(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 | -53.54%34.01K | -53.54%34.01K | -9.15%31.32K | -0.49%123.45K | 70.66%196.25K | -83.70%73.19K | -83.70%73.19K | -81.91%34.47K | -88.65%124.06K | -93.14%114.99K |
-Cash and cash equivalents | -53.54%34.01K | -53.54%34.01K | -9.15%31.32K | -0.49%123.45K | 70.66%196.25K | -83.70%73.19K | -83.70%73.19K | -81.91%34.47K | -88.65%124.06K | -93.14%114.99K |
Receivables | -43.47%3.72M | -43.47%3.72M | -6.07%6.61M | 35.62%6.72M | 55.30%6.89M | 80.61%6.59M | 80.61%6.59M | 124.75%7.04M | 129.07%4.95M | 118.43%4.44M |
-Accounts receivable | -43.47%3.72M | -43.47%3.72M | -6.07%6.61M | 35.62%6.72M | 55.30%6.89M | 80.61%6.59M | 80.61%6.59M | 124.96%7.04M | 129.38%4.95M | 118.74%4.44M |
-Notes receivable | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
Inventory | -19.99%1.62M | -19.99%1.62M | -57.52%959.71K | -50.86%1.55M | -34.18%2.03M | -20.73%2.02M | -20.73%2.02M | 162.28%2.26M | 887.40%3.16M | 830.06%3.09M |
Other current assets | -80.32%4.14K | -80.32%4.14K | 61.80%29.14K | 554.64%29.14K | --28.47K | 364.82%21.02K | 364.82%21.02K | -98.19%18.01K | -99.34%4.45K | ---- |
Total current assets | -38.18%5.38M | -38.18%5.38M | -18.38%7.63M | 2.19%8.43M | 19.75%9.15M | 30.82%8.7M | 30.82%8.7M | 80.52%9.35M | 94.16%8.24M | 53.59%7.64M |
Non current assets | ||||||||||
Net PPE | -33.00%4.4M | -33.00%4.4M | -28.01%5.1M | -29.59%5.81M | -30.98%6.07M | -29.16%6.57M | -29.16%6.57M | -18.05%7.08M | 657.05%8.25M | 770.32%8.8M |
-Gross PPE | -8.92%7.96M | -8.92%7.96M | -6.69%8.31M | -11.22%8.67M | -13.76%8.59M | -13.25%8.74M | -13.25%8.74M | -0.91%8.9M | 598.16%9.77M | 676.91%9.96M |
-Accumulated depreciation | -63.92%-3.56M | -63.92%-3.56M | -76.03%-3.21M | -88.39%-2.86M | -116.63%-2.52M | -170.39%-2.17M | -170.39%-2.17M | -424.31%-1.82M | -391.00%-1.52M | -328.61%-1.16M |
Goodwill and other intangible assets | -11.20%95.14K | -11.20%95.14K | -10.89%98.14K | -72.34%101.14K | -72.34%104.14K | -70.96%107.14K | -70.96%107.14K | -85.48%110.14K | -53.75%365.61K | -55.72%376.49K |
-Other intangible assets | -11.20%95.14K | -11.20%95.14K | ---- | ---- | -72.34%104.14K | -70.96%107.14K | -70.96%107.14K | -84.33%110.14K | -50.24%365.61K | -52.60%376.49K |
Non current prepaid assets | 42.00%235.42K | 42.00%235.42K | 42.22%235.79K | 42.22%235.79K | 42.22%235.79K | 0.00%165.79K | 0.00%165.79K | 611.93%165.79K | 611.93%165.79K | 611.93%165.79K |
Other non current assets | 0.00%13.14K | 0.00%13.14K | 0.00%13.14K | 0.00%13.14K | 0.00%13.14K | 0.00%13.14K | 0.00%13.14K | 0.44%13.14K | 1.32%13.14K | 1.32%13.14K |
Total non current assets | -30.78%4.75M | -30.78%4.75M | -26.13%5.44M | -29.97%6.16M | -31.30%6.43M | -30.20%6.86M | -30.20%6.86M | -21.89%7.37M | 358.77%8.79M | 393.05%9.36M |
Total assets | -34.92%10.13M | -34.92%10.13M | -21.79%13.08M | -14.40%14.58M | -8.36%15.58M | -5.55%15.56M | -5.55%15.56M | 14.41%16.72M | 176.43%17.03M | 147.33%17M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -32.98%2.3M | -32.98%2.3M | 29.42%4.4M | 35.02%4.02M | 51.39%3.58M | 148.68%3.44M | 148.68%3.44M | 247.26%3.4M | 674.59%2.98M | 569.55%2.36M |
-accounts payable | -38.06%1.95M | -38.06%1.95M | 30.51%4.05M | 34.73%3.68M | 50.85%3.25M | 169.96%3.14M | 169.96%3.14M | 371.25%3.1M | 610.71%2.73M | 1,002.65%2.15M |
-Due to related parties current | 21.00%357.24K | 21.00%357.24K | 17.95%348.24K | 38.22%339.24K | 56.93%330.24K | 35.26%295.24K | 35.26%295.24K | -7.74%295.24K | --245.43K | --210.43K |
Current accrued expenses | --0 | --0 | ---- | 157.16%405.49K | 15.57%181.84K | -92.45%181.7K | -92.45%181.7K | -90.48%181.67K | 0.05%157.68K | --157.34K |
Current debt and capital lease obligation | 2.56%8.82M | 2.56%8.82M | 7.52%8.44M | 29.81%9.27M | 30.42%8.96M | 51.63%8.6M | 51.63%8.6M | 58.23%7.85M | 168.19%7.14M | 319.83%6.87M |
-Current debt | 7.78%8.57M | 7.78%8.57M | 7.96%7.84M | 36.55%8.62M | 37.07%8.31M | 63.41%7.95M | 63.41%7.95M | 75.12%7.26M | 140.44%6.31M | 280.79%6.06M |
-Current capital lease obligation | -60.99%254.39K | -60.99%254.39K | 1.96%595.87K | -21.45%652.17K | -19.39%652.17K | -19.31%652.17K | -19.31%652.17K | -28.04%584.43K | 2,097.33%830.29K | 1,713.84%809.01K |
Other current liabilities | -99.13%1.77K | -99.13%1.77K | -82.68%22.58K | -86.90%22.58K | -36.82%123.63K | --203.04K | --203.04K | --130.37K | --172.27K | --195.68K |
Current liabilities | -10.43%11.13M | -10.43%11.13M | 11.25%12.86M | 31.29%13.72M | 33.97%12.85M | 31.29%12.42M | 31.29%12.42M | 47.30%11.56M | 225.98%10.45M | 381.88%9.59M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --0 | --0 | --0 | -67.65%305.46K | -76.24%275.59K | -68.53%438.1K | -68.53%438.1K | -42.39%668.77K | --944.18K | 483.26%1.16M |
-Long term capital lease obligation | --0 | --0 | --0 | -67.65%305.46K | -76.24%275.59K | -68.53%438.1K | -68.53%438.1K | -42.39%668.77K | --944.18K | 29,480.90%1.16M |
Total non current liabilities | --0 | --0 | --0 | -67.65%305.46K | -76.24%275.59K | -68.53%438.1K | -68.53%438.1K | -42.39%668.77K | --944.18K | 483.26%1.16M |
Total liabilities | -13.48%11.13M | -13.48%11.13M | 5.16%12.86M | 23.09%14.03M | 22.08%13.12M | 18.49%12.86M | 18.49%12.86M | 35.74%12.23M | 255.44%11.39M | 391.09%10.75M |
Shareholders'equity | ||||||||||
Share capital | 4.15%91.6M | 4.15%91.6M | 4.80%91.02M | 6.92%88.64M | 8.12%88.51M | 12.30%87.95M | 12.30%87.95M | 109.32%86.85M | 132.81%82.9M | 132.19%81.87M |
-common stock | 4.58%83.38M | 4.58%83.38M | 5.30%82.8M | 3.93%80.42M | 5.18%80.29M | 60.51%79.73M | 60.51%79.73M | 118.71%78.63M | 157.32%77.38M | 156.86%76.34M |
-Preferred stock | 0.00%8.22M | 0.00%8.22M | 0.00%8.22M | 48.73%8.22M | 48.73%8.22M | -71.31%8.22M | -71.31%8.22M | 48.40%8.22M | -0.22%5.53M | -0.22%5.53M |
Retained earnings | -10.51%-102.43M | -10.51%-102.43M | -12.06%-100.62M | -16.36%-96.46M | -16.22%-94.43M | -19.19%-92.69M | -19.19%-92.69M | -132.99%-89.79M | -134.80%-82.9M | -149.50%-81.25M |
Paid-in capital | 29.84%10.4M | 29.84%10.4M | 29.84%10.4M | 44.11%8.94M | 44.11%8.94M | 42.09%8.01M | 42.09%8.01M | 148.24%8.01M | 92.43%6.21M | 142.13%6.21M |
Less: Treasury stock | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K | 0.00%572.68K |
Total stockholders'equity | -137.14%-1M | -137.14%-1M | -95.11%219.6K | -90.16%554.89K | -60.72%2.45M | -51.99%2.7M | -51.99%2.7M | -19.84%4.49M | 90.75%5.64M | 33.41%6.25M |
Total equity | -137.14%-1M | -137.14%-1M | -95.11%219.6K | -90.16%554.89K | -60.72%2.45M | -51.99%2.7M | -51.99%2.7M | -19.84%4.49M | 90.75%5.64M | 33.41%6.25M |
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