(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 | 1,411.26%745.58K | 228.95%736.32K | 228.95%736.32K | 125.29%445.42K | 817.48%1.05M | -74.66%49.34K | 97.95%223.84K | 97.95%223.84K | 337.60%197.71K | 30.73%114.21K |
-Cash and cash equivalents | 1,411.26%745.58K | 228.95%736.32K | 228.95%736.32K | 125.29%445.42K | 817.48%1.05M | -74.66%49.34K | 97.95%223.84K | 97.95%223.84K | 337.60%197.71K | 30.73%114.21K |
Receivables | -75.69%159.4K | 62.80%1.04M | 62.80%1.04M | -61.87%197.04K | -98.58%6.88K | 114.46%655.82K | 99.66%635.94K | 99.66%635.94K | 71.08%516.7K | 28.38%485.59K |
-Accounts receivable | 4,189.12%88.7K | 49,780.56%1.03M | 49,780.56%1.03M | 6,101.35%128.24K | 0.00%2.07K | 0.00%2.07K | 0.00%2.07K | 0.00%2.07K | 0.00%2.07K | 0.00%2.07K |
-Taxes receivable | 344.15%67.01K | ---- | ---- | --65.1K | -97.08%1.03K | --15.09K | ---- | ---- | --0 | -57.95%35.41K |
-Related party accounts receivable | ---- | --0 | --0 | --0 | --0 | 111.85%634.97K | 116.66%630.18K | 116.66%630.18K | 79.43%510.99K | 54.27%444.23K |
-Other receivables | -0.14%3.69K | 2.41%3.78K | 2.41%3.78K | 1.37%3.7K | -2.65%3.78K | -7.67%3.7K | -6.39%3.69K | -6.39%3.69K | -7.06%3.65K | -3.82%3.88K |
Inventory | --738.12K | --1.22M | --1.22M | 1,811.86%1.89M | 1,733.23%1.81M | --0 | --0 | --0 | 0.00%99K | 0.00%99K |
Prepaid assets | -0.12%41.7K | 2.41%42.72K | 2.41%42.72K | 1.37%41.79K | -2.67%42.67K | -7.67%41.75K | -6.40%41.71K | -6.40%41.71K | -7.05%41.22K | -3.82%43.84K |
Restricted cash | -0.12%8.49K | 2.43%8.7K | 2.43%8.7K | 1.38%8.51K | -2.67%8.69K | -7.67%8.5K | -6.42%8.49K | -6.42%8.49K | -7.05%8.39K | -3.82%8.92K |
Other current assets | ---- | --55.27K | --55.27K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 124.16%1.69M | 240.03%3.09M | 240.03%3.09M | 199.59%2.59M | 288.65%2.92M | 15.52%755.4K | 55.76%909.99K | 55.76%909.99K | 72.75%863.02K | 21.32%751.57K |
Non current assets | ||||||||||
Net PPE | -5.37%5.11M | -2.49%5.48M | -2.49%5.48M | -4.97%5.48M | -8.34%5.83M | -20.43%5.4M | -18.91%5.62M | -18.91%5.62M | -19.52%5.76M | -16.45%6.36M |
-Gross PPE | 8.56%9M | 63.81%9.2M | 63.81%9.2M | 9.72%9M | 5.63%9.17M | -7.20%8.29M | -18.91%5.62M | -18.91%5.62M | -6.78%8.21M | -3.85%8.68M |
-Accumulated depreciation | -34.64%-3.89M | ---3.72M | ---3.72M | -44.44%-3.53M | -43.83%-3.34M | -34.72%-2.89M | ---- | ---- | -48.86%-2.44M | -63.65%-2.32M |
Goodwill and other intangible assets | -0.12%263.01K | 2.41%269.46K | 2.41%269.46K | -92.26%263.58K | -92.57%269.18K | -92.95%263.33K | -92.85%263.12K | -92.85%263.12K | -7.05%3.41M | -3.82%3.62M |
-Goodwill | -0.12%263.01K | 2.41%269.46K | 2.41%269.46K | -92.26%263.58K | -92.57%269.18K | -92.95%263.33K | -92.85%263.12K | -92.85%263.12K | -7.05%3.41M | -3.82%3.62M |
Investments and advances | ---- | --0 | --0 | --0 | --0 | -39.04%1.27M | -58.53%775.58K | -58.53%775.58K | -64.77%569.19K | -58.01%665.54K |
Related parties assets | ---- | --0 | --0 | --0 | --0 | 111.85%634.97K | 116.66%630.18K | 116.66%630.18K | 79.43%510.99K | 54.27%444.23K |
Total non current assets | -22.50%5.38M | -13.66%5.75M | -13.66%5.75M | -41.05%5.74M | -42.73%6.1M | -44.99%6.94M | -46.66%6.66M | -46.66%6.66M | -21.72%9.74M | -17.86%10.65M |
Total assets | -8.10%7.07M | 16.86%8.84M | 16.86%8.84M | -21.46%8.33M | -20.88%9.02M | -42.01%7.69M | -42.08%7.57M | -42.08%7.57M | -18.07%10.6M | -16.07%11.4M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 68.86%12.8M | 111.88%14.41M | 111.88%14.41M | 32.03%8.27M | 87.22%7.88M | 51.19%7.58M | 72.91%6.8M | 72.91%6.8M | 82.99%6.26M | -0.83%4.21M |
-accounts payable | -9.52%2.36M | 28.24%2.95M | 28.24%2.95M | 37.63%2.67M | 68.24%2.82M | -21.45%2.61M | -20.41%2.3M | -20.41%2.3M | -5.93%1.94M | -16.19%1.68M |
-Total tax payable | --0 | 37.80%48.58K | 37.80%48.58K | --0 | --0 | --0 | --35.25K | --35.25K | --10.98K | --0 |
-Due to related parties current | 110.08%10.44M | 155.47%11.42M | 155.47%11.42M | 29.84%5.6M | 99.78%5.06M | 201.89%4.97M | 330.87%4.47M | 330.87%4.47M | 226.90%4.31M | 15.98%2.53M |
Current debt and capital lease obligation | 15.14%131.17K | 15.14%128.46K | 15.14%128.46K | 11.26%120.14K | -38.19%119.03K | 4.72%113.93K | 9.02%111.57K | 9.02%111.57K | -40.68%107.98K | 99.81%192.58K |
-Current debt | 0.00%986 | 0.00%986 | 0.00%986 | 0.00%986 | -98.81%986 | 0.00%986 | 0.00%986 | 0.00%986 | -98.85%986 | 3,731.52%83.03K |
-Current capital lease obligation | 15.27%130.19K | 15.27%127.48K | 15.27%127.48K | 11.37%119.15K | 7.76%118.05K | 4.76%112.94K | 9.11%110.59K | 9.11%110.59K | 11.25%106.99K | 16.28%109.55K |
Current deferred liabilities | --42.07K | --43.1K | --43.1K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other current liabilities | -36.32%7.93K | -46.97%8.02K | -46.97%8.02K | 126.25%24.16K | 31.37%16.32K | 10.51%12.45K | 91.41%15.13K | 91.41%15.13K | 1.52%10.68K | 11.57%12.42K |
Current liabilities | 68.44%12.98M | 110.60%14.59M | 110.60%14.59M | 31.83%8.41M | 81.59%8.02M | 50.11%7.71M | 71.33%6.93M | 71.33%6.93M | 76.52%6.38M | 1.43%4.42M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -10.22%1.16M | -7.25%1.22M | -7.25%1.22M | -7.58%1.23M | -10.83%1.29M | -15.10%1.29M | -13.64%1.32M | -13.64%1.32M | -13.96%1.33M | -10.59%1.45M |
-Long term capital lease obligation | -10.22%1.16M | -7.25%1.22M | -7.25%1.22M | -7.58%1.23M | -10.83%1.29M | -15.10%1.29M | -13.64%1.32M | -13.64%1.32M | -13.96%1.33M | -10.59%1.45M |
Due to related parties non current | ---- | --0 | --0 | -2.37%5.54M | -21.73%6.28M | -35.55%6M | -38.91%5.88M | -38.91%5.88M | -37.93%5.67M | -2.96%8.02M |
Derivative product liabilities | 101.74%696 | -27.40%355 | -27.40%355 | 278.21%1.77K | 21.86%931 | -68.06%345 | -97.79%489 | -97.79%489 | -99.94%468 | -99.98%764 |
Total non current liabilities | -84.09%1.16M | -82.99%1.22M | -82.99%1.22M | -3.34%6.77M | -20.06%7.56M | -32.68%7.29M | -35.57%7.2M | -35.57%7.2M | -38.72%7.01M | -29.72%9.46M |
Total liabilities | -5.72%14.14M | 11.95%15.81M | 11.95%15.81M | 13.42%15.18M | 12.29%15.59M | -6.06%15M | -7.16%14.13M | -7.16%14.13M | -11.04%13.39M | -22.11%13.88M |
Shareholders'equity | ||||||||||
Share capital | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.06%61.8K | -0.10%61.8K |
-common stock | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.06%61.7K | -0.10%61.7K |
-Preferred stock | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 |
Retained earnings | 0.73%-31.3M | -1.05%-31.11M | -1.05%-31.11M | -15.12%-30.92M | -15.01%-30.57M | -17.54%-31.53M | -17.21%-30.78M | -17.21%-30.78M | -2.51%-26.86M | 6.42%-26.58M |
Paid-in capital | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.07%24.99M | -0.02%24.99M |
Gains losses not affecting retained earnings | 0.58%-995.06K | -8.96%-1.09M | -8.96%-1.09M | -1.09%-1.16M | -8.49%-1.22M | 9.08%-1M | 10.07%-998.83K | 10.07%-998.83K | -1.73%-1.14M | -6.51%-1.13M |
Other equity interest | 0.11%175.44K | 0.15%175.44K | 0.15%175.44K | 0.16%175.39K | 0.17%175.29K | 0.21%175.25K | 0.26%175.18K | 0.26%175.18K | -9.38%175.11K | 3.39%174.99K |
Total stockholders'equity | 3.21%-7.07M | -6.29%-6.97M | -6.29%-6.97M | -146.36%-6.86M | -164.64%-6.57M | -170.47%-7.31M | -204.81%-6.56M | -204.81%-6.56M | -32.20%-2.78M | 41.44%-2.48M |
Total equity | 3.21%-7.07M | -6.29%-6.97M | -6.29%-6.97M | -146.36%-6.86M | -164.64%-6.57M | -170.47%-7.31M | -204.81%-6.56M | -204.81%-6.56M | -32.20%-2.78M | 41.44%-2.48M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data