(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 | 166.30%188.6K | 166.30%188.6K | -97.07%8.89K | 250.01%375.68K | -94.44%86.19K | -65.47%70.82K | -65.47%70.82K | -56.02%303.53K | --107.34K | --1.55M |
-Cash and cash equivalents | 166.30%188.6K | 166.30%188.6K | -97.07%8.89K | 250.01%375.68K | -94.44%86.19K | -65.47%70.82K | -65.47%70.82K | -56.02%303.53K | --107.34K | --1.55M |
Receivables | -25.50%402.37K | -25.50%402.37K | -80.54%412.55K | -74.85%521.8K | -77.00%278.75K | 38.85%540.07K | 38.85%540.07K | 332.01%2.12M | --2.07M | --1.21M |
-Accounts receivable | -87.00%70.23K | -87.00%70.23K | -45.35%412.55K | -41.40%521.8K | -50.61%278.75K | 38.85%540.07K | 38.85%540.07K | 369.16%754.86K | --890.39K | --564.42K |
-Related party accounts receivable | --332.14K | --332.14K | ---- | ---- | ---- | --0 | --0 | 313.89%1.37M | --1.18M | --647.41K |
Inventory | -43.05%1.24M | -43.05%1.24M | -64.51%1.99M | -61.69%1.89M | -48.26%2.1M | -35.67%2.18M | -35.67%2.18M | 84.80%5.6M | --4.94M | --4.05M |
Other current assets | -50.51%148.99K | -50.51%148.99K | -53.23%139.93K | -72.26%358K | -20.60%318.11K | -14.70%301.04K | -14.70%301.04K | 163.29%299.16K | --1.29M | --400.63K |
Total current assets | -35.30%2.33M | -35.30%2.33M | -69.38%2.55M | -62.58%3.15M | -61.48%2.78M | -16.95%3.6M | -16.95%3.6M | 92.44%8.32M | --8.41M | --7.21M |
Non current assets | ||||||||||
Net PPE | -15.96%2.12M | -15.96%2.12M | 7.19%2.73M | 6.45%2.86M | 31.19%2.99M | 2.92%2.52M | 2.92%2.52M | 23.43%2.55M | --2.69M | --2.28M |
-Gross PPE | -7.86%2.49M | -7.86%2.49M | 12.78%3.87M | 13.24%3.96M | 34.18%4.04M | -13.10%2.7M | -13.10%2.7M | 66.14%3.43M | --3.49M | --3.01M |
-Accumulated depreciation | -104.34%-371.33K | -104.34%-371.33K | -28.96%-1.14M | -36.05%-1.09M | -43.56%-1.04M | 72.47%-181.72K | 72.47%-181.72K | ---882.25K | ---802.24K | ---727.61K |
Goodwill and other intangible assets | -36.25%14.09M | -36.25%14.09M | -13.15%20.16M | 37.71%20.73M | 40.63%21.67M | 40.22%22.1M | 40.22%22.1M | 148.17%23.21M | --15.05M | --15.41M |
-Goodwill | -47.65%3.05M | -47.65%3.05M | 333.39%5.82M | 333.39%5.82M | 0.00%1.34M | 333.39%5.82M | 333.39%5.82M | --1.34M | --1.34M | --1.34M |
-Other intangible assets | -32.17%11.05M | -32.17%11.05M | -34.42%14.34M | 8.76%14.91M | 44.51%20.33M | 12.94%16.29M | 12.94%16.29M | 133.82%21.87M | --13.71M | --14.07M |
Related parties assets | --332.14K | --332.14K | ---- | ---- | ---- | --0 | --0 | 313.89%1.37M | --1.18M | --647.41K |
Other non current assets | 21.44%1.12M | 21.44%1.12M | 55.34%98.95K | 334.10%268.61K | 84.34%114.06K | 1,390.39%922.21K | 1,390.39%922.21K | 2.94%63.7K | --61.88K | --61.88K |
Total non current assets | -32.16%17.33M | -32.16%17.33M | -10.97%22.99M | 34.01%23.86M | 39.57%24.77M | 39.80%25.54M | 39.80%25.54M | 124.94%25.82M | --17.8M | --17.75M |
Total assets | -32.55%19.66M | -32.55%19.66M | -25.21%25.54M | 3.02%27.01M | 10.37%27.55M | 28.91%29.15M | 28.91%29.15M | 116.05%34.15M | --26.22M | --24.96M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.37%4.06M | 5.37%4.06M | 19.80%4.84M | 21.51%4.31M | 107.82%5.42M | 44.25%3.86M | 44.25%3.86M | 100.89%4.04M | --3.55M | --2.61M |
-accounts payable | 10.97%3.61M | 10.97%3.61M | 23.26%4.24M | 25.89%3.71M | 121.78%4.81M | 63.44%3.26M | 63.44%3.26M | 78.46%3.44M | --2.95M | --2.17M |
-Dividends payable | -25.00%450.56K | -25.00%450.56K | 0.00%600.75K | 0.00%600.75K | 36.28%600.75K | 69.03%600.75K | 69.03%600.75K | --600.75K | --600.75K | --440.83K |
-Due to related parties current | ---- | ---- | ---- | ---- | --12.7K | ---- | ---- | --0 | --0 | --0 |
Current accrued expenses | 53.41%3.98M | 53.41%3.98M | 15.81%3.58M | -5.84%2.33M | 97.27%3.63M | 6.50%2.6M | 6.50%2.6M | 138.74%3.09M | --2.48M | --1.84M |
Current debt and capital lease obligation | 64.52%10.91M | 64.52%10.91M | -44.86%4.75M | 35.18%5.49M | 71.01%8.19M | -41.56%6.63M | -41.56%6.63M | 29.56%8.62M | --4.06M | --4.79M |
-Current debt | 66.30%10.62M | 66.30%10.62M | -47.26%4.4M | 37.44%5.16M | 76.27%7.87M | -41.80%6.38M | -41.80%6.38M | 35.83%8.35M | --3.75M | --4.46M |
-Current capital lease obligation | 19.15%298.64K | 19.15%298.64K | 29.65%347.85K | 7.62%331.81K | -1.67%317.61K | -34.82%250.65K | -34.82%250.65K | -46.82%268.31K | --308.33K | --323K |
Current deferred liabilities | -31.20%464.72K | -31.20%464.72K | -23.24%750.74K | -47.56%640.33K | -16.25%770.78K | -0.93%675.43K | -0.93%675.43K | 334.13%978.04K | --1.22M | --920.32K |
Other current liabilities | 90.38%2.63M | 90.38%2.63M | ---- | ---- | ---- | --1.38M | --1.38M | --94.26K | --202.68K | --312.72K |
Current liabilities | 45.65%22.06M | 45.65%22.06M | -17.23%13.92M | 10.98%12.77M | 72.02%18.01M | -11.67%15.14M | -11.67%15.14M | 65.19%16.82M | --11.51M | --10.47M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -77.18%3.55M | -77.18%3.55M | -30.18%10.66M | -9.66%9.68M | 128.68%16.14M | 34.57%15.55M | 34.57%15.55M | 86.27%15.27M | --10.71M | --7.06M |
-Long term debt | -87.00%1.75M | -87.00%1.75M | -37.01%8.51M | -16.36%7.43M | 149.47%13.8M | 34.71%13.45M | 34.71%13.45M | 70.73%13.5M | --8.88M | --5.53M |
-Long term capital lease obligation | -14.23%1.8M | -14.23%1.8M | 21.98%2.16M | 22.86%2.25M | 53.30%2.34M | 33.65%2.1M | 33.65%2.1M | 510.00%1.77M | --1.83M | --1.52M |
Total non current liabilities | -75.61%3.99M | -75.61%3.99M | -30.18%10.66M | -9.66%9.68M | 128.68%16.14M | 41.61%16.37M | 41.61%16.37M | 86.27%15.27M | --10.71M | --7.06M |
Total liabilities | -17.34%26.05M | -17.34%26.05M | -23.39%24.59M | 1.03%22.45M | 94.84%34.15M | 9.78%31.51M | 9.78%31.51M | 74.59%32.1M | --22.22M | --17.53M |
Shareholders'equity | ||||||||||
Share capital | 400.00%40 | 400.00%40 | -97.90%67 | -95.33%149 | -97.50%79 | -99.43%8 | -99.43%8 | 130.12%3.19K | --3.19K | --3.17K |
-common stock | 362.50%37 | 362.50%37 | -98.03%63 | -95.46%145 | -97.50%79 | -99.43%8 | -99.43%8 | 130.28%3.19K | --3.19K | --3.17K |
-Preferred stock | --3 | --3 | --4 | --4 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -50.40%-67.67M | -50.40%-67.67M | -56.66%-57.84M | -52.96%-53.5M | -55.99%-49.28M | -199.66%-44.99M | -199.66%-44.99M | -225.40%-36.92M | ---34.97M | ---31.59M |
Paid-in capital | 43.75%61.28M | 43.75%61.28M | 50.87%58.79M | 48.98%58.06M | 9.38%42.68M | 377.79%42.63M | 377.79%42.63M | 344.51%38.97M | --38.97M | --39.02M |
Total stockholders'equity | -170.43%-6.39M | -170.43%-6.39M | -53.60%951.84K | 14.04%4.56M | -188.66%-6.59M | 61.22%-2.36M | 61.22%-2.36M | 179.56%2.05M | --4M | --7.44M |
Total equity | -170.43%-6.39M | -170.43%-6.39M | -53.60%951.84K | 14.04%4.56M | -188.66%-6.59M | 61.22%-2.36M | 61.22%-2.36M | 179.56%2.05M | --4M | --7.44M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data