(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 | 54.40%246.7M | 54.40%246.7M | 49.18%232.1M | 8.87%185.33M | -17.70%155.88M | -18.22%159.78M | -18.22%159.78M | -13.88%155.58M | 3.81%170.22M | 156.51%189.4M |
-Cash and cash equivalents | -9.76%144.17M | -9.76%144.17M | 17.59%182.95M | -13.80%146.73M | -17.70%155.88M | -18.22%159.78M | -18.22%159.78M | -13.88%155.58M | 3.81%170.22M | 156.51%189.4M |
-Short-term investments | --102.52M | --102.52M | --49.15M | --38.6M | ---- | --0 | --0 | ---- | ---- | ---- |
Receivables | 8.78%7.47M | 8.78%7.47M | -24.52%6.32M | 9.81%6.27M | 29.93%3.78M | 181.28%6.87M | 181.28%6.87M | 58.91%8.37M | -35.19%5.71M | -18.01%2.91M |
-Accounts receivable | 4.15%6.55M | 4.15%6.55M | 106.74%5.64M | 30.75%5.62M | 7.11%3.12M | 280.40%6.29M | 280.40%6.29M | -42.71%2.73M | 9.28%4.3M | -18.01%2.91M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -87.06%631K | ---- |
-Other receivables | 59.17%920K | 59.17%920K | -88.08%672K | -16.82%648K | --664K | -26.65%578K | -26.65%578K | --5.64M | --779K | ---- |
Inventory | -33.11%119.04M | -33.11%119.04M | -14.82%143.18M | 31.46%167.81M | 75.52%180.37M | 106.79%177.98M | 106.79%177.98M | 142.36%168.09M | 104.65%127.65M | 57.69%102.77M |
Prepaid assets | 2.99%11.19M | 2.99%11.19M | -2.74%12.54M | -23.40%8.74M | ---- | 74.09%10.86M | 74.09%10.86M | 46.02%12.89M | 36.85%11.41M | 175.92%10.38M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other current assets | 24.14%1.27M | 24.14%1.27M | -7.27%905K | 20.72%1.11M | 992.36%9.58M | -11.96%1.02M | -11.96%1.02M | -19.67%976K | --917K | --877K |
Total current assets | 8.18%385.66M | 8.18%385.66M | 14.20%395.04M | 16.89%369.25M | 14.13%349.61M | 21.53%356.5M | 21.53%356.5M | 28.77%345.91M | 29.74%315.9M | 109.36%306.33M |
Non current assets | ||||||||||
Net PPE | 157.91%67.92M | 157.91%67.92M | 21.98%32.69M | 12.23%28.55M | 3.68%25.89M | 245.93%26.34M | 245.93%26.34M | 263.94%26.8M | 268.28%25.44M | 279.32%24.97M |
-Gross PPE | 143.07%75.65M | 143.07%75.65M | 27.96%39.6M | 19.24%34.71M | 11.10%31.33M | 197.09%31.12M | 197.09%31.12M | 215.05%30.95M | 223.36%29.11M | 238.41%28.2M |
-Accumulated depreciation | -61.46%-7.73M | -61.46%-7.73M | -66.63%-6.92M | -67.77%-6.16M | -68.29%-5.45M | -67.20%-4.79M | -67.20%-4.79M | -68.70%-4.15M | -75.23%-3.67M | -84.70%-3.24M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -87.06%631K | ---- |
Non current deferred assets | 66.72%18.29M | 66.72%18.29M | 14.24%12.81M | 13.27%11.96M | 7.20%11.41M | 7.15%10.97M | 7.15%10.97M | 40.95%11.22M | 214.67%10.55M | 75.83%10.65M |
Other non current assets | 6.28%1.34M | 6.28%1.34M | -28.71%1.24M | -27.99%1.26M | 60.40%1.2M | 124.46%1.26M | 124.46%1.26M | 197.60%1.74M | 248.01%1.75M | -67.41%745K |
Total non current assets | 127.03%87.55M | 127.03%87.55M | 17.58%46.74M | 10.66%41.77M | 5.88%38.49M | 109.45%38.56M | 109.45%38.56M | 149.94%39.75M | 250.63%37.74M | 143.65%36.36M |
Total assets | 19.78%473.21M | 19.78%473.21M | 14.55%441.78M | 16.22%411.02M | 13.25%388.1M | 26.72%395.06M | 26.72%395.06M | 35.54%385.66M | 39.09%353.65M | 112.53%342.69M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -15.75%20.46M | -15.75%20.46M | 15.55%28.73M | 26.27%18.18M | -41.58%12.66M | 8.85%24.28M | 8.85%24.28M | 10.62%24.87M | -32.40%14.39M | 1.25%21.67M |
-accounts payable | -29.45%14.75M | -29.45%14.75M | -29.05%15.01M | 12.49%11.93M | -49.61%8.57M | 43.15%20.91M | 43.15%20.91M | 51.41%21.16M | -35.60%10.61M | 5.97%17.01M |
-Total tax payable | 69.12%5.71M | 69.12%5.71M | 270.46%13.72M | 64.90%6.24M | -12.27%4.09M | -56.19%3.37M | -56.19%3.37M | -56.44%3.7M | -21.48%3.79M | -12.91%4.66M |
Current accrued expenses | -69.78%7.91M | -69.78%7.91M | -50.12%16.15M | -35.38%17.99M | -12.11%21.27M | 6.03%26.16M | 6.03%26.16M | 48.58%32.37M | 81.78%27.84M | 64.22%24.2M |
Current provisions | -13.56%2.99M | -13.56%2.99M | -22.90%2.64M | 39.60%3.31M | 38.53%3.5M | 25.24%3.46M | 25.24%3.46M | 7.00%3.42M | 11.56%2.37M | 28.13%2.53M |
Current debt and capital lease obligation | 141.49%8.23M | 141.49%8.23M | 18.29%4M | 27.10%3.82M | 22.49%3.44M | --3.41M | --3.41M | --3.38M | --3M | --2.81M |
-Current capital lease obligation | 141.49%8.23M | 141.49%8.23M | 18.29%4M | 27.10%3.82M | 22.49%3.44M | --3.41M | --3.41M | --3.38M | --3M | --2.81M |
Current deferred liabilities | -2.51%10.4M | -2.51%10.4M | 66.36%12.03M | 31.84%9.17M | 40.09%8.24M | 72.45%10.67M | 72.45%10.67M | -10.39%7.23M | 71.76%6.95M | 86.37%5.88M |
Current liabilities | -19.75%57.29M | -19.75%57.29M | -8.18%70.22M | -2.07%56.83M | -13.77%52.75M | 14.42%71.39M | 14.42%71.39M | 24.06%76.48M | 23.66%58.03M | 41.12%61.18M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 146.79%38.88M | 146.79%38.88M | -2.00%16.19M | -1.05%17.09M | -16.61%14.98M | --15.76M | --15.76M | --16.52M | --17.27M | --17.97M |
-Long term capital lease obligation | 146.79%38.88M | 146.79%38.88M | -2.00%16.19M | -1.05%17.09M | -16.61%14.98M | --15.76M | --15.76M | --16.52M | --17.27M | --17.97M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | 3.98%183K | 3.98%183K | -18.14%176K | -18.14%176K | -27.57%176K | -27.57%176K | -27.57%176K | --215K | --215K | --243K |
Total non current liabilities | 145.21%39.07M | 145.21%39.07M | -2.20%16.37M | -1.26%17.26M | -16.76%15.16M | 320.92%15.93M | 320.92%15.93M | 367.20%16.74M | 384.27%17.48M | 401.29%18.21M |
Total liabilities | 10.35%96.36M | 10.35%96.36M | -7.11%86.59M | -1.88%74.09M | -14.46%67.91M | 31.95%87.33M | 31.95%87.33M | 42.91%93.21M | 49.42%75.52M | 68.97%79.39M |
Shareholders'equity | ||||||||||
Share capital | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 6.67%16K |
-common stock | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 0.00%16K | 6.67%16K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 57.87%61.75M | 57.87%61.75M | 44.86%51.75M | 43.96%45.61M | 52.91%41.03M | 118.15%39.12M | 118.15%39.12M | 569.65%35.73M | 2,056.89%31.68M | -31.08%26.83M |
Paid-in capital | 17.30%315.08M | 17.30%315.08M | 18.20%303.43M | 18.21%291.31M | 18.06%279.15M | 18.00%268.61M | 18.00%268.61M | 19.98%256.7M | 20.02%246.43M | 213.96%236.46M |
Gains losses not affecting retained earnings | --5K | --5K | ---4K | ---8K | ---- | --0 | --0 | ---- | ---- | ---- |
Total stockholders'equity | 22.46%376.85M | 22.46%376.85M | 21.46%355.19M | 21.14%336.92M | 21.61%320.19M | 25.31%307.74M | 25.31%307.74M | 33.35%292.45M | 36.53%278.13M | 130.45%263.3M |
Total equity | 22.46%376.85M | 22.46%376.85M | 21.46%355.19M | 21.14%336.92M | 21.61%320.19M | 25.31%307.74M | 25.31%307.74M | 33.35%292.45M | 36.53%278.13M | 130.45%263.3M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data