(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 | 184.05%140.25K | 184.05%140.25K | 28.46%123.12K | 840.33%52.04K | 3.16%199.39K | -12.75%49.37K | -12.75%49.37K | -86.35%95.84K | -67.14%5.53K | 60.30%193.28K |
-Cash and cash equivalents | 184.05%140.25K | 184.05%140.25K | 28.46%123.12K | 840.33%52.04K | 3.16%199.39K | -12.75%49.37K | -12.75%49.37K | -86.35%95.84K | -67.14%5.53K | 60.30%193.28K |
Receivables | --1.65M | --1.65M | 2,878.23%1.65M | 411.58%1.67M | 430.05%1.67M | --0 | --0 | -45.37%55.47K | --327.29K | --315.69K |
-Accounts receivable | --1.65M | --1.65M | 2,878.23%1.65M | 411.58%1.67M | 430.05%1.67M | --0 | --0 | --55.47K | --327.29K | --315.69K |
Other current assets | -65.82%16.82K | -65.82%16.82K | -91.84%16.82K | -95.64%8.84K | -96.05%8.84K | -80.45%49.2K | -80.45%49.2K | 17.64%206.11K | -2.49%202.67K | -7.17%223.87K |
Total current assets | 1,735.36%1.81M | 1,735.36%1.81M | 401.37%1.79M | 224.04%1.74M | 156.75%1.88M | -84.16%98.57K | -84.16%98.57K | -63.48%357.42K | 138.34%535.5K | 102.59%732.83K |
Non current assets | ||||||||||
Net PPE | 1,525.10%17.37M | 1,525.10%17.37M | 27.24%3.03M | 43.00%3.24M | 56.13%3.23M | -45.84%1.07M | -45.84%1.07M | 33.99%2.38M | 31.83%2.26M | 28.66%2.07M |
-Gross PPE | 1,347.67%18.15M | 1,347.67%18.15M | 49.13%3.8M | 64.60%3.99M | 78.46%3.95M | -40.49%1.25M | -40.49%1.25M | 34.69%2.55M | 32.84%2.42M | 30.08%2.22M |
-Accumulated depreciation | -318.99%-772.6K | -318.99%-772.6K | -353.25%-776.38K | -373.75%-749.43K | -396.40%-721.54K | -39.42%-184.39K | -39.42%-184.39K | -45.30%-171.29K | -49.28%-158.19K | -54.34%-145.36K |
Goodwill and other intangible assets | --11.12M | --11.12M | --22.36M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Goodwill | --11.12M | --11.12M | --22.36M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -16.15%2.28M | -13.29%2.33M | --2.47M |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --100K | --100K | --100K |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --292.97K | --7.18K | --5.21K |
Other non current assets | --53.47K | --53.47K | -92.22%50.38K | -92.32%49.71K | -92.64%47.64K | ---- | ---- | -6.24%647.4K | -5.09%647.4K | -3.92%647.4K |
Total non current assets | 2,570.12%28.54M | 2,570.12%28.54M | 346.33%25.44M | -38.54%3.29M | -38.05%3.28M | -79.58%1.07M | -79.58%1.07M | 9.92%5.7M | 5.15%5.35M | 131.89%5.29M |
Total assets | 2,499.65%30.35M | 2,499.65%30.35M | 349.58%27.23M | -14.64%5.02M | -14.36%5.16M | -80.07%1.17M | -80.07%1.17M | -1.74%6.06M | 10.78%5.88M | 127.88%6.03M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 107.40%1.79M | 107.40%1.79M | 10.33%1.96M | 11.59%1.77M | 20.90%1.69M | -39.90%864.47K | -39.90%864.47K | 72.02%1.78M | 62.28%1.59M | 61.53%1.4M |
-accounts payable | 112.04%1.43M | 112.04%1.43M | 10.33%1.96M | 11.59%1.77M | 20.90%1.69M | -53.06%675.2K | -53.06%675.2K | 72.02%1.78M | 62.28%1.59M | 61.53%1.4M |
-Due to related parties current | 90.85%361.22K | 90.85%361.22K | ---- | ---- | ---- | --189.27K | --189.27K | ---- | ---- | ---- |
Current accrued expenses | 261.71%1.76M | 261.71%1.76M | --1.82M | --844.45K | --708.2K | 122.64%485.73K | 122.64%485.73K | ---- | ---- | ---- |
Current debt and capital lease obligation | 427.74%19.69M | 427.74%19.69M | 477.82%20.27M | 534.07%19.55M | 570.09%19.57M | 297.87%3.73M | 297.87%3.73M | 266.61%3.51M | 126.62%3.08M | 171.92%2.92M |
-Current debt | 427.74%19.69M | 427.74%19.69M | 477.82%20.27M | 534.07%19.55M | 570.09%19.57M | 297.87%3.73M | 297.87%3.73M | 266.61%3.51M | 126.62%3.08M | 171.92%2.92M |
Current deferred liabilities | 5,303.07%4.61M | 5,303.07%4.61M | 1,837.30%9.45M | 2,820.94%9.65M | 7,104.48%9.67M | -32.57%85.41K | -32.57%85.41K | 309.14%487.55K | 194.60%330.43K | -17.02%134.16K |
Other current liabilities | 45.36%802.42K | 45.36%802.42K | 157.01%716.96K | 3,136.46%647.29K | 4,615.97%943.19K | 2,660.14%552.03K | 2,660.14%552.03K | 19.74%278.97K | -90.61%20K | -90.61%20K |
Current liabilities | 401.12%28.66M | 401.12%28.66M | 465.08%34.21M | 546.55%32.47M | 628.75%32.57M | 108.64%5.72M | 108.64%5.72M | 158.32%6.05M | 88.49%5.02M | 93.30%4.47M |
Non current liabilities | ||||||||||
Total non current liabilities | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Total liabilities | 401.12%28.66M | 401.12%28.66M | 465.08%34.21M | 546.55%32.47M | 628.75%32.57M | 27.75%5.72M | 27.75%5.72M | 48.85%6.05M | 14.76%5.02M | 11.33%4.47M |
Shareholders'equity | ||||||||||
Share capital | 102.71%683.21K | 102.71%683.21K | 105.73%678.93K | 102.77%668.48K | 9.46%358.21K | 3.58%337.03K | 3.58%337.03K | 1.57%330K | 2.43%329.67K | 3.20%327.24K |
-common stock | 83.12%79.66K | 83.12%79.66K | 106.72%75.4K | 79.71%64.94K | 91.83%64.68K | 36.58%43.5K | 36.58%43.5K | 16.28%36.47K | 27.56%36.14K | 43.08%33.72K |
-Preferred stock | 105.62%603.55K | 105.62%603.55K | 105.61%603.53K | 105.61%603.53K | 0.00%293.53K | 0.00%293.53K | 0.00%293.53K | 0.00%293.53K | 0.00%293.53K | 0.00%293.53K |
Retained earnings | -8.25%-27.19M | -8.25%-27.19M | -77.30%-33.75M | -54.24%-27.85M | -69.62%-27.47M | -70.85%-25.12M | -70.85%-25.12M | -43.67%-19.04M | -43.23%-18.06M | -52.33%-16.2M |
Paid-in capital | 40.74%28.48M | 40.74%28.48M | 40.88%26.36M | -99.80%36.28K | --0 | 28.38%20.23M | 28.38%20.23M | 23.77%18.71M | 39.75%18.59M | 100.26%17.43M |
Less: Treasury stock | --300K | --300K | --300K | --300K | --300K | --0 | --0 | ---- | ---- | ---- |
Other equity interest | --31.94K | --31.94K | --31.94K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 137.29%1.7M | 137.29%1.7M | -309,905.50%-6.98M | -3,284.07%-27.45M | -1,861.67%-27.41M | -429.22%-4.55M | -429.22%-4.55M | -99.89%2.25K | -7.83%861.97K | 213.53%1.56M |
Total equity | 137.29%1.7M | 137.29%1.7M | -309,905.50%-6.98M | -3,284.07%-27.45M | -1,861.67%-27.41M | -429.22%-4.55M | -429.22%-4.55M | -99.89%2.25K | -7.83%861.97K | 213.53%1.56M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data