(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 | 366.78%436.38K | 366.78%436.38K | 38.41%313.5K | 138.01%713.2K | -36.71%224.22K | -87.55%93.49K | -87.55%93.49K | -70.00%226.51K | -79.27%299.65K | -75.85%354.29K |
-Cash and cash equivalents | 366.78%436.38K | 366.78%436.38K | 38.41%313.5K | 138.01%713.2K | -36.71%224.22K | -87.55%93.49K | -87.55%93.49K | -70.00%226.51K | -79.27%299.65K | -75.85%354.29K |
Receivables | 6.56%3.83M | 6.56%3.83M | -61.07%3.9M | -62.24%4.47M | -64.78%4.31M | -71.67%3.59M | -71.67%3.59M | -23.20%10.02M | 34.58%11.84M | 40.78%12.23M |
-Accounts receivable | 5.46%3.16M | 5.46%3.16M | 19.90%2.77M | 2.92%2.85M | 6.58%3.57M | -21.53%3M | -21.53%3M | -21.59%2.31M | 43.76%2.77M | 100.53%3.35M |
-Related party accounts receivable | 74.84%315.72K | 74.84%315.72K | -88.57%769.43K | -84.41%1.18M | -95.37%352.84K | -97.65%180.58K | -97.65%180.58K | -19.24%6.73M | 295.31%7.58M | 304.50%7.63M |
-Other receivables | -15.32%349.98K | -15.32%349.98K | -63.05%361.87K | -70.47%441.49K | -69.23%386.42K | -65.13%413.32K | -65.13%413.32K | -44.22%979.44K | -69.85%1.49M | -75.46%1.26M |
Inventory | -52.98%1.95M | -52.98%1.95M | -38.15%5.08M | -55.89%3.66M | -50.79%3.96M | -46.86%4.15M | -46.86%4.15M | 4.01%8.21M | 128.91%8.29M | 127.64%8.04M |
Prepaid assets | 4.96%6.29M | 4.96%6.29M | 48.98%9.28M | 35.78%8.81M | 8.31%6.89M | 5.57%6M | 5.57%6M | -10.86%6.23M | -10.70%6.49M | -11.26%6.36M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --84.59K | --79.04K | --958.71K |
Total current assets | -9.57%12.51M | -9.57%12.51M | -25.02%18.57M | -34.63%17.65M | -44.97%15.38M | -49.33%13.83M | -49.33%13.83M | -13.64%24.77M | 27.76%27M | 34.00%27.94M |
Non current assets | ||||||||||
Net PPE | -10.17%20.3M | -10.17%20.3M | -21.92%20.5M | -26.96%20.82M | -2.51%22.4M | -4.01%22.6M | -4.01%22.6M | 11.51%26.25M | 43.08%28.51M | 14.41%22.98M |
-Gross PPE | -1.38%33.05M | -1.38%33.05M | -13.97%32.58M | -19.45%32.33M | -1.76%33.99M | -3.08%33.51M | -3.08%33.51M | 11.83%37.87M | 40.44%40.14M | 22.82%34.6M |
-Accumulated depreciation | -16.85%-12.75M | -16.85%-12.75M | -4.02%-12.08M | 1.05%-11.51M | 0.27%-11.58M | 1.10%-10.91M | 1.10%-10.91M | -12.55%-11.61M | -34.37%-11.63M | -43.72%-11.61M |
Goodwill and other intangible assets | -3.03%7.56M | -3.03%7.56M | -73.91%7.57M | -74.05%7.59M | -65.15%7.79M | -65.17%7.79M | -65.17%7.79M | 38.75%28.99M | 190.48%29.26M | 121.98%22.34M |
-Goodwill | 0.00%4.72M | 0.00%4.72M | -81.38%4.72M | -81.38%4.72M | -74.01%4.72M | -74.01%4.72M | -74.01%4.72M | 51.77%25.37M | 293.08%25.37M | 181.64%18.18M |
-Other intangible assets | -7.69%2.83M | -7.69%2.83M | -21.49%2.84M | -26.14%2.87M | -26.40%3.06M | -26.89%3.07M | -26.89%3.07M | -13.36%3.62M | 7.33%3.88M | 15.28%4.16M |
Investments and advances | -86.31%2.26M | -86.31%2.26M | -83.13%2.79M | -71.38%2.77M | 180.53%16.53M | 329.08%16.49M | 329.08%16.49M | --16.52M | --9.67M | --5.89M |
Related parties assets | 74.84%315.72K | 74.84%315.72K | -88.57%769.43K | -84.41%1.18M | -95.37%352.84K | -97.65%180.58K | -97.65%180.58K | -19.24%6.73M | 295.31%7.58M | 304.50%7.63M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -8.65%1.05M | -3.74%1.11M | 3.51%1.18M |
Total non current assets | -35.76%30.12M | -35.76%30.12M | -57.63%30.85M | -54.51%31.18M | -22.39%46.72M | -20.14%46.89M | -20.14%46.89M | 37.65%72.82M | 78.53%68.55M | 92.38%60.2M |
Total assets | -29.79%42.63M | -29.79%42.63M | -49.36%49.42M | -48.90%48.83M | -29.55%62.1M | -29.41%60.72M | -29.41%60.72M | 19.61%97.59M | 60.51%95.54M | 69.04%88.14M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 25.38%16.69M | 25.38%16.69M | -33.91%15.53M | -35.87%14.67M | -30.91%14.7M | -36.20%13.31M | -36.20%13.31M | 176.86%23.5M | 533.62%22.87M | 550.03%21.28M |
-accounts payable | 1.99%3.6M | 1.99%3.6M | -53.21%3.44M | -48.33%3.53M | -39.15%3.83M | -43.44%3.53M | -43.44%3.53M | 71.86%7.36M | 269.00%6.82M | 244.13%6.29M |
-Total tax payable | 14.73%1.24M | 14.73%1.24M | 23.95%1.19M | 24.58%1.17M | 39.69%1.22M | 37.57%1.08M | 37.57%1.08M | 500.93%958.96K | 439.17%937.11K | 1,203.84%871.82K |
-Due to related parties current | 71.23%7.33M | 71.23%7.33M | -38.95%6.36M | -50.32%5.17M | -53.16%4.25M | -17.58%4.28M | -17.58%4.28M | 157.21%10.41M | 555.80%10.41M | 557.33%9.07M |
-Other payable | 2.21%4.51M | 2.21%4.51M | -4.79%4.55M | 2.14%4.81M | 7.14%5.41M | -48.90%4.41M | -48.90%4.41M | --4.77M | --4.71M | --5.05M |
Current debt and capital lease obligation | ---- | ---- | -43.86%3.48M | -47.25%3.46M | -49.16%3.64M | -50.54%3.59M | -50.54%3.59M | -16.46%6.2M | 36.56%6.56M | 53.25%7.16M |
-Current debt | ---- | ---- | -41.99%3.48M | -45.51%3.46M | -45.81%3.64M | -47.38%3.59M | -47.38%3.59M | -17.27%6M | 44.88%6.35M | 57.55%6.71M |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 17.83%200.44K | -50.17%209.59K | 8.43%443.19K |
Current deferred liabilities | -6.56%2.5M | -6.56%2.5M | -1.61%4.72M | -30.31%3.88M | -51.92%3.57M | -57.28%2.68M | -57.28%2.68M | 10.07%4.79M | 1,069.69%5.56M | 683.67%7.43M |
Current liabilities | -1.98%19.19M | -1.98%19.19M | -31.21%23.73M | -37.12%22.01M | -38.90%21.91M | -43.07%19.57M | -43.07%19.57M | 32.96%34.5M | 153.48%35M | 170.77%35.87M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1,227.49%3.81M | 1,227.49%3.81M | -1.11%278.56K | -7.12%276.79K | --291.05K | -24.50%287.17K | -24.50%287.17K | -35.93%281.7K | -32.10%298K | ---- |
-Long term debt | 1,227.49%3.81M | 1,227.49%3.81M | -1.11%278.56K | -7.12%276.79K | --291.05K | -24.50%287.17K | -24.50%287.17K | --281.7K | --298K | ---- |
Other non current liabilities | -29.87%191.98K | -29.87%191.98K | --209.12K | --227.81K | --257.36K | --273.76K | --273.76K | ---- | ---- | ---- |
Total non current liabilities | 613.84%4M | 613.84%4M | -14.37%487.68K | -18.89%504.6K | 51.35%548.4K | 47.48%560.92K | 47.48%560.92K | -29.01%569.49K | 10.40%622.09K | -48.92%362.34K |
Total liabilities | 15.18%23.19M | 15.18%23.19M | -30.94%24.22M | -36.80%22.51M | -38.00%22.46M | -42.08%20.13M | -42.08%20.13M | 31.10%35.07M | 147.87%35.62M | 159.60%36.23M |
Shareholders'equity | ||||||||||
Share capital | 0.00%72.08K | 0.00%72.08K | 0.00%72.08K | 19.97%72.08K | 69.28%72.08K | 102.58%72.08K | 102.58%72.08K | 142.85%72.08K | 150.24%60.08K | 112.80%42.58K |
-common stock | 0.00%72.08K | 0.00%72.08K | 0.00%72.08K | 19.97%72.08K | 69.28%72.08K | 102.58%72.08K | 102.58%72.08K | 142.85%72.08K | 150.24%60.08K | 112.80%42.58K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -17.39%-140.72M | -17.39%-140.72M | -36.08%-134.64M | -37.79%-133.37M | -27.14%-121.17M | -27.43%-119.88M | -27.43%-119.88M | -11.09%-98.94M | -11.51%-96.79M | -11.18%-95.3M |
Paid-in capital | 0.00%155.7M | 0.00%155.7M | 0.00%155.7M | 4.61%155.7M | 13.38%155.7M | 16.87%155.7M | 16.87%155.7M | 19.17%155.7M | 21.80%148.84M | 19.19%137.32M |
Gains losses not affecting retained earnings | -6.45%4.39M | -6.45%4.39M | -2.98%4.07M | -33.65%3.91M | -36.18%5.02M | -39.15%4.69M | -39.15%4.69M | -44.11%4.2M | -22.92%5.89M | 20.61%7.87M |
Total stockholders'equity | -52.10%19.44M | -52.10%19.44M | -58.70%25.2M | -54.63%26.32M | -20.63%39.63M | -13.47%40.59M | -13.47%40.59M | 24.23%61.03M | 34.66%58M | 38.55%49.94M |
Noncontrolling interests | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -73.92%1.49M | -7.53%1.93M | -7.96%1.97M |
Total equity | -52.10%19.44M | -52.10%19.44M | -59.69%25.2M | -56.09%26.32M | -23.65%39.63M | -20.82%40.59M | -20.82%40.59M | 14.01%62.52M | 32.71%59.93M | 35.94%51.91M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data