(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -11.25%11.12M | 3,498.65%18.71M | 3,498.65%18.71M | 82.25%11.47M | 13,950.00%562K | 11,723.58%12.53M | 5,677.78%520K | 5,677.78%520K | 189.11%6.29M | -55.56%4K |
-Cash and cash equivalents | -11.25%11.12M | 3,498.65%18.71M | 3,498.65%18.71M | 82.25%11.47M | 13,950.00%562K | 11,723.58%12.53M | 5,677.78%520K | 5,677.78%520K | 189.11%6.29M | -55.56%4K |
Receivables | -3.69%11.83M | 274.56%4.3M | 274.56%4.3M | 2,412.64%2.19M | 385.36%1.56M | 8,486.71%12.28M | 811.11%1.15M | 811.11%1.15M | 38.10%87K | 409.52%321K |
-Accounts receivable | -3.69%11.83M | 274.56%4.3M | 274.56%4.3M | 2,412.64%2.19M | 385.36%1.56M | 8,486.71%12.28M | 811.11%1.15M | 811.11%1.15M | 38.10%87K | 409.52%321K |
Inventory | 231.68%28.66M | 23.85%24.58M | 23.85%24.58M | 39.62%27.36M | 84.46%31.09M | 48.71%8.64M | 540.54%19.84M | 540.54%19.84M | 1,701.10%19.6M | 1,531.66%16.86M |
Prepaid assets | -79.42%1.23M | -52.43%1.7M | -52.43%1.7M | -43.88%2.98M | 42.25%5.07M | 224.97%5.99M | 40.62%3.58M | 40.62%3.58M | 244.71%5.31M | 71.99%3.56M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Other current assets | ---- | ---- | ---- | --1M | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 33.98%52.84M | 96.47%49.29M | 96.47%49.29M | 43.81%45M | 84.54%38.28M | 399.15%39.44M | 330.77%25.09M | 330.77%25.09M | 536.34%31.29M | 543.36%20.74M |
Non current assets | ||||||||||
Net PPE | -4.35%54.42M | -4.29%55.12M | -4.29%55.12M | -4.23%55.82M | -4.08%56.51M | -4.48%56.89M | -4.43%57.59M | -4.43%57.59M | -4.38%58.28M | -4.41%58.92M |
-Gross PPE | 0.39%78.92M | 0.13%78.71M | 0.13%78.71M | 0.40%78.93M | 0.48%78.93M | 0.13%78.61M | 0.13%78.61M | 0.13%78.61M | 0.13%78.61M | 0.06%78.55M |
-Accumulated depreciation | -12.81%-24.5M | -12.22%-23.6M | -12.22%-23.6M | -13.68%-23.11M | -14.15%-22.42M | -14.65%-21.72M | -15.21%-21.03M | -15.21%-21.03M | -15.79%-20.33M | -16.38%-19.64M |
Non current deferred assets | --0 | --1.44M | --1.44M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other non current assets | 0.00%1.23M | -80.91%235K | -80.91%235K | 434.78%1.23M | 434.78%1.23M | 434.78%1.23M | 435.22%1.23M | 435.22%1.23M | 0.00%230K | 0.00%230K |
Total non current assets | -4.26%55.65M | -3.45%56.79M | -3.45%56.79M | -2.50%57.05M | -2.37%57.74M | -2.79%58.12M | -2.76%58.82M | -2.76%58.82M | -4.36%58.51M | -4.39%59.15M |
Total assets | 11.20%108.48M | 26.43%106.08M | 26.43%106.08M | 13.63%102.04M | 20.19%96.02M | 44.12%97.56M | 26.53%83.9M | 26.53%83.9M | 35.87%89.8M | 22.74%79.89M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 47.71%3.93M | 34.83%4.34M | 34.83%4.34M | 13.71%3.04M | -11.95%2.41M | -17.58%2.66M | -2.01%3.22M | -2.01%3.22M | -21.94%2.68M | -13.99%2.74M |
-accounts payable | 53.46%2.35M | 16.71%2.7M | 16.71%2.7M | 2.32%1.76M | -14.61%1.64M | -38.91%1.53M | -14.32%2.32M | -14.32%2.32M | -37.03%1.72M | -26.61%1.92M |
-Total tax payable | 86.60%1.41M | 194.61%1.09M | 194.61%1.09M | 71.02%891K | 15.95%487K | 209.02%754K | 172.79%371K | 172.79%371K | 148.10%521K | 96.26%420K |
-Due to related parties current | --0 | 19.05%250K | 19.05%250K | -9.62%188K | -28.57%125K | -76.05%63K | -8.70%210K | -8.70%210K | 5.05%208K | 6.06%175K |
-Other payable | -46.25%165K | -8.33%297K | -8.33%297K | -10.31%200K | -28.57%160K | 48.31%307K | 48.62%324K | 48.62%324K | -20.92%223K | 17.89%224K |
Current accrued expenses | -68.56%1.97M | -68.39%3.59M | -68.39%3.59M | -64.27%5.14M | -50.86%6.92M | -50.52%6.26M | -11.57%11.34M | -11.57%11.34M | 19.12%14.37M | 21.18%14.09M |
Current provisions | -19.92%3M | 21.40%4.5M | 21.40%4.5M | 10.86%4.07M | --3.77M | --3.75M | --3.71M | --3.71M | 55.06%3.68M | ---- |
Current debt and capital lease obligation | 10.61%40.67M | -16.70%39.59M | -16.70%39.59M | -33.21%38.57M | -34.29%37.4M | -40.02%36.77M | -24.82%47.52M | -24.82%47.52M | -1.41%57.74M | -3.50%56.92M |
-Current debt | 10.65%40.58M | -16.73%39.44M | -16.73%39.44M | -33.31%38.37M | -34.41%37.18M | -39.97%36.67M | -24.81%47.37M | -24.81%47.37M | -1.42%57.53M | -3.55%56.69M |
-Current capital lease obligation | -6.06%93K | -5.77%147K | -5.77%147K | -5.69%199K | -3.54%218K | -55.00%99K | -27.44%156K | -27.44%156K | 0.96%211K | 10.78%226K |
Current deferred liabilities | -23.94%2.97M | -24.99%3.41M | -24.99%3.41M | -37.78%4.5M | -12.89%4.29M | 7.23%3.9M | -8.47%4.54M | -8.47%4.54M | -12.67%7.24M | 10.54%4.92M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---115K | ---- | ---- | ---- | ---- |
Current liabilities | -1.29%52.54M | -21.20%55.43M | -21.20%55.43M | -35.45%55.32M | -30.35%54.79M | -34.15%53.22M | -16.55%70.33M | -16.55%70.33M | 1.16%85.7M | -2.42%78.66M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.53M |
Long term debt and capital lease obligation | -44.15%6.31M | 233.55%7.75M | 233.55%7.75M | 296.00%9.21M | 351.05%10.69M | 364.28%11.3M | 133.60%2.32M | 133.60%2.32M | 120.68%2.33M | 112.94%2.37M |
-Long term debt | -44.15%6.31M | 233.55%7.75M | 233.55%7.75M | 296.00%9.21M | 357.17%10.65M | 383.98%11.3M | 177.09%2.32M | 177.09%2.32M | 175.92%2.33M | 175.09%2.33M |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | -5.00%38K | ---- | ---- | ---- | --0 | -84.96%40K |
Non current deferred liabilities | -80.47%109K | --0 | --0 | -54.08%355K | -53.33%455K | -48.81%558K | -45.00%660K | -45.00%660K | -41.13%773K | -31.48%975K |
Due to related parties non current | -69.25%1.31M | --1.31M | --1.31M | --4.31M | --4.31M | --4.25M | --0 | --0 | ---- | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | --115K | ---- | ---- | ---- | ---- |
Total non current liabilities | -54.54%7.73M | 203.59%9.05M | 203.59%9.05M | 347.73%13.88M | 124.87%15.45M | 142.21%17M | -47.27%2.98M | -47.27%2.98M | 30.93%3.1M | 170.98%6.87M |
Total liabilities | -14.18%60.26M | -12.05%64.48M | -12.05%64.48M | -22.07%69.2M | -17.88%70.24M | -20.06%70.22M | -18.48%73.32M | -18.48%73.32M | 1.97%88.8M | 2.87%85.53M |
Shareholders'equity | ||||||||||
Share capital | 0.00%149K | 0.00%149K | 0.00%149K | 0.00%149K | 0.68%149K | 17.32%149K | 17.32%149K | 17.32%149K | 17.32%149K | 16.54%148K |
-common stock | 0.00%149K | 0.00%149K | 0.00%149K | 0.00%149K | 0.68%149K | 17.32%149K | 17.32%149K | 17.32%149K | 17.32%149K | 16.54%148K |
Retained earnings | 166.18%8.32M | 105.77%1.69M | 105.77%1.69M | 81.84%-7.06M | 68.83%-14.13M | 78.60%-12.57M | 52.87%-29.32M | 52.87%-29.32M | 34.74%-38.87M | 19.98%-45.32M |
Paid-in capital | 0.00%39.76M | 0.00%39.76M | 0.00%39.76M | 0.08%39.76M | 0.57%39.76M | 3.38%39.76M | 3.38%39.76M | 3.38%39.76M | 3.30%39.73M | 2.79%39.53M |
Total stockholders'equity | 76.38%48.22M | 292.89%41.6M | 292.89%41.6M | 3,174.78%32.85M | 556.79%25.78M | 235.69%27.34M | 144.81%10.59M | 144.81%10.59M | 104.78%1M | 68.75%-5.64M |
Total equity | 76.38%48.22M | 292.89%41.6M | 292.89%41.6M | 3,174.78%32.85M | 556.79%25.78M | 235.69%27.34M | 144.81%10.59M | 144.81%10.59M | 104.78%1M | 68.75%-5.64M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data