(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 | 363.64%510K | 363.64%510K | 30.53%2.58M | -76.02%1.37M | 21,833.33%3.95M | 254.84%110K | 254.84%110K | --1.98M | --5.7M | --18K |
-Cash and cash equivalents | 363.64%510K | 363.64%510K | 30.53%2.58M | -76.02%1.37M | 21,833.33%3.95M | 254.84%110K | 254.84%110K | --1.98M | --5.7M | --18K |
Receivables | 13.03%1.25M | 13.03%1.25M | 106.72%1.69M | 238.23%2.67M | 1.25%890K | 44.07%1.11M | 44.07%1.11M | --818K | --790K | --879K |
-Accounts receivable | 13.03%1.25M | 13.03%1.25M | 61.74%1.32M | 82.15%1.44M | 1.25%890K | 44.07%1.11M | 44.07%1.11M | --818K | --790K | --879K |
-Other receivables | ---- | ---- | --368K | --1.23M | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | 15.70%678K | 15.70%678K | 22.27%549K | 22.34%482K | 156.14%1.02M | 62.78%586K | 62.78%586K | --449K | --394K | --399K |
Other current assets | 238.71%210K | 238.71%210K | 134.42%361K | 59.46%177K | 3,080.00%159K | 87.88%62K | 87.88%62K | --154K | --111K | --5K |
Total current assets | 42.08%2.65M | 42.08%2.65M | 52.50%5.18M | -32.86%4.7M | 362.64%6.02M | 56.42%1.86M | 56.42%1.86M | --3.4M | --7M | --1.3M |
Non current assets | ||||||||||
Net PPE | -20.40%3.89M | -20.40%3.89M | -6.51%4.75M | 122.03%4.93M | 111.30%5.07M | 90.09%4.89M | 90.09%4.89M | --5.08M | --2.22M | --2.4M |
-Gross PPE | -26.30%5.24M | -26.30%5.24M | 16.16%8.07M | 103.02%7.86M | 97.77%7.63M | 85.41%7.11M | 85.41%7.11M | --6.94M | --3.87M | --3.86M |
-Accumulated depreciation | 39.27%-1.35M | 39.27%-1.35M | -78.08%-3.31M | -77.45%-2.93M | -75.50%-2.56M | -75.87%-2.22M | -75.87%-2.22M | ---1.86M | ---1.65M | ---1.46M |
Goodwill and other intangible assets | -6.00%47K | -6.00%47K | --47K | --48K | --49K | --50K | --50K | ---- | ---- | ---- |
-Other intangible assets | -6.00%47K | -6.00%47K | --47K | --48K | --49K | --50K | --50K | ---- | ---- | ---- |
Other non current assets | -57.14%69K | -57.14%69K | -44.97%93K | -41.21%117K | -33.17%139K | -28.76%161K | -28.76%161K | --169K | --199K | --208K |
Total non current assets | -21.42%4.01M | -21.42%4.01M | -6.85%4.89M | 110.58%5.09M | 101.65%5.26M | 82.28%5.1M | 82.28%5.1M | --5.25M | --2.42M | --2.61M |
Total assets | -4.44%6.66M | -4.44%6.66M | 16.45%10.07M | 3.98%9.79M | 188.54%11.28M | 74.56%6.97M | 74.56%6.97M | --8.65M | --9.42M | --3.91M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -28.65%1.23M | -28.65%1.23M | -1.96%1.1M | -32.22%993K | -35.38%1.76M | -23.88%1.73M | -23.88%1.73M | --1.12M | --1.47M | --2.72M |
-accounts payable | -28.65%1.23M | -28.65%1.23M | -1.96%1.1M | -32.22%993K | -35.38%1.76M | -23.88%1.73M | -23.88%1.73M | --1.12M | --1.47M | --2.72M |
Current accrued expenses | -66.63%305K | -66.63%305K | -41.07%297K | 10.42%318K | -40.52%320K | 85.02%914K | 85.02%914K | --504K | --288K | --538K |
Current debt and capital lease obligation | -80.27%421K | -80.27%421K | -84.77%441K | -82.63%456K | -91.61%480K | -50.21%2.13M | -50.21%2.13M | --2.9M | --2.63M | --5.72M |
-Current debt | -81.05%387K | -81.05%387K | -86.40%382K | -85.28%374K | -93.39%373K | -51.48%2.04M | -51.48%2.04M | --2.81M | --2.54M | --5.64M |
-Current capital lease obligation | -63.04%34K | -63.04%34K | -32.95%59K | -2.38%82K | 33.75%107K | 19.48%92K | 19.48%92K | --88K | --84K | --80K |
Current liabilities | -39.86%2.9M | -39.86%2.9M | -57.18%1.99M | -57.55%1.9M | -70.73%2.65M | -31.88%4.83M | -31.88%4.83M | --4.64M | --4.48M | --9.05M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -6.39%4.04M | -6.39%4.04M | -5.81%4.14M | 24.85%4.23M | 6.36%4.33M | 7.68%4.32M | 7.68%4.32M | --4.39M | --3.39M | --4.07M |
-Long term debt | -5.65%4.04M | -5.65%4.04M | -4.53%4.14M | 27.94%4.23M | 8.97%4.32M | 10.30%4.28M | 10.30%4.28M | --4.33M | --3.31M | --3.97M |
-Long term capital lease obligation | --0 | --0 | --0 | --0 | -91.51%9K | -73.02%34K | -73.02%34K | --59K | --82K | --106K |
Total non current liabilities | -6.39%4.04M | -6.39%4.04M | -5.81%4.14M | 24.85%4.23M | 6.36%4.33M | 7.68%4.32M | 7.68%4.32M | --4.39M | --3.39M | --4.07M |
Total liabilities | -24.07%6.94M | -24.07%6.94M | -32.20%6.12M | -22.07%6.13M | -46.79%6.98M | -17.59%9.15M | -17.59%9.15M | --9.03M | --7.87M | --13.12M |
Shareholders'equity | ||||||||||
Share capital | --1K | --1K | 0.00%1K | --0 | --0 | --0 | --0 | --1K | --1K | --1K |
-common stock | --1K | --1K | 0.00%1K | --0 | --0 | --0 | --0 | --1K | --1K | --1K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -50.76%-30.26M | -50.76%-30.26M | -52.43%-26.02M | -57.25%-23.59M | -124.46%-22.95M | -163.45%-20.07M | -163.45%-20.07M | ---17.07M | ---15M | ---10.23M |
Paid-in capital | 67.51%29.97M | 67.51%29.97M | 79.57%29.97M | 64.67%27.25M | 2,592.29%27.25M | 3,401.37%17.89M | 3,401.37%17.89M | --16.69M | --16.55M | --1.01M |
Total stockholders'equity | 86.79%-288K | 86.79%-288K | 1,139.47%3.95M | 136.43%3.66M | 146.62%4.3M | 69.33%-2.18M | 69.33%-2.18M | ---380K | --1.55M | ---9.21M |
Total equity | 86.79%-288K | 86.79%-288K | 1,139.47%3.95M | 136.43%3.66M | 146.62%4.3M | 69.33%-2.18M | 69.33%-2.18M | ---380K | --1.55M | ---9.21M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data