(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 | -22.66%2.2M | -22.66%2.2M | -38.28%2.61M | 174.64%3.27M | 122.12%4.31M | -10.20%2.85M | -10.20%2.85M | -54.49%4.22M | -95.87%1.19M | -94.77%1.94M |
-Cash and cash equivalents | -22.66%2.2M | -22.66%2.2M | -38.28%2.61M | 174.64%3.27M | 122.12%4.31M | -10.20%2.85M | -10.20%2.85M | -54.49%4.22M | -95.87%1.19M | -94.77%1.94M |
Receivables | 197.05%1.29M | 197.05%1.29M | -73.97%345.08K | -63.13%503K | -69.02%547.67K | -66.78%433.93K | -66.78%433.93K | -50.63%1.33M | -48.38%1.36M | -16.19%1.77M |
-Accounts receivable | --0 | --0 | --0 | --0 | --0 | --2.02K | --2.02K | --135.17K | ---- | --238.9K |
-Loans receivable | --850K | --850K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --40.28K | ---- | ---- |
-Other receivables | 1.64%438.99K | 1.64%438.99K | -69.99%345.08K | -63.13%503K | -64.18%547.67K | -66.94%431.91K | -66.94%431.91K | -57.16%1.15M | -48.38%1.36M | -27.52%1.53M |
Prepaid assets | 3,315.00%224.71K | 3,315.00%224.71K | 587.57%133.09K | 274.83%124.43K | 171.60%129.81K | -98.67%6.58K | -98.67%6.58K | -86.35%19.36K | -83.23%33.2K | -25.92%47.8K |
Restricted cash | 90.23%1.9M | 90.23%1.9M | --1M | --1M | --1M | --1M | --1M | ---- | ---- | ---- |
Total current assets | -40.40%16.51M | -40.40%16.51M | 210.50%17.28M | 619.10%18.62M | 435.38%20.1M | 13.48%27.7M | 13.48%27.7M | -54.01%5.57M | -91.82%2.59M | -90.43%3.75M |
Non current assets | ||||||||||
Goodwill and other intangible assets | -8.33%2.5M | -8.33%2.5M | -25.72%2.56M | -26.29%2.62M | -26.84%2.68M | -7.69%2.73M | -7.69%2.73M | 8.62%3.45M | 9.85%3.55M | 11.03%3.66M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --40.28K | ---- | ---- |
Non current deferred assets | --0 | --0 | --0 | --0 | --0 | -83.20%46.02K | -83.20%46.02K | --48.68K | --123.11K | --128.75K |
Other non current assets | --69.97K | --69.97K | --74.05K | --1.48K | --22.08K | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -8.20%53.7M | -8.20%53.7M | -42.30%56.69M | -32.69%64.96M | -30.55%65.65M | -3.96%58.5M | -3.96%58.5M | 30.37%98.26M | 79.97%96.51M | 114.37%94.52M |
Total assets | -18.55%70.21M | -18.55%70.21M | -28.75%73.98M | -15.66%83.58M | -12.75%85.75M | 1.03%86.2M | 1.03%86.2M | 18.70%103.82M | 16.18%99.1M | 17.93%98.28M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -47.34%741.67K | -47.34%741.67K | -2.19%983.02K | 92.95%983.68K | 121.64%1.11M | 7,649.69%1.41M | 7,649.69%1.41M | 407.69%1.01M | 447.37%509.81K | 573.22%501.64K |
-accounts payable | -47.34%741.67K | -47.34%741.67K | -2.19%983.02K | 92.95%983.68K | 121.64%1.11M | 7,649.69%1.41M | 7,649.69%1.41M | 407.69%1.01M | 447.37%509.81K | 573.22%501.64K |
Current accrued expenses | 135.96%802.5K | 135.96%802.5K | 401.74%729.01K | 438.80%679.54K | 701.79%618.18K | 343.99%340.1K | 343.99%340.1K | 5,986.97%145.3K | 65.16%126.12K | -0.48%77.1K |
Current debt and capital lease obligation | 2,308.94%15.04M | 2,308.94%15.04M | 506.01%16.87M | -34.58%1.08M | 66.69%1.08M | -2.61%624.49K | -2.61%624.49K | 340.35%2.78M | 165.63%1.66M | 5.95%649.65K |
-Current debt | 2,308.94%15.04M | 2,308.94%15.04M | 506.01%16.87M | -34.58%1.08M | 66.69%1.08M | -2.61%624.49K | -2.61%624.49K | 340.35%2.78M | 165.63%1.66M | 5.95%649.65K |
Current deferred liabilities | 0.00%881.72K | 0.00%881.72K | -59.03%881.72K | ---- | ---- | --881.72K | --881.72K | -6.87%2.15M | 21.97%2.23M | 95.58%2.42M |
Other current liabilities | -19.62%1.23M | -19.62%1.23M | --1.24M | --781.05K | --714.27K | 50.70%1.53M | 50.70%1.53M | ---- | ---- | ---- |
Current liabilities | 291.03%18.7M | 291.03%18.7M | 240.10%20.7M | -22.00%3.53M | -3.33%3.53M | 173.36%4.78M | 173.36%4.78M | 93.60%6.09M | 72.52%4.52M | 82.19%3.65M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -44.35%20.68M | -44.35%20.68M | -41.41%20.86M | 13.34%36.96M | 9.90%37.16M | 64.77%37.17M | 64.77%37.17M | 57.42%35.6M | 42.20%32.61M | 46.18%33.81M |
-Long term debt | -44.35%20.68M | -44.35%20.68M | -41.41%20.86M | 13.34%36.96M | 9.90%37.16M | 64.77%37.17M | 64.77%37.17M | 57.42%35.6M | 42.20%32.61M | 46.18%33.81M |
Non current deferred liabilities | --3K | --3K | ---- | -45.63%924.72K | -35.45%924.72K | --0 | --0 | 65.47%1.25M | 204.30%1.7M | 267.32%1.43M |
Other non current liabilities | --57.68K | --57.68K | -48.93%57.68K | ---- | ---- | ---- | ---- | --112.92K | --122.85K | --132.78K |
Total non current liabilities | -44.19%20.74M | -44.19%20.74M | -43.42%20.92M | 10.02%37.88M | 7.65%38.08M | 47.14%37.17M | 47.14%37.17M | 58.17%36.97M | 46.58%34.43M | 50.41%35.37M |
Total liabilities | -5.98%39.44M | -5.98%39.44M | -3.34%41.61M | 6.31%41.41M | 6.63%41.61M | 55.32%41.95M | 55.32%41.95M | 62.37%43.05M | 49.19%38.95M | 52.90%39.02M |
Shareholders'equity | ||||||||||
Share capital | 7.54%9.31M | 7.54%9.31M | 7.69%9.15M | 5.77%8.98M | 3.84%8.82M | 1.92%8.66M | 1.92%8.66M | 0.00%8.49M | 0.00%8.49M | 0.00%8.49M |
-common stock | 0.00%3.39K | 0.00%3.39K | 0.00%3.39K | 0.65%3.39K | 0.65%3.39K | 0.65%3.39K | 0.65%3.39K | 2.02%3.39K | 1.35%3.37K | 2.06%3.37K |
-Preferred stock | 7.54%9.31M | 7.54%9.31M | 7.69%9.14M | 5.77%8.98M | 3.84%8.82M | 1.92%8.65M | 1.92%8.65M | 0.00%8.49M | 0.00%8.49M | 0.00%8.49M |
Retained earnings | -139.37%-25.79M | -139.37%-25.79M | -486.23%-23.82M | -337.21%-13.63M | -327.13%-11.28M | -360.87%-10.78M | -360.87%-10.78M | 70.20%6.17M | 193.15%5.75M | 750.30%4.97M |
Paid-in capital | 1.91%47.25M | 1.91%47.25M | 2.01%47.04M | 2.00%46.82M | 1.75%46.6M | 1.49%46.37M | 1.49%46.37M | -5.58%46.11M | -5.80%45.91M | -6.04%45.8M |
Total stockholders'equity | -30.46%30.77M | -30.46%30.77M | -46.74%32.37M | -29.88%42.17M | -25.51%44.14M | -24.11%44.25M | -24.11%44.25M | -0.30%60.77M | 1.62%60.15M | 2.49%59.25M |
Total equity | -30.46%30.77M | -30.46%30.77M | -46.74%32.37M | -29.88%42.17M | -25.51%44.14M | -24.11%44.25M | -24.11%44.25M | -0.30%60.77M | 1.62%60.15M | 2.49%59.25M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data