(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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 44.36%22.38M | 44.36%22.38M | 19.53%32.71M | -1.38%39.47M | --48.25M | -73.50%15.5M | --15.5M | --27.37M | 27.80%40.03M | 266.69%58.5M |
-Cash and cash equivalents | 44.36%22.38M | 44.36%22.38M | 19.53%32.71M | -1.38%39.47M | --48.25M | -73.50%15.5M | --15.5M | --27.37M | 27.80%40.03M | 266.69%58.5M |
Receivables | 16.62%11.09M | 16.62%11.09M | -10.16%8.57M | 60.80%8.1M | --9M | 87.79%9.51M | --9.51M | --9.54M | 17.28%5.04M | 30.02%5.06M |
-Accounts receivable | 18.50%11.09M | 18.50%11.09M | -10.16%8.57M | 60.80%8.1M | --9M | 104.21%9.36M | --9.36M | --9.54M | 17.28%5.04M | 21.51%4.58M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | -60.57%97K | --97K | ---- | ---- | 100.00%246K |
-Other receivables | ---- | ---- | ---- | ---- | ---- | -77.02%54K | --54K | ---- | ---- | --235K |
Inventory | 19.42%2.78M | 19.42%2.78M | 13.45%2.87M | 28.00%2.67M | --2.03M | 21.77%2.33M | --2.33M | --2.53M | -1.42%2.09M | -17.77%1.91M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | 63.01%1.81M | --1.81M | ---- | ---- | 20.76%1.11M |
Other current assets | --1.91M | --1.91M | -0.47%1.47M | -45.37%1.49M | --1.97M | ---- | ---- | --1.48M | 174.04%2.72M | --23K |
Total current assets | 30.92%38.16M | 30.92%38.16M | 11.51%45.62M | 3.73%51.73M | --61.26M | -56.24%29.15M | --29.15M | --40.91M | 28.79%49.87M | 188.45%66.61M |
Non current assets | ||||||||||
Net PPE | 25.98%9.95M | 25.98%9.95M | 72.25%9.77M | 80.40%9.98M | --8.11M | 57.31%7.89M | --7.89M | --5.67M | 62.56%5.53M | 35.37%5.02M |
-Gross PPE | -46.40%9.95M | -46.40%9.95M | 72.25%9.77M | 80.40%9.98M | --8.11M | 31.46%18.55M | --18.55M | --5.67M | 62.56%5.53M | 20.73%14.11M |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | -17.20%-10.66M | ---10.66M | ---- | ---- | -13.93%-9.1M |
Goodwill and other intangible assets | -2.23%80.26M | -2.23%80.26M | 5.73%80.34M | 2,504.16%80.83M | --81.43M | 2,280.86%82.09M | --82.09M | --75.99M | -26.93%3.1M | -31.83%3.45M |
-Goodwill | 0.00%35.93M | 0.00%35.93M | 22.96%35.93M | --35.93M | --35.93M | --35.93M | --35.93M | --29.22M | ---- | --0 |
-Other intangible assets | -3.96%44.34M | -3.96%44.34M | -5.04%44.41M | --44.91M | --45.5M | 1,238.92%46.17M | --46.17M | --46.77M | ---- | -31.83%3.45M |
Investments and advances | --763K | --763K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | ---- | ---- | ---- | ---- | --1K | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 1.09%90.97M | 1.09%90.97M | 10.35%90.11M | 951.56%90.81M | --89.54M | 962.91%89.99M | --89.99M | --81.66M | 12.87%8.64M | -3.41%8.47M |
Total assets | 8.39%129.13M | 8.39%129.13M | 10.74%135.73M | 143.63%142.55M | --150.79M | 58.69%119.14M | --119.14M | --122.57M | 26.16%58.51M | 135.66%75.07M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.43%8.81M | -13.43%8.81M | -25.56%8.95M | 8.59%10.68M | --11.28M | 36.53%10.18M | --10.18M | --12.02M | 112.58%9.84M | 40.13%7.46M |
-accounts payable | -13.43%8.81M | -13.43%8.81M | -25.56%8.95M | 8.59%10.68M | --11.28M | 36.53%10.18M | --10.18M | --12.02M | 112.58%9.84M | 40.13%7.46M |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | 45.70%3.99M | --3.99M | ---- | ---- | -14.98%2.74M |
Current debt and capital lease obligation | 18.74%2.12M | 18.74%2.12M | 43.79%2.04M | -77.21%1.97M | --1.76M | -66.14%1.79M | --1.79M | --1.42M | 148.63%8.63M | 47.72%5.28M |
-Current debt | 4.38%643K | 4.38%643K | 4.39%642K | -91.75%640K | --618K | -86.13%616K | --616K | --615K | 173.72%7.76M | 57.59%4.44M |
-Current capital lease obligation | 26.28%1.48M | 26.28%1.48M | 74.03%1.39M | 52.53%1.33M | --1.14M | 39.52%1.17M | --1.17M | --801K | 36.79%870K | 10.96%840K |
Other current liabilities | 269.10%8.59M | 269.10%8.59M | 34.69%7.87M | 1,060.79%28.72M | --5.69M | 142.14%2.33M | --2.33M | --5.84M | -39.78%2.47M | 5.72%961K |
Current liabilities | 6.81%19.52M | 6.81%19.52M | -2.21%18.85M | 97.55%41.37M | --18.73M | 11.23%18.28M | --18.28M | --19.28M | 71.55%20.94M | 26.20%16.43M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 2.99%39.14M | 2.99%39.14M | 4.87%38.7M | 572.27%38.62M | --37.83M | 269.88%38.01M | --38.01M | --36.9M | -50.75%5.75M | -16.44%10.28M |
-Long term debt | 1.86%35.56M | 1.86%35.56M | 2.09%35.37M | 968.88%35.18M | --35.02M | 356.33%34.91M | --34.91M | --34.64M | -66.95%3.29M | -25.57%7.65M |
-Long term capital lease obligation | 15.76%3.58M | 15.76%3.58M | 47.56%3.33M | 40.38%3.45M | --2.81M | 17.80%3.09M | --3.09M | --2.26M | 43.76%2.45M | 30.09%2.62M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --129K | ---- |
Other non current liabilities | 18.16%63.26M | 18.16%63.26M | 34.33%60.34M | 1,756.20%35.9M | --56.59M | 3,551.91%53.54M | --53.54M | --44.92M | 91.49%1.93M | 112.46%1.47M |
Total non current liabilities | 11.86%102.4M | 11.86%102.4M | 21.04%99.04M | 854.42%74.52M | --94.42M | 679.68%91.54M | --91.54M | --81.82M | -38.40%7.81M | -9.59%11.74M |
Total liabilities | 11.02%121.92M | 11.02%121.92M | 16.61%117.89M | 303.11%115.89M | --113.14M | 289.81%109.82M | --109.82M | --101.1M | 15.54%28.75M | 8.33%28.17M |
Shareholders'equity | ||||||||||
Share capital | 30.33%173.93M | 30.33%173.93M | 29.67%173.05M | 34.72%173.05M | --173.05M | 3.89%133.45M | --133.45M | --133.45M | 27.99%128.45M | 67.44%128.45M |
-common stock | 30.33%173.93M | 30.33%173.93M | 29.67%173.05M | 34.72%173.05M | --173.05M | 3.89%133.45M | --133.45M | --133.45M | 27.99%128.45M | 67.44%128.45M |
Retained earnings | -14.95%-331.45M | -14.95%-331.45M | -15.93%-319.85M | -18.40%-310.68M | ---300.06M | -18.03%-288.35M | ---288.35M | ---275.91M | -14.79%-262.41M | -13.47%-244.3M |
Paid-in capital | 0.00%153.18M | 0.00%153.18M | 0.00%153.18M | 0.00%153.18M | --153.18M | 0.00%153.18M | --153.18M | --153.18M | 8.60%153.18M | 12.34%153.18M |
Gains losses not affecting retained earnings | -33.56%-593K | -33.56%-593K | -36.34%-469K | -43.21%-643K | ---157K | 57.18%-444K | ---444K | ---344K | 61.92%-449K | 20.29%-1.04M |
Other equity interest | 5.80%12.14M | 5.80%12.14M | 7.50%11.93M | 6.97%11.75M | --11.63M | 8.17%11.47M | --11.47M | --11.1M | 11.30%10.99M | 13.02%10.61M |
Total stockholders'equity | -22.62%7.21M | -22.62%7.21M | -16.92%17.84M | -10.43%26.66M | --37.65M | -80.14%9.32M | --9.32M | --21.48M | 38.47%29.76M | 701.83%46.9M |
Total equity | -22.62%7.21M | -22.62%7.21M | -16.92%17.84M | -10.43%26.66M | --37.65M | -80.14%9.32M | --9.32M | --21.48M | 38.47%29.76M | 701.83%46.9M |
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 | -- | -- | -- | -- |
No Data