(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 | -87.31%401.8K | -87.31%401.8K | -68.66%2.07M | -86.23%1.34M | -67.95%4.36M | -81.95%3.17M | -81.95%3.17M | -46.28%6.62M | -36.02%9.75M | -37.99%13.61M |
-Cash and cash equivalents | -87.31%401.8K | -87.31%401.8K | -68.66%2.07M | -86.23%1.34M | -67.95%4.36M | -81.95%3.17M | -81.95%3.17M | -46.28%6.62M | -36.02%9.75M | -37.99%13.61M |
Receivables | --0 | --0 | -60.98%235.4K | -5.63%679.38K | -30.83%411.1K | --0 | --0 | -4.78%603.29K | -6.13%719.88K | -31.07%594.34K |
-Accounts receivable | ---- | ---- | ---- | -5.63%679.38K | -30.83%411.1K | ---- | ---- | -4.78%603.29K | -6.13%719.88K | -31.07%594.34K |
-Other receivables | ---- | ---- | --235.4K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | ---- | ---- | ---- | 19.32%1.56M | 5.71%1.48M | ---- | ---- | 25.77%1.48M | 22.07%1.31M | 58.12%1.4M |
Prepaid assets | -44.03%764.96K | -44.03%764.96K | --1.14M | --1.27M | --1.27M | -0.70%1.37M | -0.70%1.37M | ---- | ---- | ---- |
Other current assets | ---- | ---- | ---- | -99.40%11.64K | -98.89%12.16K | ---- | ---- | 5.68%1.69M | -5.19%1.93M | -10.00%1.1M |
Total current assets | -89.22%1.17M | -89.22%1.17M | -66.82%3.45M | -64.52%4.86M | -54.87%7.54M | -47.97%10.82M | -47.97%10.82M | -33.93%10.4M | -28.27%13.7M | -32.96%16.7M |
Non current assets | ||||||||||
Net PPE | --0 | --0 | --0 | 0.76%1.88M | 7.73%1.96M | -98.58%26.24K | -98.58%26.24K | 276.46%1.79M | 221.53%1.87M | 197.52%1.82M |
-Gross PPE | ---- | ---- | ---- | 24.25%6.56M | 26.73%6.6M | ---- | ---- | 37.13%5.23M | 30.82%5.28M | 28.54%5.21M |
-Accumulated depreciation | ---- | ---- | ---- | -37.09%-4.68M | -36.96%-4.63M | ---- | ---- | -3.02%-3.44M | 1.21%-3.41M | 1.56%-3.38M |
Goodwill and other intangible assets | ---- | ---- | ---- | -40.64%6.38M | 3,776.96%6.39M | ---- | ---- | 5,953.26%10.75M | 5,747.06%10.75M | -12.93%164.82K |
-Goodwill | ---- | ---- | ---- | -87.22%625.6K | --625.6K | ---- | ---- | --4.9M | --4.9M | ---- |
-Other intangible assets | ---- | ---- | ---- | -1.71%5.76M | --5.76M | ---- | ---- | --5.85M | --5.86M | ---- |
Non current prepaid assets | --416.48K | --416.48K | --416.48K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | -94.54%450K | -94.54%450K | 1,778.29%450K | -1.18%23.77K | 30.47%23.92K | 44,825.88%8.24M | 44,825.88%8.24M | 30.68%23.96K | 31.19%24.05K | 0.00%18.33K |
Total non current assets | -89.51%866.48K | -89.51%866.48K | -93.10%866.48K | -34.46%8.29M | 317.83%8.38M | 305.18%8.26M | 305.18%8.26M | 1,770.43%12.56M | 1,516.02%12.64M | 144.51%2M |
Total assets | -89.35%2.03M | -89.35%2.03M | -81.20%4.32M | -50.09%13.15M | -14.94%15.91M | -16.43%19.08M | -16.43%19.08M | 39.95%22.96M | 32.48%26.35M | -27.31%18.71M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 258.80%2.22M | 258.80%2.22M | 152.27%1.57M | 90.16%1.79M | -8.50%927.57K | -31.46%619.57K | -31.46%619.57K | -32.84%623.08K | 16.75%943.15K | 60.64%1.01M |
-accounts payable | 258.80%2.22M | 258.80%2.22M | 163.71%1.57M | 91.24%1.76M | -9.77%899.95K | -30.09%619.57K | -30.09%619.57K | -34.41%596.04K | 17.06%918.33K | 105.42%997.41K |
-Total tax payable | ---- | ---- | ---- | 50.38%37.33K | 69.11%27.62K | ---- | ---- | 42.00%27.04K | 6.12%24.82K | -88.78%16.33K |
Current accrued expenses | -45.82%430.51K | -45.82%430.51K | -1.05%1.27M | 62.54%2.05M | 75.96%2.18M | -54.82%794.56K | -54.82%794.56K | -25.21%1.28M | -29.95%1.26M | -25.29%1.24M |
Current provisions | ---- | ---- | ---- | --140.37K | ---- | ---- | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | 2,058.27%1.3M | 2,058.27%1.3M | -26.99%832.1K | 82.10%2.03M | 1,035.51%1.77M | -55.11%60.2K | -55.11%60.2K | 308.62%1.14M | 312.86%1.12M | -43.09%155.53K |
-Current debt | 2,058.27%1.3M | 2,058.27%1.3M | -11.60%832.1K | 89.12%1.78M | --1.52M | --60.2K | --60.2K | --941.26K | --939.92K | ---- |
-Current capital lease obligation | ---- | ---- | ---- | 44.93%257.16K | 59.98%248.81K | ---- | ---- | -28.87%198.37K | -34.44%177.44K | -40.78%155.53K |
Current deferred liabilities | ---- | ---- | ---- | -13.98%94.47K | -11.31%112.9K | ---- | ---- | -62.09%102.64K | -66.31%109.83K | -66.62%127.3K |
Other current liabilities | -99.23%54.6K | -99.23%54.6K | 31.36%2.24M | 4.95%2.3M | 199.64%3.22M | 318.92%7.06M | 318.92%7.06M | -21.22%1.71M | -46.81%2.19M | -82.64%1.07M |
Current liabilities | -51.94%4.14M | -51.94%4.14M | 22.03%5.96M | 50.44%8.49M | 127.39%8.24M | 85.70%8.61M | 85.70%8.61M | -10.06%4.88M | -23.88%5.65M | -60.58%3.63M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | -18.04%1.17M | -16.76%1.24M | ---- | ---- | 5,363.37%1.37M | 1,352.76%1.43M | 757.41%1.48M |
-Long term capital lease obligation | ---- | ---- | ---- | -18.04%1.17M | -16.76%1.24M | ---- | ---- | 5,363.37%1.37M | 1,352.76%1.43M | 782.49%1.48M |
Non current deferred liabilities | ---- | ---- | ---- | -77.81%179.02K | 187.74%233.3K | ---- | ---- | 647.96%796.52K | 620.00%806.81K | -40.04%81.08K |
Other non current liabilities | ---- | ---- | ---- | ---- | --1 | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | --0 | --0 | --0 | -39.64%1.35M | -6.17%1.47M | 4.48%1.71M | 4.48%1.71M | 1,544.27%2.16M | 962.13%2.23M | 407.73%1.57M |
Total liabilities | -59.90%4.14M | -59.90%4.14M | -15.43%5.96M | 24.91%9.84M | 87.10%9.71M | 64.52%10.32M | 64.52%10.32M | 26.71%7.04M | 3.30%7.88M | -45.38%5.19M |
Shareholders'equity | ||||||||||
Share capital | 2.74%43.26K | 2.74%43.26K | 2.00%42.95K | 10.72%42.95K | 21.69%42.95K | 19.33%42.11K | 19.33%42.11K | 44.79%42.11K | 34.22%38.8K | 22.41%35.3K |
-common stock | 2.74%43.26K | 2.74%43.26K | 2.00%42.95K | 10.72%42.95K | 21.69%42.95K | 19.33%42.11K | 19.33%42.11K | 44.80%42.11K | 34.23%38.8K | 22.41%35.3K |
Retained earnings | -12.98%-116.8M | -12.98%-116.8M | -17.87%-114.35M | -18.79%-110.7M | -20.40%-107.23M | -22.00%-103.39M | -22.00%-103.39M | -23.29%-97.01M | -22.90%-93.19M | -26.30%-89.06M |
Paid-in capital | 3.73%114.66M | 3.73%114.66M | 3.40%112.67M | 4.65%112.55M | 9.11%111.89M | 9.14%110.53M | 9.14%110.53M | 21.75%108.97M | 22.14%107.56M | 18.25%102.55M |
Gains losses not affecting retained earnings | --0 | --0 | --0 | 101.24%131.89K | --170.44K | --50.72K | --50.72K | --154.06K | --65.54K | ---- |
Total stockholders'equity | -129.07%-2.1M | -129.07%-2.1M | -113.50%-1.64M | -85.95%2.03M | -63.97%4.87M | -56.32%7.24M | -56.32%7.24M | 12.03%12.15M | 18.04%14.47M | -16.72%13.52M |
Noncontrolling interests | --0 | --0 | --0 | -68.12%1.27M | --1.33M | --1.53M | --1.53M | --3.77M | --4M | ---- |
Total equity | -124.00%-2.1M | -124.00%-2.1M | -110.31%-1.64M | -82.09%3.31M | -54.13%6.2M | -47.08%8.77M | -47.08%8.77M | 46.74%15.92M | 50.63%18.47M | -16.72%13.52M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data