(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -5.04%994.13K | -61.63%1.93M | 7.71%1.73M | -49.31%2.34M | -49.31%2.34M | 398.98%1.05M | 703.50%5.03M | -43.26%1.61M | 3,306.60%4.61M | 3,306.60%4.61M |
-Cash and cash equivalents | -5.04%994.13K | -61.63%1.93M | 7.71%1.73M | -49.31%2.34M | -49.31%2.34M | 398.98%1.05M | 703.50%5.03M | -43.26%1.61M | 3,306.60%4.61M | 3,306.60%4.61M |
Receivables | -42.77%5.4M | -11.38%7.73M | -53.26%4.84M | -34.20%4.18M | -34.20%4.18M | -26.30%9.44M | -8.67%8.72M | 40.72%10.35M | -23.91%6.35M | -23.91%6.35M |
-Accounts receivable | -41.97%4.12M | 7.33%6.38M | -47.91%3.92M | -45.39%3.21M | -45.39%3.21M | -38.97%7.09M | -35.95%5.94M | 4.83%7.52M | -12.14%5.87M | -12.14%5.87M |
-Taxes receivable | ---- | ---- | --890.17K | --0 | --0 | ---- | ---- | ---- | --297.14K | --297.14K |
-Related party accounts receivable | -97.97%6.96K | ---- | ---- | ---- | ---- | -22.07%343.9K | 686.62%327.57K | 1,858.43%803.19K | ---- | ---- |
-Other receivables | -36.87%1.28M | -45.48%1.35M | -97.34%54.7K | 396.39%990.77K | 396.39%990.77K | 248.51%2.03M | 942.62%2.48M | 1,260.81%2.05M | -87.99%199.6K | -87.99%199.6K |
-Recievables adjustments allowances | ---- | ---- | 7.62%-24.2K | 8.45%-23.88K | 8.45%-23.88K | -149.10%-23.42K | -162.37%-24.78K | -181.65%-26.19K | -179.08%-26.08K | -179.08%-26.08K |
Inventory | 476.00%7.09M | 137.22%7.18M | 290.18%8.47M | 241.91%7.65M | 241.91%7.65M | -41.90%1.23M | -40.83%3.03M | -39.21%2.17M | 204.44%2.24M | 204.44%2.24M |
Prepaid assets | 79.27%8.74M | 6.36%7.02M | 11.29%7.7M | 130.66%6.97M | 130.66%6.97M | -54.87%4.87M | -27.13%6.6M | 3.91%6.92M | -79.90%3.02M | -79.90%3.02M |
Current deferred assets | ---- | ---- | --0 | --0 | --0 | 118.45%794.44K | -35.56%794.07K | -17.94%1.01M | 37.96%1.23M | 37.96%1.23M |
Total current assets | 40.17%24.37M | 7.52%26M | 13.26%24.98M | 9.81%23.24M | 9.81%23.24M | -33.91%17.38M | -5.65%24.18M | 1.65%22.05M | -15.98%21.16M | -15.98%21.16M |
Non current assets | ||||||||||
Net PPE | -33.26%4.58M | -39.24%4.53M | -40.16%4.82M | 27.13%4.65M | 27.13%4.65M | 12.27%6.86M | 17.42%7.45M | 141.00%8.06M | 301.48%3.65M | 301.48%3.65M |
-Gross PPE | -48.42%5.49M | -51.73%5.49M | -52.41%5.78M | 22.94%5.58M | 22.94%5.58M | 19.38%10.64M | 25.61%11.37M | 184.52%12.15M | 345.78%4.54M | 345.78%4.54M |
-Accumulated depreciation | 75.93%-909.87K | 75.50%-959.38K | 76.50%-961.52K | -5.71%-938.93K | -5.71%-938.93K | -34.89%-3.78M | -44.83%-3.92M | -341.41%-4.09M | -716.48%-888.22K | -716.48%-888.22K |
Goodwill and other intangible assets | -69.81%2.53M | -70.04%2.51M | -69.29%2.58M | -75.20%2.08M | -75.20%2.08M | -72.45%8.39M | -72.44%8.39M | -65.77%8.39M | 21.41%8.39M | 21.41%8.39M |
-Goodwill | -75.34%2.07M | -75.34%2.07M | -75.34%2.07M | -75.34%2.07M | -75.34%2.07M | -72.49%8.38M | -72.49%8.38M | -65.83%8.38M | 21.14%8.38M | 21.14%8.38M |
-Other intangible assets | 2,849.24%468.16K | 2,573.32%448.93K | 2,785.51%512.24K | -10.29%16.18K | -10.29%16.18K | -10.49%15.87K | 11.69%16.79K | 32.03%17.75K | --18.04K | --18.04K |
Investments and advances | ---- | ---- | --0 | --1.8M | --1.8M | ---- | ---- | ---- | --0 | --0 |
Related parties assets | -97.97%6.96K | ---- | ---- | ---- | ---- | -22.07%343.9K | 686.62%327.57K | 1,858.43%803.19K | ---- | ---- |
Non current deferred assets | -1.05%184.43K | -7.05%183.26K | -7.55%192.7K | -8.46%190.13K | -8.46%190.13K | -8.72%186.38K | 7.01%197.17K | 14.88%208.45K | 7.50%207.69K | 7.50%207.69K |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | --180K | ---- | ---- | ---- | ---- |
Other non current assets | --3.38M | --3.44M | --3.7M | -20.19%3.76M | -20.19%3.76M | ---- | ---- | ---- | --4.71M | --4.71M |
Total non current assets | -31.66%10.67M | -33.52%10.66M | -32.19%11.3M | -26.46%12.48M | -26.46%12.48M | -57.53%15.62M | -56.63%16.04M | -40.61%16.66M | 111.64%16.97M | 111.64%16.97M |
Total assets | 6.17%35.04M | -8.85%36.66M | -6.30%36.27M | -6.33%35.71M | -6.33%35.71M | -47.68%33M | -35.77%40.22M | -22.18%38.71M | 14.84%38.13M | 14.84%38.13M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 64.58%14.26M | 36.50%13.85M | 64.27%15.74M | 123.92%18.63M | 123.92%18.63M | -46.90%8.66M | -36.98%10.14M | -37.97%9.58M | -24.20%8.32M | -24.20%8.32M |
-accounts payable | 146.65%10.44M | 64.20%9.61M | 52.25%10.09M | 107.30%10.79M | 107.30%10.79M | -68.58%4.23M | -46.13%5.85M | -34.90%6.63M | -11.09%5.2M | -11.09%5.2M |
-Total tax payable | -93.13%26.8K | -96.82%16.64K | -96.81%22.08K | -76.69%71.92K | -76.69%71.92K | -41.35%390.28K | -27.35%523.74K | 89.23%692.91K | -60.12%308.5K | -60.12%308.5K |
-Due to related parties current | 10.24%524.2K | 102.54%1.02M | 373.81%2.52M | 529.95%4.6M | 529.95%4.6M | 108.66%475.52K | 119.77%503.04K | -32.82%531.82K | 222.40%730.29K | 222.40%730.29K |
-Other payable | -8.35%3.27M | -1.88%3.21M | 79.76%3.1M | 52.69%3.18M | 52.69%3.18M | 82.76%3.56M | -23.77%3.27M | -57.95%1.72M | -49.59%2.08M | -49.59%2.08M |
Current accrued expenses | 0.00%-900 | 0.00%-900 | ---900 | ---900 | ---900 | -100.47%-900 | ---900 | --0 | --0 | --0 |
Current debt and capital lease obligation | -77.09%2M | -79.14%1.89M | -71.95%2.43M | -62.22%2.57M | -62.22%2.57M | 19.67%8.72M | 11.04%9.04M | 18.09%8.67M | 58.31%6.79M | 58.31%6.79M |
-Current debt | -83.87%1.27M | -84.84%1.24M | -77.19%1.77M | -67.98%2.03M | -67.98%2.03M | 19.73%7.89M | 10.42%8.16M | 10.85%7.74M | 48.79%6.35M | 48.79%6.35M |
-Current capital lease obligation | -13.21%726.31K | -26.70%650.66K | -28.05%665.12K | 20.33%532.63K | 20.33%532.63K | 19.08%836.87K | 17.01%887.63K | 160.60%924.36K | 1,819.21%442.63K | 1,819.21%442.63K |
Current deferred liabilities | -49.73%761.76K | -77.41%524.79K | -53.03%1.15M | -51.26%923.13K | -51.26%923.13K | 286.12%1.52M | -32.02%2.32M | 362.34%2.45M | 875.76%1.89M | 875.76%1.89M |
Other current liabilities | --3.14M | --3.13M | --3.29M | -36.28%3.24M | -36.28%3.24M | ---- | ---- | ---- | --5.08M | --5.08M |
Current liabilities | 6.66%20.16M | -9.85%19.39M | 9.25%22.61M | 14.80%25.36M | 14.80%25.36M | -21.86%18.9M | -22.23%21.51M | -11.76%20.69M | 41.93%22.09M | 41.93%22.09M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -36.53%2.47M | -41.06%2.54M | -40.58%2.75M | 48.90%2.89M | 48.90%2.89M | -5.11%3.89M | -0.12%4.31M | 153.81%4.62M | 161.02%1.94M | 161.02%1.94M |
-Long term debt | -94.87%24.37K | -73.22%126.28K | -69.73%160.08K | -41.49%314.79K | -41.49%314.79K | -40.21%475.05K | -48.97%471.52K | 24.28%528.91K | -25.38%538.01K | -25.38%538.01K |
-Long term capital lease obligation | -28.42%2.45M | -37.11%2.41M | -36.81%2.59M | 83.58%2.57M | 83.58%2.57M | 3.32%3.42M | 13.18%3.84M | 193.30%4.09M | 6,145.49%1.4M | 6,145.49%1.4M |
Total non current liabilities | 21.76%4.74M | 10.29%4.76M | 9.13%5.05M | 9.26%5.13M | 9.26%5.13M | -5.11%3.89M | -0.12%4.31M | 153.81%4.62M | 532.16%4.7M | 532.16%4.7M |
Total liabilities | 9.24%24.9M | -6.49%24.15M | 9.23%27.65M | 13.83%30.5M | 13.83%30.5M | -19.43%22.79M | -19.24%25.82M | 0.17%25.32M | 64.28%26.79M | 64.28%26.79M |
Shareholders'equity | ||||||||||
Share capital | -82.64%6.67K | -72.62%6.26K | -61.05%4.04K | 342.94%3.77K | 342.94%3.77K | 18.54%38.44K | -7.80%22.86K | -48.54%10.36K | -67.94%850 | -67.94%850 |
-common stock | -82.64%6.67K | -72.62%6.26K | -61.05%4.04K | 342.94%3.77K | 342.94%3.77K | 18.54%38.44K | -7.80%22.86K | -48.54%10.36K | -67.94%850 | -67.94%850 |
Retained earnings | -22.11%-71.43M | -25.10%-68.3M | -40.26%-71.03M | -46.44%-70.14M | -46.44%-70.14M | -220.93%-58.5M | -230.41%-54.6M | -211.67%-50.64M | -270.89%-47.9M | -270.89%-47.9M |
Paid-in capital | 20.13%79M | 17.60%77.42M | 27.83%77.42M | 30.19%71.9M | 30.19%71.9M | 32.63%65.76M | 50.93%65.83M | 62.10%60.57M | 109.55%55.23M | 109.55%55.23M |
Gains losses not affecting retained earnings | -54.70%1.13M | -39.20%1.76M | -63.69%1.2M | -40.80%2.29M | -40.80%2.29M | -20.55%2.5M | -11.34%2.9M | 6.35%3.32M | 18.32%3.87M | 18.32%3.87M |
Total stockholders'equity | -11.14%8.71M | -23.10%10.89M | -42.61%7.61M | -63.84%4.05M | -63.84%4.05M | -71.62%9.8M | -53.41%14.16M | -45.36%13.25M | -33.02%11.19M | -33.02%11.19M |
Noncontrolling interests | 248.30%1.43M | 582.71%1.63M | 614.37%1.01M | 717.88%1.17M | 717.88%1.17M | 59.25%411.94K | -5.28%238.1K | -35.32%141.92K | -21.87%143K | -21.87%143K |
Total equity | -0.68%10.14M | -13.08%12.51M | -35.65%8.62M | -53.98%5.22M | -53.98%5.22M | -70.65%10.21M | -53.01%14.4M | -45.27%13.39M | -32.89%11.34M | -32.89%11.34M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data
No Data