(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 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1,695.83%431K | -74.06%62K | -74.06%62K | -87.30%48K | -95.84%32K | -97.16%24K | -68.84%239K | -68.84%239K | -31.15%378K | -52.47%770K |
-Cash and cash equivalents | 1,695.83%431K | -74.06%62K | -74.06%62K | -87.30%48K | -95.84%32K | -97.16%24K | -68.84%239K | -68.84%239K | -31.15%378K | -52.47%770K |
Receivables | -26.77%1.12M | -29.62%1.11M | -29.62%1.11M | -52.17%1.43M | -46.64%1.38M | -49.75%1.53M | -44.54%1.57M | -44.54%1.57M | -19.52%2.99M | 2.62%2.59M |
-Accounts receivable | -26.77%1.12M | -29.62%1.11M | -29.62%1.11M | -40.07%1.43M | -38.95%1.38M | -43.28%1.53M | -44.54%1.57M | -44.54%1.57M | -24.06%2.39M | 0.71%2.26M |
-Notes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 5.41%604K | 18.12%326K |
Inventory | -15.53%4.24M | -12.16%4.14M | -12.16%4.14M | -3.90%4.39M | 17.67%4.98M | 59.80%5.02M | 67.23%4.71M | 67.23%4.71M | 71.57%4.57M | 153.23%4.23M |
Other current assets | -18.08%435K | 2.03%502K | 2.03%502K | --644K | --330K | --531K | -0.61%492K | -0.61%492K | ---- | ---- |
Total current assets | -12.35%6.23M | -17.18%5.81M | -17.18%5.81M | -17.94%6.51M | -11.42%6.73M | 1.11%7.11M | 1.48%7.01M | 1.48%7.01M | 14.58%7.94M | 30.58%7.59M |
Non current assets | ||||||||||
Net PPE | 95.42%1.75M | 103.08%1.85M | 103.08%1.85M | -24.03%724K | -18.91%815K | -14.09%896K | -13.18%909K | -13.18%909K | -13.76%953K | -15.26%1.01M |
-Gross PPE | 35.26%4.11M | 37.87%4.14M | 37.87%4.14M | -1.40%2.97M | -0.93%3M | 0.30%3.04M | 0.40%3.01M | 0.40%3.01M | -0.27%3.01M | -1.05%3.03M |
-Accumulated depreciation | -10.05%-2.35M | -9.59%-2.3M | -9.59%-2.3M | -9.10%-2.24M | -8.01%-2.18M | -7.87%-2.14M | -7.71%-2.1M | -7.71%-2.1M | -7.54%-2.05M | -7.96%-2.02M |
Goodwill and other intangible assets | -8.50%2.8M | -8.32%2.86M | -8.32%2.86M | -8.15%2.93M | -8.02%2.99M | -7.89%3.06M | -8.60%3.12M | -8.60%3.12M | -9.22%3.19M | -9.83%3.26M |
-Goodwill | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M | 0.00%1.03M |
-Other intangible assets | -12.82%1.77M | -12.42%1.83M | -12.42%1.83M | -12.05%1.9M | -11.74%1.96M | -11.44%2.03M | -12.32%2.09M | -12.32%2.09M | -13.05%2.16M | -13.77%2.22M |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%14K | 0.00%14K |
Other non current assets | 0.00%14K | 0.00%14K | 0.00%14K | --14K | --14K | --14K | 0.00%14K | 0.00%14K | ---- | ---- |
Total non current assets | 14.99%4.56M | 16.73%4.72M | 16.73%4.72M | -11.77%3.67M | -10.55%3.82M | -9.34%3.97M | -9.65%4.05M | -9.65%4.05M | -10.28%4.16M | -11.14%4.27M |
Total assets | -2.56%10.79M | -4.77%10.53M | -4.77%10.53M | -15.82%10.18M | -11.11%10.55M | -2.90%11.08M | -2.90%11.06M | -2.90%11.06M | 4.62%12.09M | 11.69%11.87M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -33.89%716K | -35.68%595K | -35.68%595K | -68.12%505K | -54.97%756K | 9.39%1.08M | -15.45%925K | -15.45%925K | 2.66%1.58M | 72.21%1.68M |
-accounts payable | -36.49%644K | -39.18%520K | -39.18%520K | -71.72%427K | -57.11%688K | 11.06%1.01M | -15.93%855K | -15.93%855K | 2.86%1.51M | 77.43%1.6M |
-Total tax payable | 4.35%72K | 7.14%75K | 7.14%75K | 5.41%78K | -9.33%68K | -10.39%69K | -9.09%70K | -9.09%70K | -1.33%74K | 5.63%75K |
Current accrued expenses | -11.43%62K | -14.66%163K | -14.66%163K | -14.42%279K | -57.58%14K | 55.56%70K | 289.80%191K | 289.80%191K | 640.91%326K | -8.33%33K |
Current provisions | 1.52%67K | -10.81%66K | -10.81%66K | -17.07%68K | -15.79%64K | -17.50%66K | -9.76%74K | -9.76%74K | 3.80%82K | 11.76%76K |
Current debt and capital lease obligation | 133.83%1.72M | 200.00%729K | 200.00%729K | 274.79%907K | 364.17%1.11M | -29.64%736K | -73.95%243K | -73.95%243K | -72.50%242K | -76.86%240K |
-Current debt | 206.12%1.5M | --515K | --515K | --715K | --865K | -39.95%490K | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -10.16%221K | -11.93%214K | -11.93%214K | -20.66%192K | 3.75%249K | 6.96%246K | 8.48%243K | 8.48%243K | -12.95%242K | 10.60%240K |
Current deferred liabilities | 216.67%38K | -90.00%16K | -90.00%16K | 345.00%89K | -60.94%25K | -62.50%12K | 900.00%160K | 900.00%160K | -84.62%20K | -11.11%64K |
Other current liabilities | 11.11%40K | -4.88%39K | -4.88%39K | -7.50%37K | -63.51%27K | -55.56%36K | -46.05%41K | -46.05%41K | -33.33%40K | 2.78%74K |
Current liabilities | 18.12%2.7M | 0.12%1.68M | 0.12%1.68M | -14.59%2.06M | -4.06%2.22M | -13.64%2.29M | -34.77%1.68M | -34.77%1.68M | -20.80%2.41M | -1.78%2.32M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 964.76%1.12M | 600.60%1.18M | 600.60%1.18M | -84.72%35K | -86.25%40K | -70.75%105K | -70.16%168K | -70.16%168K | -70.72%229K | -77.12%291K |
-Long term capital lease obligation | 964.76%1.12M | 600.60%1.18M | 600.60%1.18M | -84.72%35K | -86.25%40K | -67.69%105K | -54.10%168K | -54.10%168K | -45.86%229K | -39.38%291K |
Total non current liabilities | 964.76%1.12M | 600.60%1.18M | 600.60%1.18M | -84.72%35K | -86.25%40K | -70.75%105K | -70.11%168K | -70.11%168K | -70.72%229K | -77.12%291K |
Total liabilities | 59.71%3.82M | 54.68%2.86M | 54.68%2.86M | -20.68%2.09M | -13.22%2.26M | -20.47%2.39M | -41.10%1.85M | -41.10%1.85M | -31.02%2.64M | -28.17%2.61M |
Shareholders'equity | ||||||||||
Share capital | 0.62%652K | 0.46%650K | 0.46%650K | 0.46%649K | 0.46%649K | 0.78%648K | 0.78%647K | 0.78%647K | 0.78%646K | 1.10%646K |
-common stock | 0.62%652K | 0.46%650K | 0.46%650K | 0.46%649K | 0.46%649K | 0.78%648K | 0.78%647K | 0.78%647K | 0.78%646K | 1.10%646K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Retained earnings | -1.98%-97.72M | -1.82%-96.98M | -1.82%-96.98M | -1.67%-96.51M | -1.27%-96.27M | -0.06%-95.82M | 0.67%-95.24M | 0.67%-95.24M | 1.45%-94.92M | 2.00%-95.07M |
Paid-in capital | 0.18%104.07M | 0.19%104.02M | 0.19%104.02M | 0.21%103.97M | 0.22%103.93M | 0.32%103.88M | 0.31%103.82M | 0.31%103.82M | 0.30%103.76M | 0.31%103.7M |
Less: Treasury stock | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K |
Total stockholders'equity | -19.69%6.98M | -16.71%7.67M | -16.71%7.67M | -14.46%8.09M | -10.51%8.28M | 3.38%8.69M | 11.64%9.21M | 11.64%9.21M | 22.21%9.46M | 32.39%9.26M |
Total equity | -19.69%6.98M | -16.71%7.67M | -16.71%7.67M | -14.46%8.09M | -10.51%8.28M | 3.38%8.69M | 11.64%9.21M | 11.64%9.21M | 22.21%9.46M | 32.39%9.26M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- |
No Data