(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 172.53%38.13M | -76.60%3.63M | -76.60%3.63M | -64.94%6.59M | -45.40%11.45M | -34.82%13.99M | -30.22%15.52M | -30.22%15.52M | 4,106.94%18.81M | 1,364.94%20.98M |
-Cash and cash equivalents | 172.53%38.13M | -76.60%3.63M | -76.60%3.63M | -64.94%6.59M | -45.40%11.45M | -34.82%13.99M | -30.22%15.52M | -30.22%15.52M | 4,106.94%18.81M | 1,364.94%20.98M |
Receivables | 630.23%628K | 1,152.30%2.18M | 1,152.30%2.18M | 189.76%368K | 192.63%278K | -75.22%86K | 64.15%174K | 64.15%174K | --127K | --95K |
-Related party accounts receivable | 630.23%628K | 2.87%179K | 2.87%179K | 189.76%368K | 192.63%278K | -75.22%86K | 64.15%174K | 64.15%174K | --127K | --95K |
-Other receivables | ---- | --2M | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 40.89%2.63M | 60.36%3.44M | 60.36%3.44M | 116.78%3.24M | 193.35%1.63M | 45.10%1.87M | --2.14M | --2.14M | --1.5M | --556K |
Restricted cash | ---- | --186K | --186K | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
Other current assets | 40.00%224K | 126.43%317K | 126.43%317K | 30.85%263K | -13.86%143K | 321.05%160K | 86.67%140K | 86.67%140K | 93.27%201K | 53.70%166K |
Total current assets | 158.41%41.61M | -45.77%9.75M | -45.77%9.75M | -49.26%10.47M | -38.03%13.51M | -30.40%16.1M | -28.45%17.98M | -28.45%17.98M | 3,643.92%20.63M | 1,315.26%21.8M |
Non current assets | ||||||||||
Net PPE | 7.60%283K | -27.78%208K | -27.78%208K | -24.92%235K | -24.85%254K | -27.35%263K | -25.77%288K | -25.77%288K | -29.50%313K | 589.80%338K |
-Gross PPE | 7.60%283K | -15.20%435K | -15.20%435K | -24.92%235K | -24.85%254K | -27.35%263K | -22.51%513K | -22.51%513K | -29.50%313K | 589.80%338K |
-Accumulated depreciation | ---- | -0.89%-227K | -0.89%-227K | ---- | ---- | ---- | 17.88%-225K | 17.88%-225K | ---- | ---- |
Related parties assets | 630.23%628K | 2.87%179K | 2.87%179K | 189.76%368K | 192.63%278K | -75.22%86K | 64.15%174K | 64.15%174K | --127K | --95K |
Other non current assets | --188K | --186K | --186K | --183K | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 24.10%1.07M | 11.94%994K | 11.94%994K | 11.50%1.02M | -8.96%854K | -10.29%863K | -10.12%888K | -10.12%888K | -12.55%913K | 44.53%938K |
Total assets | 151.58%42.69M | -43.05%10.74M | -43.05%10.74M | -46.69%11.49M | -36.83%14.36M | -29.59%16.97M | -27.76%18.87M | -27.76%18.87M | 1,250.60%21.54M | 938.51%22.73M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | --409K | 28.19%291K | 28.19%291K | ---- | ---- | ---- | -79.71%227K | -79.71%227K | 42.51%466K | -28.95%454K |
-accounts payable | --409K | 28.19%291K | 28.19%291K | ---- | ---- | ---- | -44.23%227K | -44.23%227K | 42.51%466K | -28.95%454K |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Current debt and capital lease obligation | -18.55%101K | -10.48%111K | -10.48%111K | 3.23%128K | 0.00%124K | 0.00%124K | 0.00%124K | 0.00%124K | 0.00%124K | --124K |
-Current capital lease obligation | -18.55%101K | -10.48%111K | -10.48%111K | 3.23%128K | 0.00%124K | 0.00%124K | 0.00%124K | 0.00%124K | 0.00%124K | --124K |
Other current liabilities | --1.61M | --1.54M | --1.54M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 367.99%2.12M | 452.99%1.94M | 452.99%1.94M | -40.85%349K | -34.78%377K | 12.97%453K | -71.76%351K | -71.76%351K | 30.82%590K | -9.55%578K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 20.55%176K | -45.24%92K | -45.24%92K | -47.12%101K | -42.45%122K | -37.34%146K | -33.60%168K | -33.60%168K | -30.04%191K | --212K |
-Long term capital lease obligation | 20.55%176K | -45.24%92K | -45.24%92K | -47.12%101K | -42.45%122K | -37.34%146K | -33.60%168K | -33.60%168K | -30.04%191K | --212K |
Derivative product liabilities | ---- | --0 | --0 | 20.89%1.49M | 22.16%1.42M | 23.60%1.35M | 22.35%1.28M | 22.35%1.28M | 24.37%1.24M | 19.63%1.16M |
Other non current liabilities | 107.58%274K | 107.58%274K | 107.58%274K | 107.58%274K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K |
Total non current liabilities | -72.38%450K | -76.85%366K | -76.85%366K | 19.90%1.87M | 11.14%1.68M | 11.73%1.63M | 10.41%1.58M | 10.41%1.58M | 11.44%1.56M | 36.47%1.51M |
Total liabilities | 23.44%2.57M | 19.41%2.31M | 19.41%2.31M | 3.21%2.22M | -1.58%2.05M | 12.00%2.08M | -27.78%1.93M | -27.78%1.93M | 16.17%2.15M | 19.61%2.09M |
Shareholders'equity | ||||||||||
Share capital | 25.80%172.22M | 0.02%136.94M | 0.02%136.94M | 0.02%136.93M | 0.01%136.91M | 0.00%136.91M | 0.00%136.91M | 0.00%136.91M | 22.42%136.91M | 22.42%136.91M |
-common stock | 25.80%172.22M | 0.02%136.94M | 0.02%136.94M | 0.02%136.93M | 0.01%136.91M | 0.00%136.91M | 0.00%136.91M | 0.00%136.91M | 22.42%136.91M | 22.42%136.91M |
Retained earnings | -6.89%-161.27M | -6.05%-157.64M | -6.05%-157.64M | -7.54%-156.74M | -6.64%-153.61M | -6.68%-150.87M | -6.77%-148.64M | -6.77%-148.64M | -6.10%-145.75M | -5.81%-144.04M |
Paid-in capital | 1.09%29.16M | 1.63%29.14M | 1.63%29.14M | 2.98%29.08M | 4.40%29M | 7.84%28.85M | 11.34%28.67M | 11.34%28.67M | 11.69%28.23M | 12.28%27.78M |
Total stockholders'equity | 169.50%40.12M | -50.18%8.44M | -50.18%8.44M | -52.21%9.27M | -40.39%12.31M | -33.07%14.89M | -27.75%16.94M | -27.75%16.94M | 7,735.43%19.39M | 4,539.78%20.65M |
Total equity | 169.50%40.12M | -50.18%8.44M | -50.18%8.44M | -52.21%9.27M | -40.39%12.31M | -33.07%14.89M | -27.75%16.94M | -27.75%16.94M | 7,735.43%19.39M | 4,539.78%20.65M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data