(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 | -68.30%4.21M | -68.30%4.21M | -75.01%4.08M | -87.26%4.2M | -78.60%5.45M | -58.17%13.3M | -58.17%13.3M | -60.60%16.32M | -24.54%32.99M | --25.48M |
-Cash and cash equivalents | -68.30%4.21M | -68.30%4.21M | -75.01%4.08M | -87.26%4.2M | -78.60%5.45M | -58.17%13.3M | -58.17%13.3M | -60.60%16.32M | -24.54%32.99M | --25.48M |
Receivables | -94.46%604.32K | -94.46%604.32K | -29.96%583.99K | -10.81%2.41M | 87.70%4.82M | 416.62%10.91M | 416.62%10.91M | 170.37%833.77K | 247.64%2.7M | --2.57M |
-Accounts receivable | -95.32%507.03K | -95.32%507.03K | -37.20%486.71K | 26.27%2.34M | 178.73%4.74M | 413.16%10.84M | 413.16%10.84M | 151.32%775.04K | 138.43%1.85M | --1.7M |
-Related party accounts receivable | 33.05%97.29K | 33.05%97.29K | 65.64%97.29K | -91.75%69.95K | -91.43%74.11K | --73.12K | --73.12K | --58.74K | --848.15K | --864.63K |
Inventory | -6.15%4.2M | -6.15%4.2M | -5.23%3.14M | 15.61%4.17M | 32.34%4.7M | 32.60%4.47M | 32.60%4.47M | 802.26%3.32M | 1,027.36%3.61M | --3.55M |
Prepaid assets | -22.36%3.79M | -22.36%3.79M | 87.95%1.84M | 40.52%3.31M | -20.39%3.54M | -22.59%4.88M | -22.59%4.88M | 251.90%980.18K | --2.36M | --4.45M |
Restricted cash | ---- | ---- | 125.00%900K | -81.17%900K | -89.73%900K | ---- | ---- | --400K | --4.78M | --8.76M |
Other current assets | 132.63%4.85M | 132.63%4.85M | -52.09%1.78M | 18.76%2.48M | -65.06%2.03M | -75.12%2.09M | -75.12%2.09M | -47.00%3.71M | 42.89%2.09M | --5.8M |
Total current assets | -50.47%17.65M | -50.47%17.65M | -80.91%12.33M | -63.99%17.47M | -57.64%21.44M | -34.79%35.64M | -34.79%35.64M | 30.73%64.58M | 4.85%48.51M | --50.62M |
Non current assets | ||||||||||
Net PPE | -13.77%155.86M | -13.77%155.86M | -23.55%159.78M | -44.71%169.29M | -47.86%167.12M | -39.63%180.75M | -39.63%180.75M | 66.18%209M | 212.51%306.19M | --320.53M |
-Gross PPE | 0.15%253.7M | 0.15%253.7M | -5.20%257.91M | -29.43%257.8M | -32.74%247.06M | -24.17%253.31M | -24.17%253.31M | 75.23%272.05M | 189.18%365.29M | --367.31M |
-Accumulated depreciation | -34.83%-97.83M | -34.83%-97.83M | -55.64%-98.12M | -49.76%-88.51M | -70.88%-79.94M | -109.53%-72.56M | -109.53%-72.56M | -113.83%-63.04M | -108.52%-59.1M | ---46.78M |
Investments and advances | 41.41%299.74K | 41.41%299.74K | 0.00%211.96K | 0.00%211.96K | 0.00%211.96K | 0.00%211.96K | 0.00%211.96K | 14.42%211.96K | 14.42%211.96K | --211.96K |
Related parties assets | 33.05%97.29K | 33.05%97.29K | 65.64%97.29K | -91.75%69.95K | -91.43%74.11K | --73.12K | --73.12K | --58.74K | --848.15K | --864.63K |
Non current prepaid assets | 0.00%348.89K | 0.00%348.89K | 0.00%348.89K | 0.00%348.89K | 0.00%348.89K | 0.00%348.89K | 0.00%348.89K | --348.89K | --348.89K | --348.89K |
Other non current assets | --170.49K | --170.49K | --155.99K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -13.58%156.68M | -13.58%156.68M | -23.41%160.5M | -44.63%169.85M | -47.78%167.68M | -39.56%181.31M | -39.56%181.31M | 66.38%209.56M | 212.49%306.76M | --321.09M |
Total assets | -19.64%174.34M | -19.64%174.34M | -36.96%172.83M | -47.27%187.32M | -49.12%189.12M | -38.82%216.96M | -38.82%216.96M | 56.34%274.14M | 145.97%355.27M | --371.7M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -46.47%18.24M | -46.47%18.24M | -32.33%20.78M | -13.00%22.5M | -44.65%16.46M | 13.25%34.07M | 13.25%34.07M | 1.14%30.7M | 71.87%25.86M | --29.74M |
-accounts payable | -56.95%11.86M | -56.95%11.86M | -48.52%14.67M | -32.35%16.16M | -47.42%14.85M | -3.88%27.54M | -3.88%27.54M | -3.81%28.49M | 70.27%23.89M | --28.24M |
-Total tax payable | 9.89%5.66M | 9.89%5.66M | --5.66M | --5.43M | ---- | --5.15M | --5.15M | ---- | ---- | ---- |
-Due to related parties current | -47.72%718.84K | -47.72%718.84K | -79.60%451.37K | -53.89%910.38K | 7.55%1.61M | -3.89%1.38M | -3.89%1.38M | 200.72%2.21M | 94.05%1.97M | --1.5M |
Current accrued expenses | 48.32%5.13M | 48.32%5.13M | -48.09%3.83M | -76.47%3.04M | -3.33%7.11M | -31.59%3.46M | -31.59%3.46M | 92.67%7.39M | 21,195.04%12.92M | --7.36M |
Current debt and capital lease obligation | -51.57%8.72M | -51.57%8.72M | -97.34%2.4M | -98.49%1.52M | -97.89%1.61M | -60.66%18.02M | -60.66%18.02M | 188.94%90.3M | 430.21%100.59M | --76.23M |
-Current debt | -54.45%7.94M | -54.45%7.94M | -98.17%1.65M | -99.21%796.67K | -98.69%995.15K | -61.96%17.42M | -61.96%17.42M | 188.94%90.3M | 430.21%100.59M | --76.23M |
-Current capital lease obligation | 32.99%788.71K | 32.99%788.71K | --748.37K | --724.54K | --613.66K | --593.06K | --593.06K | ---- | ---- | ---- |
Other current liabilities | -36.19%2.93M | -36.19%2.93M | 261.94%1.11M | -60.49%1.99M | -74.57%2.81M | -59.81%4.59M | -59.81%4.59M | --307.39K | --5.04M | --11.04M |
Current liabilities | -42.04%35.02M | -42.04%35.02M | -78.03%28.27M | -79.77%29.21M | -77.49%27.99M | -34.58%60.41M | -34.58%60.41M | 96.66%128.69M | 323.77%144.42M | --124.36M |
Non current liabilities | ||||||||||
Long term provisions | 5.10%1.08M | 5.10%1.08M | 7.10%1.06M | 6.44%1.05M | 5.77%1.04M | 5.09%1.02M | 5.09%1.02M | 108.91%992.2K | 115.47%986.12K | --980.03K |
Long term debt and capital lease obligation | -15.92%48.98M | -15.92%48.98M | 669.71%58.55M | 119.64%59.06M | 80.14%59.28M | 203.10%58.26M | 203.10%58.26M | -67.29%7.61M | 36.40%26.89M | --32.91M |
-Long term debt | -15.47%48.2M | -15.47%48.2M | 657.88%57.65M | 115.57%57.97M | 76.89%58.21M | 196.70%57.03M | 196.70%57.03M | -67.29%7.61M | 36.40%26.89M | --32.91M |
-Long term capital lease obligation | -36.90%776.08K | -36.90%776.08K | --899.58K | --1.1M | --1.07M | --1.23M | --1.23M | ---- | ---- | ---- |
Non current deferred liabilities | -31.32%241.42K | -31.32%241.42K | 324.33%560.51K | 245.65%456.58K | 110.00%277.4K | 87.13%351.49K | 87.13%351.49K | -29.68%132.09K | -29.68%132.09K | --132.09K |
Derivative product liabilities | 1,082.50%25.21M | 1,082.50%25.21M | 7.48%5.43M | --5.25M | --2.85M | --2.13M | --2.13M | 475.23%5.06M | ---- | ---- |
Total non current liabilities | 22.25%75.51M | 22.25%75.51M | 375.87%65.61M | 135.01%65.82M | 86.48%63.44M | 203.03%61.76M | 203.03%61.76M | -88.61%13.79M | -76.19%28.01M | --34.02M |
Total liabilities | -9.54%110.52M | -9.54%110.52M | -34.11%93.88M | -44.88%95.03M | -42.27%91.42M | 8.38%122.18M | 8.38%122.18M | -23.61%142.48M | 13.67%172.43M | --158.38M |
Shareholders'equity | ||||||||||
Share capital | 73.69%20.42M | 73.69%20.42M | 457,813.61%10.56M | 496,816.28%9.95M | 774,291.91%15.5M | -96.10%11.75M | -96.10%11.75M | -100.00%2.31K | -100.00%2K | --2K |
-common stock | 73.69%20.42M | 73.69%20.42M | 457,813.52%10.56M | 496,816.18%9.95M | 774,291.81%15.5M | -96.10%11.75M | -96.10%11.75M | -100.00%2.31K | -100.00%2K | --2K |
-Preferred stock | --2 | --2 | --2 | --2 | --2 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -37.93%-331.65M | -37.93%-331.65M | -51.96%-321.13M | -91.51%-298.2M | -20.24%-290.85M | 29.01%-240.44M | 29.01%-240.44M | 19.90%-211.33M | 14.54%-155.71M | ---241.9M |
Paid-in capital | 15.94%375.04M | 15.94%375.04M | 39.40%389.51M | 49.01%380.54M | 51.88%373.04M | 33.73%323.47M | 33.73%323.47M | 2,799.79%279.41M | 2,849.22%255.37M | --245.62M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --29.43M | 3,498.83%47.24M | --172.7M |
Total stockholders'equity | -32.67%63.81M | -32.67%63.81M | -19.05%78.94M | -37.18%92.29M | -44.63%97.7M | -53.59%94.78M | -53.59%94.78M | 972.78%97.52M | 2,123.58%146.91M | --176.43M |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --34.14M | --35.94M | --36.9M |
Total equity | -32.67%63.81M | -32.67%63.81M | -40.04%78.94M | -49.53%92.29M | -54.20%97.7M | -60.82%94.78M | -60.82%94.78M | 1,278.33%131.66M | 2,618.60%182.84M | --213.32M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data