(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 | -32.76%314K | 13.13%603K | 13.13%603K | 3,916.00%1M | 59.64%447K | 282.79%467K | 987.76%533K | 987.76%533K | -97.34%25K | -57.19%280K |
-Cash and cash equivalents | -32.76%314K | 13.13%603K | 13.13%603K | 3,916.00%1M | 59.64%447K | 282.79%467K | 987.76%533K | 987.76%533K | -97.34%25K | -57.19%280K |
Receivables | -35.41%3.52M | -21.73%5.05M | -21.73%5.05M | -19.52%6.04M | -48.17%4.51M | -13.56%5.44M | 5.43%6.45M | 5.43%6.45M | -3.36%7.51M | 64.75%8.7M |
-Accounts receivable | -30.31%3.25M | -15.57%4.79M | -15.57%4.79M | -12.33%5.27M | -51.53%3.73M | -9.61%4.67M | 9.42%5.67M | 9.42%5.67M | -13.49%6.01M | 69.58%7.7M |
-Related party accounts receivable | -66.02%264K | -66.67%259K | -66.67%259K | -48.27%777K | -22.30%777K | -31.54%777K | -16.72%777K | -16.72%777K | 81.84%1.5M | 35.14%1M |
Inventory | -21.46%12.02M | -30.14%11.3M | -30.14%11.3M | -19.84%15.96M | -43.41%13.69M | -26.61%15.3M | -5.13%16.18M | -5.13%16.18M | 28.37%19.92M | 76.58%24.19M |
Other current assets | 288.02%2.33M | -13.63%811K | -13.63%811K | -64.92%489K | -38.89%880K | -61.50%601K | -37.02%939K | -37.02%939K | -30.13%1.39M | -27.53%1.44M |
Total current assets | -16.66%18.18M | -26.29%17.76M | -26.29%17.76M | -18.53%23.5M | -43.59%19.53M | -24.34%21.81M | -2.47%24.1M | -2.47%24.1M | 10.01%28.85M | 60.08%34.62M |
Non current assets | ||||||||||
Net PPE | -35.71%441K | -35.64%493K | -35.64%493K | -32.32%559K | -38.64%543K | -27.02%686K | -22.78%766K | -22.78%766K | 0.24%826K | -0.11%885K |
-Gross PPE | 1.55%1.58M | 0.52%1.56M | 0.52%1.56M | 0.45%1.56M | -4.96%1.48M | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | 17.47%1.55M | 17.56%1.55M |
-Accumulated depreciation | -31.03%-1.14M | -35.71%-1.07M | -35.71%-1.07M | -37.69%-1M | -39.67%-933K | -41.44%-867K | -40.29%-787K | -40.29%-787K | -45.98%-727K | -53.56%-668K |
Goodwill and other intangible assets | 0.80%631K | 0.48%629K | 0.48%629K | 0.16%627K | 0.48%627K | 0.32%626K | 0.32%626K | 0.32%626K | 0.81%626K | 0.48%624K |
-Other intangible assets | 0.80%631K | 0.48%629K | 0.48%629K | 0.16%627K | 0.48%627K | 0.32%626K | 0.32%626K | 0.32%626K | 0.81%626K | 0.48%624K |
Related parties assets | -66.02%264K | -66.67%259K | -66.67%259K | -48.27%777K | -22.30%777K | -31.54%777K | -16.72%777K | -16.72%777K | 81.84%1.5M | 35.14%1M |
Total non current assets | -18.29%1.07M | -19.40%1.12M | -19.40%1.12M | -18.32%1.19M | -22.47%1.17M | -16.11%1.31M | -13.86%1.39M | -13.86%1.39M | -3.97%1.45M | -4.13%1.51M |
Total assets | -16.75%19.25M | -25.91%18.88M | -25.91%18.88M | -18.52%24.69M | -42.71%20.7M | -23.91%23.12M | -3.17%25.49M | -3.17%25.49M | 9.25%30.3M | 55.72%36.13M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -32.32%8.82M | -20.61%9.39M | -20.61%9.39M | -16.40%9.52M | -40.67%8.31M | -23.81%13.02M | 7.08%11.83M | 7.08%11.83M | 17.07%11.39M | 90.75%14.01M |
-accounts payable | -24.01%8.48M | -6.85%9.13M | -6.85%9.13M | -5.31%9.07M | -43.21%7.2M | -31.75%11.17M | -6.03%9.81M | -6.03%9.81M | 7.95%9.58M | 93.75%12.68M |
-Due to related parties current | -82.19%331K | -87.21%259K | -87.21%259K | -75.04%452K | -16.34%1.11M | 152.93%1.86M | 229.80%2.03M | 229.80%2.03M | 111.57%1.81M | 66.21%1.33M |
Current accrued expenses | 86.72%872K | 370.39%1.1M | 370.39%1.1M | 282.89%873K | 8.28%798K | -32.22%467K | -18.53%233K | -18.53%233K | -76.81%228K | 1.94%737K |
Current debt and capital lease obligation | 15.57%15.34M | 22.85%16.7M | 22.85%16.7M | 26.20%17.29M | 7.27%14M | 73.67%13.27M | 30.85%13.6M | 30.85%13.6M | 62.87%13.7M | 322.73%13.05M |
-Current debt | 16.10%15.18M | 23.02%16.5M | 23.02%16.5M | 26.34%17.08M | 7.15%13.8M | 74.96%13.08M | 31.08%13.41M | 31.08%13.41M | 63.74%13.52M | 338.24%12.88M |
-Current capital lease obligation | -20.10%155K | 10.70%207K | 10.70%207K | 16.11%209K | 16.09%202K | 16.17%194K | 16.15%187K | 16.15%187K | 16.13%180K | 16.78%174K |
Current liabilities | -6.49%25.03M | 5.97%27.19M | 5.97%27.19M | 9.35%27.68M | -16.86%23.11M | 5.26%26.76M | 18.11%25.66M | 18.11%25.66M | 32.39%25.31M | 149.22%27.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 25.01%10.85M | 31.03%10.87M | 31.03%10.87M | 15.99%9.77M | 3.46%9.05M | 2,380.57%8.68M | 2,006.35%8.3M | 2,006.35%8.3M | 1,827.23%8.42M | 1,729.50%8.75M |
-Long term debt | 27.29%10.85M | 34.38%10.87M | 34.38%10.87M | 19.06%9.72M | 5.97%8.95M | --8.53M | --8.09M | --8.09M | --8.17M | --8.44M |
-Long term capital lease obligation | ---- | --0 | --0 | -81.32%48K | -66.12%103K | -55.43%156K | -47.46%207K | -47.46%207K | -41.19%257K | -36.40%304K |
Derivative product liabilities | --4.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 72.20%14.95M | 31.03%10.87M | 31.03%10.87M | 15.99%9.77M | 3.46%9.05M | 2,380.57%8.68M | 2,006.35%8.3M | 2,006.35%8.3M | 1,827.23%8.42M | 1,729.50%8.75M |
Total liabilities | 12.78%39.98M | 12.09%38.06M | 12.09%38.06M | 11.01%37.45M | -12.00%32.16M | 37.52%35.45M | 53.53%33.96M | 53.53%33.96M | 72.49%33.73M | 214.15%36.55M |
Shareholders'equity | ||||||||||
Share capital | 0.00%94K | 0.00%94K | 0.00%94K | -10.48%94K | -10.48%94K | -10.48%94K | 0.00%94K | 0.00%94K | 1.94%105K | 1.94%105K |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 22.22%11K | 22.22%11K |
-Preferred stock | 0.00%94K | 0.00%94K | 0.00%94K | 0.00%94K | 0.00%94K | 0.00%94K | 0.00%94K | 0.00%94K | 0.00%94K | 0.00%94K |
Retained earnings | -10.07%-140.4M | -12.60%-138.73M | -12.60%-138.73M | -13.49%-132.13M | -15.46%-130.7M | -17.98%-127.56M | -19.45%-123.2M | -19.45%-123.2M | -18.48%-116.43M | -19.93%-113.2M |
Paid-in capital | 3.86%119.58M | 4.20%119.45M | 4.20%119.45M | 5.66%119.28M | 5.74%119.14M | 2.23%115.14M | 6.89%114.64M | 6.89%114.64M | 6.15%112.89M | 6.45%112.68M |
Total stockholders'equity | -68.20%-20.73M | -126.46%-19.18M | -126.46%-19.18M | -271.36%-12.76M | -2,635.80%-11.46M | -366.94%-12.32M | -301.52%-8.47M | -301.52%-8.47M | -142.02%-3.44M | -103.62%-419K |
Total equity | -68.20%-20.73M | -126.46%-19.18M | -126.46%-19.18M | -271.36%-12.76M | -2,635.80%-11.46M | -366.94%-12.32M | -301.52%-8.47M | -301.52%-8.47M | -142.02%-3.44M | -103.62%-419K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data