(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 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -78.17%33.6M | -78.17%33.6M | --44.65M | -66.99%60.39M | --91.85M | -41.02%153.97M | -41.02%153.97M | 9,210.57%182.97M | 5,639.01%261.07M | 5,639.01%261.07M |
-Cash and cash equivalents | -80.92%29.38M | -80.92%29.38M | --44.65M | -66.99%60.39M | --91.85M | -41.02%153.97M | -41.02%153.97M | 9,210.57%182.97M | 5,639.01%261.07M | 5,639.01%261.07M |
-Short-term investments | --4.23M | --4.23M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Receivables | 108.16%14.06M | 108.16%14.06M | --10.9M | -0.71%9.89M | --8.23M | -7.67%6.75M | -7.67%6.75M | 112.10%9.96M | -29.57%7.31M | -29.57%7.31M |
-Accounts receivable | 1,055.08%6.53M | 1,055.08%6.53M | --4.65M | 5.18%2.65M | --2.73M | -72.39%565.4K | -72.39%565.4K | 55.93%2.52M | 341.92%2.05M | 341.92%2.05M |
-Loans receivable | --0 | --0 | --790K | -97.92%100K | --100K | --1.04M | --1.04M | --4.8M | --0 | --0 |
-Taxes receivable | 52.25%6.24M | 52.25%6.24M | --4.62M | 320.10%6.29M | --4.38M | 11.19%4.1M | 11.19%4.1M | 82.66%1.5M | 307.73%3.68M | 307.73%3.68M |
-Related party accounts receivable | -21.67%287.44K | -21.67%287.44K | --210.34K | -63.55%212.32K | --343.35K | -70.23%366.94K | -70.23%366.94K | 42.94%582.56K | 11.94%1.23M | 11.94%1.23M |
-Other receivables | 47.30%1M | 47.30%1M | --641.78K | 14.14%645.74K | --681.81K | 94.65%678.89K | 94.65%678.89K | -77.14%565.76K | -95.91%348.77K | -95.91%348.77K |
Inventory | 37.89%43.91M | 37.89%43.91M | --43.08M | 99.80%41.8M | --36.55M | 291.21%31.84M | 291.21%31.84M | 631.85%20.92M | 93.44%8.14M | 93.44%8.14M |
Prepaid assets | 27.36%12.58M | 27.36%12.58M | --10.79M | 30.15%10.47M | --9.71M | 167.92%9.88M | 167.92%9.88M | 623.21%8.04M | 352.73%3.69M | 352.73%3.69M |
Restricted cash | 50.87%196.17K | 50.87%196.17K | --198.04K | -83.88%92.46K | --92.46K | -78.17%130.02K | -78.17%130.02K | --573.6K | --595.55K | --595.55K |
Current deferred assets | ---- | ---- | --14.28K | --10.27K | --20.03K | ---- | ---- | ---- | ---- | ---- |
Other current assets | 30.13%573.56K | 30.13%573.56K | --523.72K | 212.89%840.55K | --729.46K | 63.60%440.76K | 63.60%440.76K | 132.53%268.64K | 51.20%269.41K | 51.20%269.41K |
Total current assets | -48.31%104.93M | -48.31%104.93M | --110.16M | -44.56%123.49M | --147.18M | -27.77%203.01M | -27.77%203.01M | 1,972.29%222.73M | 1,296.06%281.07M | 1,296.06%281.07M |
Non current assets | ||||||||||
Net PPE | 74.69%40.44M | 74.69%40.44M | --40.81M | 275.11%38.24M | --31.13M | 679.29%23.15M | 679.29%23.15M | 155.62%10.2M | 103.12%2.97M | 103.12%2.97M |
-Gross PPE | 69.90%45.12M | 69.90%45.12M | --45.14M | 214.67%42.21M | --31.13M | 361.29%26.56M | 361.29%26.56M | 108.86%13.42M | 33.46%5.76M | 33.46%5.76M |
-Accumulated depreciation | -37.34%-4.68M | -37.34%-4.68M | ---4.32M | -23.30%-3.97M | ---- | -22.24%-3.41M | -22.24%-3.41M | -32.25%-3.22M | 2.28%-2.79M | 2.28%-2.79M |
Goodwill and other intangible assets | 55.51%7.1M | 55.51%7.1M | --6.38M | -52.82%6.44M | --4.56M | 137,654.06%4.56M | 137,654.06%4.56M | 55,805.49%13.65M | -92.71%3.31K | -92.71%3.31K |
-Goodwill | --223.49K | --223.49K | ---- | ---- | ---- | --0 | --0 | --10.87M | ---- | ---- |
-Other intangible assets | 50.62%6.87M | 50.62%6.87M | --6.38M | 132.02%6.44M | --4.56M | 137,654.06%4.56M | 137,654.06%4.56M | 11,267.18%2.78M | -92.71%3.31K | -92.71%3.31K |
Investments and advances | -12.09%30.84M | -12.09%30.84M | --32.15M | 8,170.20%35.43M | --35.65M | 10,557.73%35.08M | 10,557.73%35.08M | --428.44K | --329.2K | --329.2K |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.64M | --4.83M | --4.83M |
Related parties assets | -21.67%287.44K | -21.67%287.44K | --210.34K | -63.55%212.32K | --343.35K | -70.23%366.94K | -70.23%366.94K | 42.94%582.56K | 11.94%1.23M | 11.94%1.23M |
Non current deferred assets | --203.08K | --203.08K | --206.7K | --207.97K | --243.25K | --0 | --0 | ---- | ---- | ---- |
Non current prepaid assets | -0.71%2.02M | -0.71%2.02M | ---- | ---- | ---- | -5.24%2.04M | -5.24%2.04M | 2,753.97%11.1M | 1,792.12%2.15M | 1,792.12%2.15M |
Other non current assets | ---- | ---- | --2.15M | --2.23M | --2.31M | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 24.33%80.61M | 24.33%80.61M | --81.71M | 101.28%82.56M | --73.89M | 530.11%64.84M | 530.11%64.84M | 531.25%41.02M | 291.91%10.29M | 291.91%10.29M |
Total assets | -30.73%185.54M | -30.73%185.54M | --191.86M | -21.88%206.05M | --221.07M | -8.07%267.85M | -8.07%267.85M | 1,429.35%263.75M | 1,180.22%291.36M | 1,180.22%291.36M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 55.20%8.16M | 55.20%8.16M | --4.88M | -59.08%3.41M | --2.95M | -71.26%5.26M | -71.26%5.26M | 239.58%8.32M | 241.59%18.3M | 241.59%18.3M |
-accounts payable | 100.94%6.8M | 100.94%6.8M | --4.84M | 22.80%3.36M | --2.9M | -8.04%3.38M | -8.04%3.38M | 83.05%2.74M | -1.18%3.68M | -1.18%3.68M |
-Total tax payable | 518.46%732.69K | 518.46%732.69K | ---- | ---- | ---- | 143.40%118.47K | 143.40%118.47K | --0 | 640.15%48.67K | 640.15%48.67K |
-Due to related parties current | -98.54%10.47K | -98.54%10.47K | --37.95K | -99.16%41.3K | --46.9K | -94.89%716.37K | -94.89%716.37K | 9,214.20%4.91M | 2,041.27%14.01M | 2,041.27%14.01M |
-Other payable | -40.32%621.61K | -40.32%621.61K | ---- | ---- | ---- | 85.50%1.04M | 85.50%1.04M | -24.76%673.9K | -42.33%561.47K | -42.33%561.47K |
Current accrued expenses | -52.47%998.42K | -52.47%998.42K | --3.66M | 28.39%3.54M | --3.67M | -13.54%2.1M | -13.54%2.1M | 129.57%2.76M | 555.73%2.43M | 555.73%2.43M |
Current debt and capital lease obligation | -74.78%14.8M | -74.78%14.8M | --14.5M | 1,036.27%16.21M | --20.68M | 1,570.63%58.71M | 1,570.63%58.71M | -75.25%1.43M | -48.32%3.51M | -48.32%3.51M |
-Current debt | -82.47%10.06M | -82.47%10.06M | --9.95M | --11.9M | --17.9M | 2,045.75%57.4M | 2,045.75%57.4M | ---- | -59.89%2.67M | -59.89%2.67M |
-Current capital lease obligation | 261.04%4.74M | 261.04%4.74M | --4.55M | 201.73%4.3M | --2.78M | 56.47%1.31M | 56.47%1.31M | 217.43%1.43M | 540.64%839.33K | 540.64%839.33K |
Current deferred liabilities | 45.04%3.5M | 45.04%3.5M | --3.14M | 23.29%3.37M | --2.71M | 24.25%2.42M | 24.25%2.42M | 78.83%2.73M | 14.95%1.94M | 14.95%1.94M |
Other current liabilities | -66.65%58.19K | -66.65%58.19K | ---- | ---- | ---- | -18.27%174.49K | -18.27%174.49K | 108.41%738.72K | -33.01%213.49K | -33.01%213.49K |
Current liabilities | -58.29%29.3M | -58.29%29.3M | --26.18M | 66.01%26.53M | --30.01M | 166.08%70.25M | 166.08%70.25M | 41.41%15.98M | 81.62%26.4M | 81.62%26.4M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 120.16%16.34M | 120.16%16.34M | --17.07M | 126.04%16M | --11.64M | 1,414.62%7.42M | 1,414.62%7.42M | 213.12%7.08M | 37.58%490K | 37.58%490K |
-Long term capital lease obligation | 120.16%16.34M | 120.16%16.34M | --17.07M | 126.04%16M | --11.64M | 1,414.62%7.42M | 1,414.62%7.42M | 213.12%7.08M | 37.58%490K | 37.58%490K |
Non current deferred liabilities | 333.75%2.16M | 333.75%2.16M | --948.97K | 16.27%968.08K | --1.04M | --497.48K | --497.48K | --832.59K | ---- | ---- |
Derivative product liabilities | -12.05%15.65M | -12.05%15.65M | --15.65M | --15.66M | --15.85M | --17.79M | --17.79M | ---- | --0 | --0 |
Other non current liabilities | --230.06K | --230.06K | ---- | ---- | ---- | ---- | ---- | --100K | --700K | --700K |
Total non current liabilities | 33.70%34.37M | 33.70%34.37M | --33.67M | 307.31%32.63M | --28.53M | 2,060.47%25.71M | 2,060.47%25.71M | 254.37%8.01M | 234.13%1.19M | 234.13%1.19M |
Total liabilities | -33.65%63.67M | -33.65%63.67M | --59.85M | 146.59%59.16M | --58.54M | 247.79%95.96M | 247.79%95.96M | 76.92%23.99M | 85.26%27.59M | 85.26%27.59M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -24.66%-274.02M | -24.66%-274.02M | ---260.96M | -85.33%-244.86M | ---230.78M | -100.32%-219.82M | -100.32%-219.82M | -35.01%-132.12M | -17.60%-109.74M | -17.60%-109.74M |
Paid-in capital | 1.22%402.34M | 1.22%402.34M | --401.67M | 6.19%399.52M | --398.26M | 6.03%397.5M | 6.03%397.5M | 264.29%376.21M | 263.58%374.9M | 263.58%374.9M |
Gains losses not affecting retained earnings | -21.43%-6.44M | -21.43%-6.44M | ---8.7M | -45.30%-7.77M | ---4.95M | -281.06%-5.31M | -281.06%-5.31M | -215.27%-5.35M | 26.89%-1.39M | 26.89%-1.39M |
Total stockholders'equity | -29.30%121.87M | -29.30%121.87M | --132.01M | -38.47%146.89M | --162.53M | -34.65%172.37M | -34.65%172.37M | 6,317.59%238.74M | 3,241.09%263.77M | 3,241.09%263.77M |
Noncontrolling interests | 99.11%-4.24K | 99.11%-4.24K | ---2.06K | -100.15%-1.52K | --0 | ---477.14K | ---477.14K | 3,055.44%1.01M | --0 | --0 |
Total equity | -29.10%121.87M | -29.10%121.87M | --132.01M | -38.73%146.89M | --162.53M | -34.83%171.89M | -34.83%171.89M | 6,404.88%239.76M | 3,253.25%263.77M | 3,253.25%263.77M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | Unqualified Opinion | -- |
No Data