(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 11.95%3.92M | 11.95%3.92M | -82.39%1.7M | -85.52%3.51M | -85.52%3.51M | -67.06%9.63M | -62.66%12.47M | -50.95%19.85M | 17.57%24.2M | 17.57%24.2M |
-Cash and cash equivalents | 12.03%3.9M | 12.03%3.9M | -82.57%1.68M | -85.59%3.48M | -85.59%3.48M | -67.11%9.61M | -62.70%12.45M | -50.98%19.82M | 17.59%24.18M | 17.59%24.18M |
-Short-term investments | 0.00%21K | 0.00%21K | 0.00%21K | -4.55%21K | -4.55%21K | -4.55%21K | -4.35%22K | 4.55%23K | 0.00%22K | 0.00%22K |
Receivables | 14.38%8.33M | 14.38%8.33M | -7.52%6.47M | 2,920.75%7.28M | 2,920.75%7.28M | 1,102.58%7M | 1,037.63%7.5M | -27.00%530K | -72.17%241K | -72.17%241K |
-Accounts receivable | -52.66%1.16M | -52.66%1.16M | -95.22%273K | --2.44M | --2.44M | 880.93%5.71M | 829.14%6.12M | -27.00%530K | --0 | --0 |
-Taxes receivable | 48.18%7.17M | 48.18%7.17M | 380.62%6.2M | 1,908.30%4.84M | 1,908.30%4.84M | --1.29M | --1.37M | ---- | --241K | --241K |
Inventory | -58.33%10.25M | -58.33%10.25M | -25.75%13.24M | --24.6M | --24.6M | --17.83M | --17.24M | ---- | --0 | --0 |
Prepaid assets | -6.56%1.97M | -6.56%1.97M | 92.34%2.94M | 455.41%2.11M | 455.41%2.11M | --1.53M | ---- | ---- | --379K | --379K |
Total current assets | -34.73%24.47M | -34.73%24.47M | -32.35%24.35M | 51.04%37.49M | 51.04%37.49M | 20.68%35.99M | 9.24%37.21M | -50.53%20.38M | 15.71%24.82M | 15.71%24.82M |
Non current assets | ||||||||||
Net PPE | -9.80%213.19M | -9.80%213.19M | -9.71%218.67M | 145.86%236.36M | 145.86%236.36M | 150.62%242.19M | 155.30%246.53M | 0.07%96.2M | 0.26%96.14M | 0.26%96.14M |
-Gross PPE | -9.80%213.19M | -9.80%213.19M | -9.71%218.67M | 145.86%236.36M | 145.86%236.36M | 150.62%242.19M | 155.30%246.53M | 0.07%96.2M | 0.26%96.14M | 0.26%96.14M |
Non current accounts receivable | --1.8M | --1.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 26.76%1.65M | 26.76%1.65M | 26.76%1.65M | 35.13%1.3M | 35.13%1.3M | 35.13%1.3M | 35.13%1.3M | 35.13%1.3M | 53.91%965K | 53.91%965K |
Total non current assets | -8.85%216.64M | -8.85%216.64M | -9.52%220.33M | 144.76%237.67M | 144.76%237.67M | 149.48%243.5M | 154.11%247.84M | 0.42%97.5M | 0.61%97.1M | 0.61%97.1M |
Total assets | -12.37%241.11M | -12.37%241.11M | -12.46%244.67M | 125.68%275.15M | 125.68%275.15M | 119.33%279.49M | 116.61%285.04M | -14.76%117.88M | 3.36%121.92M | 3.36%121.92M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -51.30%29M | -51.30%29M | 18.67%59.61M | 6,502.00%59.55M | 6,502.00%59.55M | 5,067.70%50.23M | 3,954.89%46.02M | -25.19%1.07M | -7.58%902K | -7.58%902K |
-accounts payable | -9.95%28.28M | -9.95%28.28M | 47.20%32.88M | 3,381.93%31.41M | 3,381.93%31.41M | 2,198.05%22.34M | 1,513.39%18.31M | -25.19%1.07M | -7.58%902K | -7.58%902K |
-Total tax payable | -70.17%720K | -70.17%720K | -89.19%185K | --2.41M | --2.41M | --1.71M | --1.46M | ---- | --0 | --0 |
-Other payable | ---- | ---- | 1.39%26.55M | --25.73M | --25.73M | --26.18M | --26.25M | ---- | ---- | ---- |
Current debt and capital lease obligation | 215.81%15.96M | 215.81%15.96M | 12.06%10.67M | 1,135.94%5.06M | 1,135.94%5.06M | 4,520.39%9.52M | 1,338.22%5.01M | -38.72%296K | -30.80%409K | -30.80%409K |
-Current debt | 234.07%15.68M | 234.07%15.68M | 12.75%10.53M | --4.69M | --4.69M | --9.34M | --4.72M | ---- | ---- | ---- |
-Current capital lease obligation | -20.99%286K | -20.99%286K | -23.08%140K | -11.49%362K | -11.49%362K | -11.65%182K | -16.95%289K | -38.72%296K | -30.80%409K | -30.80%409K |
Current deferred liabilities | 14.59%14.96M | 14.59%14.96M | -27.84%13.47M | --13.06M | --13.06M | --18.66M | --19.81M | ---- | --0 | --0 |
Other current liabilities | -37.80%6.83M | -37.80%6.83M | 531.63%6.69M | 940.95%10.98M | 940.95%10.98M | 3.82%1.06M | 0.92%1.1M | 0.62%1.14M | -9.44%1.06M | -9.44%1.06M |
Current liabilities | -24.69%66.76M | -24.69%66.76M | 13.80%90.43M | 3,646.66%88.65M | 3,646.66%88.65M | 3,515.56%79.47M | 2,694.91%71.94M | -17.76%2.5M | -13.40%2.37M | -13.40%2.37M |
Non current liabilities | ||||||||||
Long term provisions | 21.74%16.18M | 21.74%16.18M | 10.49%13.62M | 6,546.50%13.29M | 6,546.50%13.29M | 6,065.00%12.33M | 6,034.50%12.27M | 0.00%200K | 0.00%200K | 0.00%200K |
Long term debt and capital lease obligation | 124.42%45.44M | 124.42%45.44M | -38.90%18.64M | 53,186.84%20.25M | 53,186.84%20.25M | --30.51M | --32.14M | 68.75%27K | -44.12%38K | -44.12%38K |
-Long term debt | 124.42%45.44M | 124.42%45.44M | -38.89%18.64M | --20.25M | --20.25M | --30.5M | --32.13M | ---- | ---- | ---- |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | --7K | --17K | 68.75%27K | -44.12%38K | -44.12%38K |
Non current deferred liabilities | -56.95%7.86M | -56.95%7.86M | -41.94%12.79M | --18.27M | --18.27M | --22.03M | --28.91M | ---- | --0 | --0 |
Derivative product liabilities | --1.94M | --1.94M | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | -18.90%15.81M | -18.90%15.81M | 94.49%15.99M | 123.25%19.5M | 123.25%19.5M | -0.27%8.22M | -3.32%8.38M | -2.67%8.52M | -13.46%8.73M | -13.46%8.73M |
Total non current liabilities | 21.58%87.95M | 21.58%87.95M | -18.02%62.11M | 706.31%72.34M | 706.31%72.34M | 797.44%75.76M | 821.24%81.71M | -2.49%8.75M | -13.40%8.97M | -13.40%8.97M |
Total liabilities | -3.90%154.71M | -3.90%154.71M | -1.73%152.54M | 1,319.90%160.99M | 1,319.90%160.99M | 1,358.95%155.23M | 1,242.71%153.65M | -6.35%11.25M | -13.40%11.34M | -13.40%11.34M |
Shareholders'equity | ||||||||||
Share capital | 3.08%362.86M | 3.08%362.86M | 1.91%358.42M | 7.74%352.02M | 7.74%352.02M | 7.64%351.7M | 7.55%351.38M | 0.16%326.73M | 8.55%326.73M | 8.55%326.73M |
-common stock | 3.08%362.86M | 3.08%362.86M | 1.91%358.42M | 7.74%352.02M | 7.74%352.02M | 7.64%351.7M | 7.55%351.38M | 0.16%326.73M | 8.55%326.73M | 8.55%326.73M |
Retained earnings | -14.05%-316.38M | -14.05%-316.38M | -15.04%-306.45M | -8.87%-277.4M | -8.87%-277.4M | -7.22%-266.38M | -5.64%-258.71M | -9.21%-258.91M | -9.38%-254.8M | -9.38%-254.8M |
Paid-in capital | 1.20%39.92M | 1.20%39.92M | 3.43%40.16M | 2.04%39.44M | 2.04%39.44M | 0.87%38.83M | 1.04%38.72M | 4.56%38.81M | 4.94%38.65M | 4.94%38.65M |
Other equity interest | ---- | ---- | ---- | --107K | --107K | --106K | ---- | ---- | ---- | ---- |
Total stockholders'equity | -24.32%86.4M | -24.32%86.4M | -25.85%92.13M | 3.24%114.17M | 3.24%114.17M | 6.40%124.25M | 9.36%131.39M | -15.56%106.63M | 5.45%110.58M | 5.45%110.58M |
Total equity | -24.32%86.4M | -24.32%86.4M | -25.85%92.13M | 3.24%114.17M | 3.24%114.17M | 6.40%124.25M | 9.36%131.39M | -15.56%106.63M | 5.45%110.58M | 5.45%110.58M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data