(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 | 87.42%76.63K | 87.42%76.63K | 103.27%115.83K | -41.52%33.77K | -64.95%144.44K | -93.07%40.89K | -93.07%40.89K | -3.68%56.98K | -77.95%57.75K | 291.48%412.05K |
-Cash and cash equivalents | 87.42%76.63K | 87.42%76.63K | 103.27%115.83K | -41.52%33.77K | -64.95%144.44K | -93.07%40.89K | -93.07%40.89K | -3.68%56.98K | -77.95%57.75K | 291.48%412.05K |
Receivables | 7.81%227.43K | 7.81%227.43K | 6.12%196.14K | 26.70%226.11K | 51.86%226.69K | 52.02%210.96K | 52.02%210.96K | 54.23%184.82K | 238.23%178.45K | 182.92%149.27K |
-Accounts receivable | --0 | --0 | --0 | -4.04%52.76K | -4.27%52.76K | -4.36%52.76K | -4.36%52.76K | 3.91%54.82K | 4.21%54.98K | 4.46%55.11K |
-Taxes receivable | 43.76%227.43K | 43.76%227.43K | 50.88%196.14K | 40.39%173.35K | 84.72%173.93K | 89.23%158.2K | 89.23%158.2K | 93.82%130K | --123.47K | --94.16K |
Inventory | -1.24%451.99K | -1.24%451.99K | 12.36%468K | 4.96%469.97K | 4.83%467.53K | 132.84%457.65K | 132.84%457.65K | 3.11%416.51K | 1,674.91%447.78K | --445.98K |
Prepaid assets | -3.16%152.06K | -3.16%152.06K | -29.72%120.04K | -37.32%126.13K | -30.85%126.81K | -54.94%157.02K | -54.94%157.02K | 30.73%170.79K | --201.23K | --183.37K |
Other current assets | ---- | ---- | --1.4K | --1.44K | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 4.80%908.1K | 4.80%908.1K | 8.72%901.42K | -3.14%857.42K | -18.91%965.47K | -31.96%866.52K | -31.96%866.52K | -22.05%829.1K | 4.29%885.21K | 100.06%1.19M |
Non current assets | ||||||||||
Net PPE | 67.88%516.7K | 67.88%516.7K | 123.89%330.36K | 103.92%371.63K | 299.67%305.26K | 477.82%307.78K | 477.82%307.78K | 124.39%147.56K | 147.58%182.24K | --76.38K |
-Gross PPE | 92.86%629.36K | 92.86%629.36K | 161.45%406.79K | 130.34%431.44K | 342.56%343.21K | 509.22%326.33K | 509.22%326.33K | 136.60%155.59K | 154.47%187.31K | --77.55K |
-Accumulated depreciation | -507.33%-112.67K | -507.33%-112.67K | -851.49%-76.42K | -1,080.34%-59.81K | -3,135.55%-37.95K | -6,104.35%-18.55K | -6,104.35%-18.55K | ---8.03K | ---5.07K | ---1.17K |
Total non current assets | 67.88%516.7K | 67.88%516.7K | 123.89%330.36K | 103.92%371.63K | 299.67%305.26K | 477.82%307.78K | 477.82%307.78K | 124.39%147.56K | 147.58%182.24K | --76.38K |
Total assets | 21.33%1.42M | 21.33%1.42M | 26.12%1.23M | 15.14%1.23M | 0.29%1.27M | -11.49%1.17M | -11.49%1.17M | -13.52%976.66K | 15.72%1.07M | 112.90%1.27M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -24.33%296.3K | -24.33%296.3K | 65.34%657.67K | -27.70%759.32K | -44.86%574.09K | -0.44%391.55K | -0.44%391.55K | -66.29%397.76K | 21.62%1.05M | 16.69%1.04M |
-accounts payable | -11.72%286.71K | -11.72%286.71K | 15.93%339.37K | -58.30%415.56K | -68.65%322.71K | -13.58%324.75K | -13.58%324.75K | -73.27%292.74K | 26.33%996.56K | 32.42%1.03M |
-Due to related parties current | -85.64%9.59K | -85.64%9.59K | 203.08%318.3K | 540.53%343.76K | 2,051.45%251.38K | 282.00%66.79K | 282.00%66.79K | 24.13%105.02K | -28.17%53.67K | -89.83%11.68K |
Current accrued expenses | 11.66%984.34K | 11.66%984.34K | -11.59%650.4K | --641.28K | --611.66K | 27.78%881.54K | 27.78%881.54K | --735.69K | ---- | ---- |
Current debt and capital lease obligation | 114.72%322.31K | 114.72%322.31K | 99.19%216.6K | 6.14%130.78K | 116.64%171.11K | -30.46%150.1K | -30.46%150.1K | -62.32%108.74K | -32.11%123.21K | 145.63%78.99K |
-Current debt | 106.97%152.46K | 106.97%152.46K | 321.36%168.54K | 68.65%67.46K | 192.06%116.82K | -58.31%73.66K | -58.31%73.66K | -83.88%40K | -71.85%40K | 24.39%40K |
-Current capital lease obligation | 122.20%169.85K | 122.20%169.85K | -30.08%48.06K | -23.90%63.32K | 39.25%54.29K | 95.26%76.44K | 95.26%76.44K | 70.19%68.74K | 111.30%83.21K | --38.99K |
Other current liabilities | 104.83%376.94K | 104.83%376.94K | --288.39K | --198.91K | --153.43K | -74.84%184.03K | -74.84%184.03K | ---- | ---- | ---- |
Current liabilities | 23.19%1.98M | 23.19%1.98M | 45.96%1.81M | 47.46%1.73M | 34.83%1.51M | -20.85%1.61M | -20.85%1.61M | -58.42%1.24M | -50.80%1.17M | -47.60%1.12M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 243.44%168.1K | 243.44%168.1K | 1,060.97%103.99K | 412.50%116.88K | --46.16K | 375.99%48.95K | 375.99%48.95K | -57.74%8.96K | -27.98%22.81K | --0 |
-Long term capital lease obligation | 243.44%168.1K | 243.44%168.1K | 1,060.97%103.99K | 412.50%116.88K | --46.16K | 375.99%48.95K | 375.99%48.95K | -57.74%8.96K | -27.98%22.81K | --0 |
Total non current liabilities | 243.44%168.1K | 243.44%168.1K | 1,060.97%103.99K | 412.50%116.88K | --46.16K | 375.99%48.95K | 375.99%48.95K | -57.74%8.96K | -27.98%22.81K | --0 |
Total liabilities | 29.70%2.15M | 29.70%2.15M | 53.22%1.92M | 54.41%1.85M | 38.95%1.56M | -18.85%1.66M | -18.85%1.66M | -58.41%1.25M | -50.50%1.2M | -47.60%1.12M |
Shareholders'equity | ||||||||||
Share capital | 44.16%277.82K | 44.16%277.82K | 23.88%232.46K | 22.98%224.8K | 19.27%205.35K | 25.45%192.72K | 25.45%192.72K | 25.64%187.65K | 24.29%182.8K | 18.87%172.17K |
-common stock | 46.52%268.04K | 46.52%268.04K | 25.19%222.68K | 24.28%215.02K | 20.43%195.57K | 27.18%182.93K | 27.18%182.93K | 27.43%177.87K | 26.02%173.02K | 20.24%162.39K |
-Preferred stock | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K | 0.00%9.78K |
Retained earnings | -14.11%-27.77M | -14.11%-27.77M | -11.67%-26.73M | -10.22%-25.67M | -10.08%-25.05M | -8.67%-24.34M | -8.67%-24.34M | -15.67%-23.94M | -15.31%-23.29M | -14.97%-22.75M |
Paid-in capital | 13.08%26.78M | 13.08%26.78M | 6.81%24.98M | 8.70%24.8M | 10.13%24.27M | 13.96%23.68M | 13.96%23.68M | 25.36%23.39M | 24.38%22.81M | 21.83%22.03M |
Gains losses not affecting retained earnings | 58.97%-6.16K | 58.97%-6.16K | -132.34%-29.65K | -109.02%-1.35K | 27.58%-20.62K | 64.65%-15K | 64.65%-15K | 758.03%91.68K | 483.74%14.99K | -1,038.50%-28.47K |
Other equity interest | ---- | ---- | --866.6K | -80.00%30K | -56.99%310.7K | ---- | ---- | ---- | -30.91%150K | 3,512.23%722.45K |
Total stockholders'equity | -50.08%-723.18K | -50.08%-723.18K | -149.65%-685.26K | -379.97%-618.12K | -294.54%-285.72K | 32.52%-481.86K | 32.52%-481.86K | 85.39%-274.49K | 91.38%-128.78K | 109.52%146.87K |
Total equity | -50.08%-723.18K | -50.08%-723.18K | -149.65%-685.26K | -379.97%-618.12K | -294.54%-285.72K | 32.52%-481.86K | 32.52%-481.86K | 85.39%-274.49K | 91.38%-128.78K | 109.52%146.87K |
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