 33.51%8.81M | 72.36%9.09M | 157.04%10.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -93.39%693K | -93.39%693K | -91.70%693K | 49.02%10.07M | 137.90%10.01M | 72.85%10.48M | 72.85%10.48M | 43.76%8.35M | 21.42%6.76M | -21.11%4.21M |
-Long term debt | -93.39%693K | -93.39%693K | -91.70%693K | 49.02%10.07M | 137.90%10.01M | 72.85%10.48M | 72.85%10.48M | 43.76%8.35M | 21.42%6.76M | -21.11%4.21M |
Preferred securities outside stock equity | --0 | --0 | --35.96M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total non current liabilities | -93.39%693K | -93.39%693K | 339.04%36.65M | 49.02%10.07M | 137.90%10.01M | 72.85%10.48M | 72.85%10.48M | 43.76%8.35M | 21.42%6.76M | -21.11%4.21M |
Total liabilities | -67.86%6.61M | -67.86%6.61M | 132.30%39.86M | 118.25%34.57M | 127.41%32.54M | 36.78%20.56M | 36.78%20.56M | 38.31%17.16M | 46.20%15.84M | 54.45%14.31M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | 0.00%4K | 0.00%4K | 0.00%4K | --0 | --0 | 0.00%4K | 0.00%4K | 0.00%4K |
-common stock | --0 | --0 | 0.00%4K | 0.00%4K | 0.00%4K | --0 | --0 | 0.00%4K | 0.00%4K | 0.00%4K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -12.74%-131.01M | -12.74%-131.01M | -12.38%-127.56M | -9.98%-122.16M | -10.17%-119.49M | -9.89%-116.21M | -9.89%-116.21M | -9.57%-113.51M | -9.29%-111.07M | -9.37%-108.45M |
Paid-in capital | 37.86%136.48M | 37.86%136.48M | 1.64%100.02M | 2.17%99.98M | 2.77%99.59M | 5.42%99M | 5.42%99M | 5.07%98.4M | 4.79%97.85M | 4.09%96.9M |
Total stockholders'equity | 131.77%5.47M | 131.77%5.47M | -82.31%-27.54M | -67.76%-22.18M | -72.29%-19.89M | -45.47%-17.21M | -45.47%-17.21M | -52.01%-15.1M | -60.18%-13.22M | -90.48%-11.55M |
Noncontrolling interests | -7.77%-111K | -7.77%-111K | -142.22%-109K | -175.00%-121K | -152.27%-111K | -139.53%-103K | -139.53%-103K | -7.14%-45K | -4.76%-44K | -7.32%-44K |
Total equity | 130.94%5.36M | 130.94%5.36M | -82.49%-27.65M | -68.12%-22.3M | -72.59%-20.01M | -45.81%-17.32M | -45.81%-17.32M | -51.82%-15.15M | -59.90%-13.26M | -89.92%-11.59M |
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