(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 | 12.98%5.4M | 12.98%5.4M | -23.17%2.15M | -56.08%2.2M | -61.91%2.75M | -48.80%4.78M | -48.80%4.78M | -74.81%2.79M | -61.92%5M | -52.42%7.22M |
-Cash and cash equivalents | 12.98%5.4M | 12.98%5.4M | -23.17%2.15M | -56.08%2.2M | -61.91%2.75M | -48.80%4.78M | -48.80%4.78M | -74.81%2.79M | -61.92%5M | -52.42%7.22M |
Receivables | -15.93%95K | -15.93%95K | -6.74%83K | -47.62%44K | -17.86%46K | 46.75%113K | 46.75%113K | 12.66%89K | 13.51%84K | 107.41%56K |
-Accounts receivable | -15.93%95K | -15.93%95K | -6.74%83K | -47.62%44K | -17.86%46K | 46.75%113K | 46.75%113K | 12.66%89K | 13.51%84K | 107.41%56K |
Inventory | -6.80%795K | -6.80%795K | -26.16%703K | -21.62%765K | -13.94%815K | -14.79%853K | -14.79%853K | -5.46%952K | 0.72%976K | 4.64%947K |
Prepaid assets | 2.65%388K | 2.65%388K | -9.62%385K | -8.33%330K | 60.14%450K | 64.35%378K | 64.35%378K | -29.35%426K | -10.67%360K | -27.20%281K |
Total current assets | 9.05%6.67M | 9.05%6.67M | -22.14%3.32M | -48.05%3.34M | -52.24%4.06M | -42.46%6.12M | -42.46%6.12M | -66.65%4.26M | -55.95%6.42M | -48.44%8.5M |
Non current assets | ||||||||||
Net PPE | -6.71%598K | -6.71%598K | -25.46%530K | -36.59%506K | -29.94%564K | -24.14%641K | -24.14%641K | -25.00%711K | -24.72%798K | -30.30%805K |
-Gross PPE | 3.18%3.02M | 3.18%3.02M | -1.55%2.92M | -5.24%2.86M | -3.13%2.88M | -0.88%2.92M | -0.88%2.92M | -0.50%2.96M | 0.13%3.02M | -1.75%2.98M |
-Accumulated depreciation | -5.96%-2.42M | -5.96%-2.42M | -5.99%-2.39M | -6.04%-2.35M | -6.82%-2.32M | -8.46%-2.28M | -8.46%-2.28M | -10.94%-2.25M | -13.62%-2.22M | -15.85%-2.17M |
Other non current assets | 0.00%22K | 0.00%22K | --22K | --22K | --22K | 0.00%22K | 0.00%22K | ---- | ---- | ---- |
Total non current assets | -6.49%620K | -6.49%620K | -22.36%552K | -33.83%528K | -27.20%586K | -23.53%663K | -23.53%663K | -25.00%711K | -24.72%798K | -30.30%805K |
Total assets | 7.53%7.29M | 7.53%7.29M | -22.17%3.87M | -46.48%3.86M | -50.08%4.65M | -41.03%6.78M | -41.03%6.78M | -63.78%4.97M | -53.83%7.22M | -47.25%9.3M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -72.53%150K | -72.53%150K | -70.00%147K | -60.13%120K | -16.34%215K | 61.54%546K | 61.54%546K | 83.52%490K | 37.44%301K | 40.44%257K |
-accounts payable | -72.22%150K | -72.22%150K | -69.12%147K | -58.04%120K | -11.89%215K | 62.16%540K | 62.16%540K | 78.28%476K | 30.59%286K | 39.43%244K |
-Total tax payable | --0 | --0 | --0 | --0 | --0 | 20.00%6K | 20.00%6K | --14K | --15K | 62.50%13K |
Current accrued expenses | 138.60%136K | 138.60%136K | -40.71%150K | -0.65%153K | 354.05%168K | 16.33%57K | 16.33%57K | 583.78%253K | 1,825.00%154K | 131.25%37K |
Current debt and capital lease obligation | 38.89%250K | 38.89%250K | --201K | --188K | 1,050.00%184K | -8.16%180K | -8.16%180K | ---- | ---- | -79.75%16K |
-Current debt | --33K | --33K | --9K | ---- | ---- | ---- | ---- | ---- | ---- | -97.47%2K |
-Current capital lease obligation | 20.56%217K | 20.56%217K | --192K | --188K | 1,214.29%184K | 9.76%180K | 9.76%180K | --0 | --0 | --14K |
Current deferred liabilities | -59.09%18K | -59.09%18K | -68.75%15K | -41.46%24K | --33K | --44K | --44K | --48K | --41K | ---- |
Current liabilities | -40.63%786K | -40.63%786K | -31.57%1.03M | -21.30%953K | 13.65%1.02M | 19.60%1.32M | 19.60%1.32M | 74.48%1.51M | 70.08%1.21M | 81.71%894K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -12.85%156K | -12.85%156K | -80.60%78K | -81.26%83K | -72.67%132K | -50.14%179K | -50.14%179K | -28.47%402K | -26.04%443K | -62.79%483K |
-Long term debt | --156K | --156K | --44K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | --0 | --0 | -91.54%34K | -81.26%83K | -72.67%132K | -50.14%179K | -50.14%179K | -28.47%402K | -26.04%443K | -24.06%483K |
Total non current liabilities | -12.85%156K | -12.85%156K | -80.60%78K | -81.26%83K | -72.67%132K | -50.14%179K | -50.14%179K | -28.47%402K | -26.04%443K | -62.79%483K |
Total liabilities | -37.33%942K | -37.33%942K | -41.87%1.11M | -37.36%1.04M | -16.63%1.15M | 2.52%1.5M | 2.52%1.5M | 33.96%1.91M | 26.16%1.65M | -23.07%1.38M |
Shareholders'equity | ||||||||||
Share capital | --5K | --5K | -75.00%3K | -75.00%3K | -83.33%2K | --0 | --0 | 0.00%12K | 0.00%12K | 0.00%12K |
-common stock | --5K | --5K | -75.00%3K | -75.00%3K | -83.33%2K | --0 | --0 | 0.00%12K | 0.00%12K | 0.00%12K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -6.31%-129.91M | -6.31%-129.91M | -6.77%-128.18M | -7.52%-126.23M | -8.19%-124.24M | -8.62%-122.2M | -8.62%-122.2M | -9.13%-120.06M | -8.95%-117.41M | -8.28%-114.84M |
Paid-in capital | 6.88%136.26M | 6.88%136.26M | 6.36%130.93M | 4.96%129.06M | 4.06%127.74M | 4.03%127.48M | 4.03%127.48M | 0.66%123.1M | 0.73%122.96M | 0.70%122.76M |
Total stockholders'equity | 20.31%6.35M | 20.31%6.35M | -9.85%2.76M | -49.19%2.83M | -55.88%3.5M | -47.39%5.28M | -47.39%5.28M | -75.13%3.06M | -61.16%5.56M | -49.98%7.93M |
Total equity | 20.31%6.35M | 20.31%6.35M | -9.85%2.76M | -49.19%2.83M | -55.88%3.5M | -47.39%5.28M | -47.39%5.28M | -75.13%3.06M | -61.16%5.56M | -49.98%7.93M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data