(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 | 8.78%31.92M | 15.58%30.98M | 15.58%30.98M | 5.31%27.2M | 35.21%30.23M | 22.39%29.34M | 29.81%26.81M | 29.81%26.81M | -21.25%25.83M | -33.32%22.36M |
-Cash and cash equivalents | 49.50%24.7M | 56.63%23.37M | 56.63%23.37M | 64.04%20.26M | 55.43%18.63M | 50.08%16.52M | 89.64%14.92M | 89.64%14.92M | -13.89%12.35M | -34.80%11.99M |
-Short-term investments | -43.73%7.21M | -35.96%7.61M | -35.96%7.61M | -48.48%6.95M | 11.84%11.6M | -1.13%12.82M | -7.01%11.89M | -7.01%11.89M | -26.97%13.48M | -31.52%10.37M |
Receivables | -10.06%7.52M | 42.32%10.5M | 42.32%10.5M | -22.15%9.83M | -35.03%8.57M | -46.71%8.36M | -57.98%7.37M | -57.98%7.37M | -14.38%12.63M | 1.81%13.19M |
-Accounts receivable | -11.60%6.17M | 8.86%6.49M | 8.86%6.49M | -39.89%7.42M | -36.74%8.17M | -52.89%6.98M | -60.05%5.96M | -60.05%5.96M | -3.48%12.34M | 10.24%12.92M |
-Taxes receivable | ---- | 48.39%1.06M | 48.39%1.06M | ---- | ---- | ---- | -51.46%715K | -51.46%715K | ---- | ---- |
-Related party accounts receivable | -2.26%1.34M | 321.92%2.95M | 321.92%2.95M | 737.85%2.41M | 46.49%397K | 59.58%1.37M | -39.46%698K | -39.46%698K | -85.33%288K | -78.09%271K |
Inventory | 15.37%2.64M | -39.76%2.18M | -39.76%2.18M | -42.29%2.38M | -63.56%1.8M | -54.85%2.29M | -40.91%3.62M | -40.91%3.62M | -41.65%4.13M | -22.48%4.94M |
Prepaid assets | ---- | 52.77%5.16M | 52.77%5.16M | ---- | ---- | ---- | -14.25%3.38M | -14.25%3.38M | ---- | ---- |
Other current assets | 52.05%6.49M | 20.25%196K | 20.25%196K | 13.77%5.18M | -11.32%4.5M | -21.55%4.27M | -79.98%163K | -79.98%163K | -15.68%4.56M | -35.73%5.08M |
Total current assets | 9.74%48.56M | 18.55%49.02M | 18.55%49.02M | -5.40%44.6M | -1.02%45.1M | -11.79%44.25M | -15.77%41.35M | -15.77%41.35M | -21.46%47.14M | -25.01%45.56M |
Non current assets | ||||||||||
Net PPE | 183.02%4.72M | 242.75%4.75M | 242.75%4.75M | 226.34%4.25M | 131.96%3.38M | 9.03%1.67M | -22.77%1.39M | -22.77%1.39M | -34.18%1.3M | -37.28%1.46M |
-Gross PPE | 183.02%4.72M | 23.12%14.78M | 23.12%14.78M | --4.25M | -74.20%3.38M | --1.67M | -14.03%12M | -14.03%12M | ---- | -11.23%13.08M |
-Accumulated depreciation | ---- | 5.58%-10.02M | 5.58%-10.02M | ---- | ---- | ---- | 12.74%-10.61M | 12.74%-10.61M | ---- | 6.36%-11.62M |
Goodwill and other intangible assets | -20.72%616K | -18.70%652K | -18.70%652K | -16.00%677K | -20.41%706K | -20.23%777K | -20.52%802K | -20.52%802K | -20.51%806K | -10.58%887K |
-Other intangible assets | ---- | -18.70%652K | -18.70%652K | ---- | ---- | ---- | -20.52%802K | -20.52%802K | ---- | -10.58%887K |
Investments and advances | 7.44%1.94M | 14.32%1.96M | 14.32%1.96M | 264.19%6.38M | -82.35%1.69M | -83.41%1.8M | -87.71%1.71M | -87.71%1.71M | -89.50%1.75M | -52.34%9.59M |
Related parties assets | -2.26%1.34M | 321.92%2.95M | 321.92%2.95M | 737.85%2.41M | 46.49%397K | 59.58%1.37M | -39.46%698K | -39.46%698K | -85.33%288K | -78.09%271K |
Non current prepaid assets | -80.10%114K | -66.86%228K | -66.86%228K | -57.11%344K | -49.89%459K | -48.61%573K | -47.48%688K | -47.48%688K | -47.10%802K | -46.62%916K |
Total non current assets | 53.23%7.38M | 65.43%7.59M | 65.43%7.59M | 149.88%11.65M | -51.49%6.23M | -66.71%4.82M | -74.57%4.59M | -74.57%4.59M | -78.00%4.66M | -48.91%12.85M |
Total assets | 14.01%55.95M | 23.24%56.61M | 23.24%56.61M | 8.57%56.24M | -12.12%51.33M | -24.09%49.07M | -31.57%45.93M | -31.57%45.93M | -36.22%51.8M | -32.00%58.41M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -33.75%5.56M | -21.26%6.91M | -21.26%6.91M | -3.46%9.92M | -24.10%8.9M | -25.82%8.39M | -42.73%8.77M | -42.73%8.77M | -13.50%10.28M | -15.97%11.73M |
-accounts payable | -35.86%4.54M | -22.22%5.31M | -22.22%5.31M | -2.36%8.6M | -23.27%7.64M | -29.08%7.07M | -47.39%6.83M | -47.39%6.83M | -15.03%8.81M | -12.22%9.95M |
-Total tax payable | ---- | -25.16%345K | -25.16%345K | ---- | ---- | ---- | -47.67%461K | -47.67%461K | ---- | -63.61%397K |
-Due to related parties current | -22.47%1.03M | -15.60%1.25M | -15.60%1.25M | -10.08%1.32M | -8.21%1.26M | -1.64%1.32M | 1.93%1.48M | 1.93%1.48M | -2.97%1.47M | -9.77%1.38M |
Current accrued expenses | 0.02%23.74M | 2.32%23.37M | 2.32%23.37M | -1.05%23.02M | -4.68%22.74M | -13.48%23.74M | -10.82%22.85M | -10.82%22.85M | -14.07%23.26M | 1.48%23.86M |
Current debt and capital lease obligation | 100.06%6.52M | 108.46%6.38M | 108.46%6.38M | -46.62%3.21M | -66.02%3.31M | -68.46%3.26M | -3.68%3.06M | -3.68%3.06M | -4.83%6.01M | 103.85%9.75M |
-Current debt | 75.71%5.47M | 84.18%5.3M | 84.18%5.3M | -60.12%2.4M | -73.03%2.63M | -69.89%3.11M | -9.47%2.88M | -9.47%2.88M | -4.83%6.01M | 103.85%9.75M |
-Current capital lease obligation | 615.65%1.05M | 488.04%1.08M | 488.04%1.08M | --811K | --683K | --147K | --184K | --184K | ---- | ---- |
Current deferred liabilities | 72.32%1.85M | 35.46%1.43M | 35.46%1.43M | -19.21%946K | -33.58%991K | -32.35%1.07M | -33.21%1.05M | -33.21%1.05M | -5.26%1.17M | 27.30%1.49M |
Other current liabilities | ---- | 46.33%1.04M | 46.33%1.04M | ---- | ---- | ---- | -34.57%708K | -34.57%708K | --228K | 27.65%1.7M |
Current liabilities | 3.32%37.67M | 7.37%39.12M | 7.37%39.12M | -9.41%37.09M | -25.92%35.94M | -28.98%36.46M | -22.09%36.44M | -22.09%36.44M | -11.94%40.95M | 8.43%48.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1,890.20%1.02M | --1.29M | --1.29M | --1.05M | --1.07M | --51K | --0 | --0 | ---- | ---- |
-Long term capital lease obligation | 1,890.20%1.02M | --1.29M | --1.29M | --1.05M | --1.07M | --51K | --0 | --0 | ---- | ---- |
Other non current liabilities | -30.69%131K | -28.92%145K | -28.92%145K | -26.94%160K | -24.89%175K | -23.79%189K | -22.14%204K | -22.14%204K | -20.94%219K | -20.21%233K |
Total non current liabilities | 377.50%1.15M | 601.47%1.43M | 601.47%1.43M | 450.23%1.21M | 435.19%1.25M | -3.23%240K | -22.14%204K | -22.14%204K | -20.94%219K | -20.21%233K |
Total liabilities | 5.76%38.82M | 10.67%40.55M | 10.67%40.55M | -6.97%38.3M | -23.72%37.19M | -28.86%36.7M | -22.09%36.64M | -22.09%36.64M | -12.00%41.16M | 8.25%48.76M |
Shareholders'equity | ||||||||||
Share capital | 5.56%19K | 5.56%19K | 5.56%19K | 5.88%18K | 28.57%18K | 28.57%18K | 28.57%18K | 28.57%18K | 21.43%17K | 0.00%14K |
-common stock | 5.56%19K | 5.56%19K | 5.56%19K | 5.88%18K | 28.57%18K | 28.57%18K | 28.57%18K | 28.57%18K | 21.43%17K | 0.00%14K |
Retained earnings | 0.51%-226.14M | 1.23%-226.57M | 1.23%-226.57M | 1.57%-224.74M | -2.01%-228.22M | -4.54%-227.3M | -9.48%-229.38M | -9.48%-229.38M | -17.68%-228.32M | -19.61%-223.73M |
Paid-in capital | 1.27%240.57M | 1.42%240.14M | 1.42%240.14M | 1.75%239.68M | 3.09%239.16M | 2.85%237.56M | 2.92%236.77M | 2.92%236.77M | 2.93%235.56M | 1.79%231.98M |
Gains losses not affecting retained earnings | 27.67%2.68M | 31.29%2.46M | 31.29%2.46M | -11.86%2.99M | 129.94%3.19M | 525.10%2.1M | 520.63%1.88M | 520.63%1.88M | 971.21%3.39M | 46,100.00%1.39M |
Total stockholders'equity | 38.47%17.13M | 72.78%16.05M | 72.78%16.05M | 68.71%17.95M | 46.46%14.14M | -5.23%12.37M | -53.76%9.29M | -53.76%9.29M | -69.11%10.64M | -76.37%9.66M |
Total equity | 38.47%17.13M | 72.78%16.05M | 72.78%16.05M | 68.71%17.95M | 46.46%14.14M | -5.23%12.37M | -53.76%9.29M | -53.76%9.29M | -69.11%10.64M | -76.37%9.66M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data