(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 637.70%2.38M | 293.24%2.25M | 1,078.33%12.05M | 6,869.03%20.76M | 6,869.03%20.76M | -74.11%322.37K | -43.96%572.65K | 58.32%1.02M | -65.00%297.96K | -65.00%297.96K |
-Cash and cash equivalents | 655.67%2.36M | 297.05%2.23M | 1,091.34%12.04M | 7,142.80%20.75M | 7,142.80%20.75M | -69.79%312.39K | -30.21%562.32K | 134.00%1.01M | -54.41%286.49K | -54.41%286.49K |
-Short-term investments | 75.55%17.53K | 85.80%19.2K | 30.93%16.43K | 29.76%14.88K | 29.76%14.88K | -95.27%9.99K | -95.22%10.33K | -94.14%12.55K | -94.85%11.47K | -94.85%11.47K |
Receivables | 6.60%29.41M | -6.79%26.93M | -10.59%26.21M | -12.41%26.4M | -12.41%26.4M | -8.38%27.59M | 0.74%28.89M | 16.82%29.31M | 12.00%30.14M | 12.00%30.14M |
-Accounts receivable | 1.34%25.59M | -10.15%23.57M | -13.54%22.56M | -14.08%22.76M | -14.08%22.76M | -7.12%25.25M | 2.69%26.23M | 19.45%26.09M | 13.02%26.49M | 13.02%26.49M |
-Loans receivable | 138.77%812.05K | 142.01%868.77K | 138.39%894.45K | 113.18%804.96K | 113.18%804.96K | --340.09K | --358.98K | --375.2K | --377.59K | --377.59K |
-Related party accounts receivable | 50.65%3.01M | 8.35%2.49M | -3.16%2.75M | -13.37%2.83M | -13.37%2.83M | -31.69%2M | -26.64%2.3M | -12.41%2.84M | -5.79%3.27M | -5.79%3.27M |
Inventory | 49.64%5.96M | 33.47%4.8M | 7.27%4.3M | 9.68%3.45M | 9.68%3.45M | 10.82%3.98M | 1.84%3.6M | 17.29%4.01M | -4.41%3.15M | -4.41%3.15M |
Other current assets | 25.63%8.74M | 47.38%10.23M | 10.84%8.07M | -13.12%5.43M | -13.12%5.43M | -25.48%6.95M | -23.59%6.94M | -22.87%7.28M | -35.69%6.25M | -35.69%6.25M |
Total current assets | 19.66%46.49M | 10.52%44.21M | 21.64%50.64M | 40.70%56.04M | 40.70%56.04M | -12.27%38.85M | -5.47%40M | 7.85%41.63M | -2.30%39.83M | -2.30%39.83M |
Non current assets | ||||||||||
Net PPE | 687.77%11.42M | 639.51%11.97M | 87.14%3.33M | -0.13%2.93M | -0.13%2.93M | -26.34%1.45M | 2.61%1.62M | 9.47%1.78M | 66.95%2.93M | 66.95%2.93M |
-Gross PPE | 406.66%12.31M | 390.11%12.77M | 54.11%4.27M | -1.56%3.81M | -1.56%3.81M | -14.29%2.43M | 9.31%2.61M | 17.83%2.77M | 58.05%3.87M | 58.05%3.87M |
-Accumulated depreciation | 9.05%-891.8K | 19.18%-797.41K | 4.99%-944.12K | 6.06%-877.82K | 6.06%-877.82K | -13.07%-980.49K | -22.42%-986.67K | -36.48%-993.69K | -35.39%-934.47K | -35.39%-934.47K |
Goodwill and other intangible assets | 495.76%4.07M | 410.37%3.78M | 49.47%694.48K | 45.53%706.91K | 45.53%706.91K | 34.26%682.41K | 246.10%741K | 108.97%464.63K | 110.74%485.77K | 110.74%485.77K |
-Goodwill | 0.00%49.7K | 0.00%49.7K | 0.00%49.7K | -0.00%49.7K | -0.00%49.7K | 0.00%49.7K | 0.00%49.7K | 0.00%49.7K | 0.00%49.7K | 0.00%49.7K |
-Other intangible assets | 534.70%4.02M | 439.87%3.73M | 55.40%644.79K | 50.71%657.22K | 50.71%657.22K | 37.97%632.71K | 320.50%691.31K | 140.33%414.93K | 141.18%436.07K | 141.18%436.07K |
Long-term notes receivables | 95.63%6.95M | 89.95%7.4M | 187.45%12.15M | 73.29%7.64M | 73.29%7.64M | --3.55M | --3.9M | --4.23M | --4.41M | --4.41M |
Related parties assets | 50.65%3.01M | 8.35%2.49M | -3.16%2.75M | -13.37%2.83M | -13.37%2.83M | -31.69%2M | -26.64%2.3M | -12.41%2.84M | -5.79%3.27M | -5.79%3.27M |
Non current deferred assets | ---- | ---- | ---- | --0 | --0 | 135.02%261.97K | 147.81%709.55K | 53.65%767.27K | 376.81%850.77K | 376.81%850.77K |
Non current prepaid assets | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | -27.28%599.85K | 39.69%1.22M | 32.76%1.21M | -22.03%713.63K | -22.03%713.63K | 2.43%824.83K | 14.58%875.01K | 20.89%909.58K | 1.10%915.25K | 1.10%915.25K |
Total non current assets | 269.73%25.04M | 210.90%24.38M | 113.35%17.38M | 24.99%11.99M | 24.99%11.99M | 99.56%6.77M | 175.94%7.84M | 162.95%8.15M | 212.43%9.6M | 212.43%9.6M |
Total assets | 56.78%71.53M | 43.37%68.59M | 36.65%68.02M | 37.65%68.04M | 37.65%68.04M | -4.31%45.62M | 5.95%47.84M | 19.38%49.77M | 12.74%49.43M | 12.74%49.43M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.02%13.17M | -4.43%12.26M | -7.97%12.14M | -12.81%12.25M | -12.81%12.25M | 1.93%12.78M | -4.34%12.83M | 9.13%13.19M | 10.32%14.05M | 10.32%14.05M |
-accounts payable | 10.85%12.65M | 4.12%11.63M | -7.50%10.9M | -1.71%11.92M | -1.71%11.92M | -2.59%11.41M | -10.27%11.17M | 4.21%11.78M | 1.27%12.13M | 1.27%12.13M |
-Total tax payable | -59.46%426.38K | -50.96%551.9K | -61.61%457.69K | -90.42%126.86K | -90.42%126.86K | 40.88%1.05M | 47.27%1.13M | 57.36%1.19M | 74.20%1.32M | 74.20%1.32M |
-Due to related parties current | -69.98%96.91K | -86.08%73.71K | 256.40%787.25K | -65.72%205.36K | -65.72%205.36K | 294.52%322.82K | 173.09%529.51K | 704.60%220.89K | 34,471.55%599.13K | 34,471.55%599.13K |
Current accrued expenses | -95.55%82.5K | -96.58%48.9K | -94.83%53.45K | -72.98%275.55K | -72.98%275.55K | 97.98%1.85M | 49.92%1.43M | -12.42%1.03M | 37.38%1.02M | 37.38%1.02M |
Current debt and capital lease obligation | -68.11%6.74M | -70.95%5.94M | -59.32%5.84M | -38.73%8.31M | -38.73%8.31M | -8.85%21.12M | 23.41%20.46M | -18.34%14.34M | -32.18%13.56M | -32.18%13.56M |
-Current debt | -69.17%6.44M | -72.15%5.64M | -60.91%5.52M | -39.75%8.04M | -39.75%8.04M | -8.88%20.88M | 23.97%20.25M | -18.40%14.11M | -32.26%13.34M | -32.26%13.34M |
-Current capital lease obligation | 24.71%298.03K | 41.35%303.88K | 38.60%319.08K | 25.04%264.49K | 25.04%264.49K | -6.24%238.98K | -13.70%214.98K | -14.00%230.22K | -27.09%211.53K | -27.09%211.53K |
Other current liabilities | 126.35%2.6M | 71.80%1.98M | -57.48%520.62K | -29.56%916.73K | -29.56%916.73K | 47.09%1.15M | 23.27%1.15M | 32.83%1.22M | 58.32%1.3M | 58.32%1.3M |
Current liabilities | -38.80%22.59M | -43.60%20.23M | -37.74%18.55M | -27.33%21.75M | -27.33%21.75M | -1.40%36.9M | 12.46%35.87M | -6.24%29.8M | -12.72%29.93M | -12.72%29.93M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 101.84%4.05M | 55.52%3.52M | -49.78%3.93M | -72.58%3.72M | -72.58%3.72M | -49.10%2.01M | -79.84%2.26M | -29.31%7.82M | 12.56%13.57M | 12.56%13.57M |
-Long term debt | 159.00%3.16M | 83.55%2.52M | -61.43%2.73M | -77.52%2.86M | -77.52%2.86M | -59.61%1.22M | -86.60%1.37M | -31.37%7.07M | 12.84%12.72M | 12.84%12.72M |
-Long term capital lease obligation | 13.17%890.28K | 12.34%1M | 60.30%1.2M | 1.86%860.08K | 1.86%860.08K | -14.68%786.65K | -9.27%890.38K | -1.42%748.2K | 8.44%844.42K | 8.44%844.42K |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.45M | ---- | ---- |
Other non current liabilities | -79.33%321.37K | -48.44%801.5K | -25.60%1.16M | 87.41%2.91M | 87.41%2.91M | -6.13%1.55M | -6.26%1.55M | -6.21%1.55M | -6.45%1.55M | -6.45%1.55M |
Total non current liabilities | 22.76%4.37M | 13.17%4.32M | -65.71%5.08M | -56.14%6.63M | -56.14%6.63M | -36.39%3.56M | -70.36%3.82M | 16.56%14.83M | 10.25%15.12M | 10.25%15.12M |
Total liabilities | -33.38%26.96M | -38.14%24.55M | -47.03%23.64M | -37.00%28.38M | -37.00%28.38M | -5.95%40.47M | -11.36%39.69M | 0.28%44.62M | -6.16%45.05M | -6.16%45.05M |
Shareholders'equity | ||||||||||
Share capital | -77.83%385.48K | -87.42%383.37K | 1,958.11%383.04K | 54,461.25%383.02K | 54,461.25%383.02K | 9,930.00%1.74M | 18,302.78%3.05M | 15.84%18.61K | -94.79%702 | -94.79%702 |
-common stock | -50.43%13.07K | -54.36%10.95K | -42.93%10.62K | 1,410.83%10.61K | 1,410.83%10.61K | 52.12%26.37K | 44.86%24K | 15.84%18.61K | -94.79%702 | -94.79%702 |
-Preferred stock | -78.25%372.41K | -87.69%372.41K | --372.41K | --372.41K | --372.41K | --1.71M | --3.02M | ---- | --0 | --0 |
Retained earnings | -30.72%-71.04M | -29.27%-67.67M | -95.34%-66.69M | -92.84%-66.23M | -92.84%-66.23M | -115.31%-54.35M | -124.65%-52.35M | -63.17%-34.14M | -83.17%-34.35M | -83.17%-34.35M |
Paid-in capital | 92.49%117.79M | 88.54%112.86M | 176.28%112.3M | 182.69%112.21M | 182.69%112.21M | 102.99%61.19M | 150.45%59.86M | 121.71%40.65M | 176.93%39.69M | 176.93%39.69M |
Less: Treasury stock | 12.28%916.96K | 0.00%816.71K | 0.00%816.71K | 0.00%816.71K | 0.00%816.71K | 85.68%816.71K | 33.62%816.71K | 33.62%816.71K | 33.48%816.71K | 33.48%816.71K |
Gains losses not affecting retained earnings | 38.67%-1.6M | 55.04%-712.98K | -42.98%-796.17K | -647.02%-1.13M | -647.02%-1.13M | -1,662.18%-2.61M | -515.54%-1.59M | -246.03%-556.85K | -117.74%-151.62K | -117.74%-151.62K |
Other equity interest | ---50K | ---108 | ---108 | ---4.75M | ---4.75M | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 764.42%44.57M | 440.08%44.04M | 761.58%44.38M | 805.52%39.66M | 805.52%39.66M | 10.86%5.16M | 2,020.58%8.15M | 283.66%5.15M | 205.25%4.38M | 205.25%4.38M |
Total equity | 764.42%44.57M | 440.08%44.04M | 761.58%44.38M | 805.52%39.66M | 805.52%39.66M | 10.86%5.16M | 2,020.58%8.15M | 283.66%5.15M | 205.25%4.38M | 205.25%4.38M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data