(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 | -81.39%817K | -81.39%817K | -39.00%1.31M | -55.10%2M | -67.00%1.59M | -38.78%4.39M | -38.78%4.39M | -75.33%2.15M | -62.10%4.45M | -69.44%4.82M |
-Cash and cash equivalents | -81.39%817K | -81.39%817K | -39.00%1.31M | -55.10%2M | -67.00%1.59M | -38.78%4.39M | -38.78%4.39M | -75.33%2.15M | -62.10%4.45M | -69.44%4.82M |
Receivables | 8.54%3.63M | 8.54%3.63M | -83.34%771K | -78.43%1.05M | -28.78%4.89M | -5.16%3.35M | -5.16%3.35M | 4.85%4.63M | 13.63%4.85M | 93.10%6.86M |
-Accounts receivable | -51.63%844K | -51.63%844K | -74.29%771K | -67.73%1.05M | -56.60%1.57M | -49.26%1.75M | -49.26%1.75M | 12.36%3M | -12.65%3.24M | 113.16%3.61M |
-Loans receivable | 86.48%4.1M | 86.48%4.1M | ---- | ---- | 31.31%4.1M | --2.2M | --2.2M | 33.31%2.2M | 384.99%2.2M | 77.68%3.12M |
-Accrued interest receivable | 1,036.36%250K | 1,036.36%250K | ---- | ---- | 42.00%71K | --22K | --22K | --33K | --12K | --50K |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -84.38%15K | -85.58%15K | -23.53%78K |
-Recievables adjustments allowances | -152.51%-1.56M | -152.51%-1.56M | ---- | ---- | ---850K | ---617K | ---617K | ---617K | ---617K | ---- |
Prepaid assets | -1.42%4.51M | -1.42%4.51M | -35.89%4.87M | -31.16%4.35M | -33.48%4.4M | -39.48%4.58M | -39.48%4.58M | -12.44%7.6M | -21.52%6.31M | -8.19%6.61M |
Other current assets | ---- | ---- | --2.42M | --3.04M | ---- | ---- | ---- | ---- | ---- | --3K |
Total current assets | -27.23%8.96M | -27.23%8.96M | -34.78%9.38M | -33.17%10.43M | -40.57%10.88M | -38.18%12.31M | -38.18%12.31M | -34.10%14.38M | -35.11%15.61M | -31.05%18.3M |
Non current assets | ||||||||||
Net PPE | -88.21%237K | -88.21%237K | -25.37%1.57M | -27.97%1.69M | -17.85%1.91M | -16.04%2.01M | -16.04%2.01M | -5.69%2.11M | 5.49%2.35M | 2.61%2.32M |
-Gross PPE | -49.52%2.14M | -49.52%2.14M | -14.00%3.67M | -17.11%3.82M | -12.03%4.12M | -10.28%4.24M | -10.28%4.24M | -5.24%4.27M | 2.26%4.61M | 4.09%4.69M |
-Accumulated depreciation | 14.66%-1.9M | 14.66%-1.9M | 2.96%-2.1M | 5.87%-2.13M | 6.33%-2.22M | 4.37%-2.23M | 4.37%-2.23M | 4.79%-2.17M | 0.87%-2.27M | -5.57%-2.37M |
Goodwill and other intangible assets | -74.23%841K | -74.23%841K | -59.91%2.36M | -58.62%2.67M | -57.59%2.96M | -56.61%3.26M | -56.61%3.26M | 80.03%5.9M | 87.32%6.44M | 93.98%6.99M |
-Other intangible assets | -74.23%841K | -74.23%841K | -59.91%2.36M | -58.62%2.67M | -57.59%2.96M | -56.61%3.26M | -56.61%3.26M | 80.03%5.9M | 87.32%6.44M | 93.98%6.99M |
Investments and advances | -50.25%794K | -50.25%794K | -53.47%1M | -54.87%1M | -29.80%1.6M | -30.00%1.6M | -30.00%1.6M | 12.45%2.15M | 392.44%2.22M | 465.59%2.29M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -84.38%15K | -85.58%15K | -23.53%78K |
Non current deferred assets | -1.23%401K | -1.23%401K | -1.01%394K | -7.09%393K | -7.19%413K | -7.94%406K | -7.94%406K | -92.33%398K | -91.64%423K | -91.15%445K |
Non current prepaid assets | --0 | --0 | 1.47%69K | -46.28%65K | -9.21%69K | -8.00%69K | -8.00%69K | -85.86%68K | -92.95%121K | -90.42%76K |
Total non current assets | -69.05%2.27M | -69.05%2.27M | -49.15%5.4M | -49.66%5.81M | -42.59%6.96M | -42.22%7.35M | -42.22%7.35M | -18.89%10.62M | -10.42%11.55M | 0.22%12.11M |
Total assets | -42.86%11.23M | -42.86%11.23M | -40.88%14.78M | -40.18%16.25M | -41.37%17.83M | -39.76%19.66M | -39.76%19.66M | -28.40%25M | -26.50%27.16M | -21.26%30.41M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.68%3.4M | -1.68%3.4M | -3.57%3.35M | -15.42%3.34M | -18.76%3.5M | -25.79%3.45M | -25.79%3.45M | -16.55%3.48M | -10.85%3.94M | -6.61%4.31M |
-accounts payable | -1.95%201K | -1.95%201K | -28.99%196K | -64.02%204K | -70.97%218K | -81.68%205K | -81.68%205K | -63.20%276K | -44.14%567K | -38.74%751K |
-Total tax payable | -1.66%3.19M | -1.66%3.19M | -1.38%3.16M | -7.26%3.13M | -7.74%3.28M | -8.09%3.25M | -8.09%3.25M | -6.30%3.2M | -0.94%3.38M | 5.02%3.56M |
Current accrued expenses | -20.09%350K | -20.09%350K | -22.35%132K | -19.02%132K | -17.65%266K | 12.60%438K | 12.60%438K | -51.43%170K | -41.79%163K | 12.94%323K |
Current debt and capital lease obligation | -72.54%123K | -72.54%123K | -35.66%314K | -29.03%352K | 28.66%413K | 26.55%448K | 26.55%448K | 42.27%488K | 46.75%496K | -31.26%321K |
-Current capital lease obligation | -72.54%123K | -72.54%123K | -35.66%314K | -29.03%352K | 28.66%413K | 26.55%448K | 26.55%448K | 42.27%488K | 46.75%496K | -31.26%321K |
Current deferred liabilities | 14.07%843K | 14.07%843K | 19.14%1.13M | 14.86%912K | -31.23%720K | -40.64%739K | -40.64%739K | -27.46%951K | -48.41%794K | -34.23%1.05M |
Other current liabilities | -76.85%144K | -76.85%144K | -89.03%162K | -39.95%236K | -69.25%425K | -71.47%622K | -71.47%622K | -61.36%1.48M | -94.27%393K | -87.69%1.38M |
Current liabilities | -14.82%4.86M | -14.82%4.86M | -22.39%5.09M | -14.20%4.97M | -27.88%5.32M | -35.38%5.7M | -35.38%5.7M | -34.32%6.56M | -56.94%5.79M | -59.41%7.38M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -92.53%124K | -92.53%124K | -13.93%1.45M | -20.55%1.49M | -18.28%1.63M | -18.74%1.66M | -18.74%1.66M | -18.37%1.68M | -11.16%1.88M | -4.55%1.99M |
-Long term debt | -1.59%124K | -1.59%124K | -0.81%122K | -6.92%121K | -7.97%127K | -8.03%126K | -8.03%126K | -8.89%123K | -3.70%130K | 3.76%138K |
-Long term capital lease obligation | --0 | --0 | -14.96%1.32M | -21.57%1.37M | -19.05%1.5M | -19.51%1.54M | -19.51%1.54M | -19.03%1.56M | -11.67%1.75M | -5.12%1.85M |
Total non current liabilities | -92.53%124K | -92.53%124K | -13.93%1.45M | -20.55%1.49M | -18.28%1.63M | -18.74%1.66M | -18.74%1.66M | -18.37%1.68M | -11.16%1.88M | -4.55%1.99M |
Total liabilities | -32.36%4.98M | -32.36%4.98M | -20.66%6.54M | -15.76%6.46M | -25.84%6.95M | -32.25%7.36M | -32.25%7.36M | -31.60%8.24M | -50.72%7.67M | -53.77%9.37M |
Shareholders'equity | ||||||||||
Share capital | 0.00%7K | 0.00%7K | -80.56%7K | -80.56%7K | -80.00%7K | 0.00%7K | 0.00%7K | 2.86%36K | 2.86%36K | 12.90%35K |
-common stock | 0.00%7K | 0.00%7K | -80.56%7K | -80.56%7K | -80.00%7K | 0.00%7K | 0.00%7K | 2.86%36K | 2.86%36K | 12.90%35K |
Retained earnings | -11.52%-59.69M | -11.52%-59.69M | -17.91%-57.78M | -21.87%-56.26M | -23.41%-54.86M | -22.39%-53.53M | -22.39%-53.53M | -15.13%-49.01M | -5.06%-46.17M | -10.31%-44.45M |
Paid-in capital | 0.08%62.07M | 0.08%62.07M | 0.13%62.06M | 0.14%62.04M | 0.35%62.02M | 0.33%62.02M | 0.33%62.02M | 0.34%61.97M | 0.49%61.96M | 12.41%61.8M |
Gains losses not affecting retained earnings | 1.90%3.87M | 1.90%3.87M | 5.46%3.96M | 9.20%4M | 1.61%3.72M | 3.21%3.8M | 3.21%3.8M | 1.46%3.76M | -1.13%3.66M | -1.35%3.66M |
Total stockholders'equity | -49.14%6.25M | -49.14%6.25M | -50.83%8.24M | -49.78%9.79M | -48.29%10.88M | -43.50%12.3M | -43.50%12.3M | -26.92%16.76M | -9.16%19.49M | 14.22%21.04M |
Noncontrolling interests | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total equity | -49.14%6.25M | -49.14%6.25M | -50.83%8.24M | -49.78%9.79M | -48.29%10.88M | -43.50%12.3M | -43.50%12.3M | -26.71%16.76M | -8.88%19.49M | 14.61%21.04M |
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 | -- | -- | -- | -- |
No Data