(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 | 30.23%23.77M | 24.58%25.32M | 24.58%25.32M | 43.65%26.89M | 64.15%26.07M | 216.95%18.25M | 205.46%20.33M | 205.46%20.33M | 174.90%18.72M | 58.41%15.88M |
-Cash and cash equivalents | 102.13%19.54M | -4.05%11.34M | -4.05%11.34M | -16.77%11.06M | -6.72%14.4M | 94.43%9.67M | 96.20%11.82M | 96.20%11.82M | 114.59%13.28M | 64.09%15.44M |
-Short-term investments | -50.69%4.24M | 64.38%13.98M | 64.38%13.98M | 191.25%15.84M | 2,506.03%11.68M | 989.85%8.59M | 1,251.99%8.5M | 1,251.99%8.5M | 777.10%5.44M | -27.74%448K |
Receivables | -38.67%8.52M | -10.91%13.31M | -10.91%13.31M | 2.12%9.19M | 43.06%10.27M | -7.57%13.89M | -3.39%14.94M | -3.39%14.94M | 35.01%9M | 102.14%7.18M |
-Accounts receivable | -61.57%7.47M | -14.72%12.38M | -14.72%12.38M | 8.72%12.79M | 32.09%14.89M | -2.34%19.42M | -31.53%14.51M | -31.53%14.51M | 20.55%11.76M | 51.55%11.27M |
-Related party accounts receivable | 70.66%1.05M | 120.67%929K | 120.67%929K | 105.65%837K | 127.78%779K | 78.32%617K | 537.88%421K | 537.88%421K | 307.00%407K | 1,800.00%342K |
-Other receivables | ---- | ---- | ---- | -2.02%3.05M | 16.00%2.13M | -5.25%938K | ---- | ---- | 80.67%3.11M | 101.87%1.84M |
-Recievables adjustments allowances | ---- | ---- | ---- | -19.14%-7.48M | -20.03%-7.53M | -14.37%-7.09M | ---- | ---- | -27.84%-6.28M | -30.27%-6.27M |
Inventory | 4.12%1.57M | -0.20%1.47M | -0.20%1.47M | -18.55%1.4M | -3.51%1.54M | -12.20%1.5M | 28.42%1.47M | 28.42%1.47M | 20.79%1.71M | 23.13%1.6M |
Current deferred assets | 11.79%3.37M | 1.11%3.29M | 1.11%3.29M | -2.74%3.61M | -4.78%3.41M | -14.53%3.01M | -8.45%3.25M | -8.45%3.25M | 26.22%3.72M | 50.51%3.58M |
Other current assets | 3.02%1.78M | 70.34%1.72M | 70.34%1.72M | 78.44%2.11M | 95.70%1.69M | 104.75%1.72M | 1.41%1.01M | 1.41%1.01M | 66.15%1.18M | -2.38%861K |
Total current assets | 1.60%39M | 10.02%45.1M | 10.02%45.1M | 25.84%43.21M | 47.70%42.97M | 42.87%38.38M | 47.43%40.99M | 47.43%40.99M | 85.07%34.34M | 60.46%29.1M |
Non current assets | ||||||||||
Net PPE | 7.23%3.13M | 7.39%3.12M | 7.39%3.12M | -9.29%2.88M | -8.53%2.94M | -4.20%2.92M | -5.80%2.91M | -5.80%2.91M | -20.95%3.17M | -18.38%3.21M |
-Gross PPE | 5.59%13.58M | 6.19%13.48M | 6.19%13.48M | 2.00%13.11M | 1.52%13.03M | -0.27%12.87M | -6.65%12.7M | -6.65%12.7M | -7.10%12.86M | -4.99%12.84M |
-Accumulated depreciation | -5.11%-10.46M | -5.83%-10.36M | -5.83%-10.36M | -5.70%-10.23M | -4.87%-10.1M | -0.94%-9.95M | 6.90%-9.79M | 6.90%-9.79M | 1.45%-9.68M | -0.51%-9.63M |
Goodwill and other intangible assets | -0.35%16.99M | -0.76%16.99M | -0.76%16.99M | -1.60%16.91M | -2.48%16.96M | -3.29%17.05M | -3.59%17.13M | -3.59%17.13M | -9.77%17.18M | -9.67%17.39M |
-Goodwill | -0.40%15.56M | -0.17%15.59M | -0.17%15.59M | -0.19%15.55M | -0.62%15.56M | -0.65%15.62M | -0.69%15.61M | -0.69%15.61M | -0.78%15.58M | -0.30%15.66M |
-Other intangible assets | 0.21%1.42M | -6.95%1.41M | -6.95%1.41M | -15.31%1.36M | -19.31%1.4M | -25.17%1.42M | -25.97%1.51M | -25.97%1.51M | -52.05%1.6M | -51.11%1.74M |
Investments and advances | -19.61%652K | -23.17%683K | -23.17%683K | -16.88%788K | -22.67%764K | -23.42%811K | -14.77%889K | -14.77%889K | -12.30%948K | -9.85%988K |
Non current accounts receivable | -1.67%1.18M | 28.91%1.02M | 28.91%1.02M | 176.08%831K | 214.03%1.05M | 114.49%1.2M | 115.22%792K | 115.22%792K | 32.02%301K | -12.76%335K |
Related parties assets | 70.66%1.05M | 120.67%929K | 120.67%929K | 105.65%837K | 127.78%779K | 78.32%617K | 537.88%421K | 537.88%421K | 307.00%407K | 1,800.00%342K |
Non current deferred assets | -7.02%8.44M | -1.06%8.78M | -1.06%8.78M | 223.17%8.37M | 268.91%8.81M | 267.23%9.08M | 296.56%8.87M | 296.56%8.87M | 22.98%2.59M | 9.45%2.39M |
Other non current assets | -9.09%60K | -14.29%60K | -14.29%60K | -51.26%58K | 19.72%85K | 8.20%66K | 16.67%70K | 16.67%70K | 77.61%119K | 10.94%71K |
Total non current assets | -2.15%30.45M | 0.01%30.66M | 0.01%30.66M | 22.70%29.83M | 25.51%30.6M | 25.36%31.12M | 24.83%30.66M | 24.83%30.66M | -8.38%24.31M | -9.39%24.38M |
Total assets | -0.08%69.44M | 5.74%75.76M | 5.74%75.76M | 24.54%73.04M | 37.58%73.58M | 34.46%69.5M | 36.83%71.65M | 36.83%71.65M | 30.07%58.65M | 18.73%53.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 27.67%3.66M | 9.41%3.37M | 9.41%3.37M | -19.19%3.05M | 8.42%3.14M | -12.15%2.87M | -12.42%3.08M | -12.42%3.08M | 15.80%3.77M | -29.76%2.9M |
-accounts payable | 33.09%2.98M | 17.62%2.67M | 17.62%2.67M | -22.30%2.37M | 16.87%2.53M | -13.47%2.24M | -18.84%2.27M | -18.84%2.27M | 12.14%3.05M | -38.78%2.16M |
-Total tax payable | 8.56%685K | -13.60%699K | -13.60%699K | -6.01%673K | -16.51%612K | -7.21%631K | 12.52%809K | 12.52%809K | 34.59%716K | 30.20%733K |
-Due to related parties current | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | -90.32%3K |
Current accrued expenses | -34.17%2.26M | -17.67%4.55M | -17.67%4.55M | -5.00%3.25M | 33.14%3.65M | 35.58%3.43M | 22.78%5.53M | 22.78%5.53M | 0.00%3.42M | 41.68%2.74M |
Current debt and capital lease obligation | 25.88%1.11M | 15.18%1.01M | 15.18%1.01M | -2.68%909K | -2.39%898K | 21.35%881K | 10.61%876K | 10.61%876K | -71.45%934K | -84.50%920K |
-Current debt | 1,533.33%147K | 0.00%9K | 0.00%9K | 12.50%9K | 12.50%9K | 12.50%9K | 12.50%9K | 12.50%9K | -99.67%8K | -99.84%8K |
-Current capital lease obligation | 10.32%962K | 15.34%1M | 15.34%1M | -2.81%900K | -2.52%889K | 21.45%872K | 10.59%867K | 10.59%867K | 9.85%926K | 13.15%912K |
Current deferred liabilities | 21.34%17.27M | 4.91%15.88M | 4.91%15.88M | 5.76%18.54M | -9.28%16.86M | -20.81%14.23M | -8.22%15.14M | -8.22%15.14M | 31.13%17.53M | 47.33%18.58M |
Other current liabilities | -42.61%2.11M | -35.15%2.74M | -35.15%2.74M | -44.34%3.09M | -27.32%3.08M | -12.82%3.67M | 28.36%4.23M | 28.36%4.23M | 37.24%5.55M | 18.44%4.23M |
Current liabilities | 4.01%27.28M | -4.65%30.04M | -4.65%30.04M | -7.13%30.3M | -4.92%29.08M | -12.49%26.22M | 1.63%31.51M | 1.63%31.51M | 13.51%32.62M | 4.62%30.58M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 2.60%947K | 12.53%1.05M | 12.53%1.05M | -15.91%888K | -13.87%913K | 37.76%923K | 57.50%934K | 57.50%934K | 57.14%1.06M | 119.46%1.06M |
-Long term debt | -66.67%4K | -60.00%6K | -60.00%6K | -52.94%8K | -47.37%10K | -42.86%12K | -34.78%15K | -34.78%15K | -32.00%17K | -29.63%19K |
-Long term capital lease obligation | 3.51%943K | 13.71%1.05M | 13.71%1.05M | -15.30%880K | -13.26%903K | 40.37%911K | 61.23%919K | 61.23%919K | 60.59%1.04M | 128.29%1.04M |
Non current deferred liabilities | -18.26%14.16M | 4.17%16.32M | 4.17%16.32M | 56.99%14.71M | 96.46%16.73M | 92.88%17.32M | 84.94%15.66M | 84.94%15.66M | 37.35%9.37M | 20.70%8.51M |
Other non current liabilities | -11.28%1.49M | 2.17%1.51M | 2.17%1.51M | 43.60%1.54M | 52.48%1.63M | 52.36%1.68M | 49.19%1.47M | 49.19%1.47M | 16.67%1.07M | 5.96%1.07M |
Total non current liabilities | -16.70%16.59M | 4.44%18.87M | 4.44%18.87M | 49.04%17.13M | 81.06%19.27M | 85.30%19.92M | 79.80%18.07M | 79.80%18.07M | 36.67%11.49M | 24.54%10.64M |
Total liabilities | -4.93%43.87M | -1.34%48.91M | -1.34%48.91M | 7.51%47.43M | 17.28%48.34M | 13.33%46.14M | 20.77%49.58M | 20.77%49.58M | 18.75%44.12M | 9.12%41.22M |
Shareholders'equity | ||||||||||
Share capital | 0.54%186K | 0.54%186K | 0.54%186K | 0.54%186K | 0.00%185K | 0.00%185K | 0.00%185K | 0.00%185K | 0.00%185K | 0.00%185K |
-common stock | 0.54%186K | 0.54%186K | 0.54%186K | 0.54%186K | 0.00%185K | 0.00%185K | 0.00%185K | 0.00%185K | 0.00%185K | 0.00%185K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 6.14%-36.21M | 12.06%-35.03M | 12.06%-35.03M | 23.58%-36.11M | 26.63%-36.5M | 24.73%-38.58M | 21.74%-39.84M | 21.74%-39.84M | 12.84%-47.25M | 9.32%-49.75M |
Paid-in capital | 0.06%64M | 0.06%63.99M | 0.06%63.99M | 0.07%63.98M | 0.08%63.98M | 0.06%63.97M | 0.05%63.95M | 0.05%63.95M | 0.04%63.94M | 0.04%63.93M |
Less: Treasury stock | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M |
Gains losses not affecting retained earnings | -85.78%-405K | -30.47%-304K | -30.47%-304K | -31.47%-447K | -303.77%-428K | -300.00%-218K | -311.82%-233K | -311.82%-233K | -696.49%-340K | -330.43%-106K |
Total stockholders'equity | 9.51%25.58M | 21.64%26.84M | 21.64%26.84M | 76.24%25.61M | 105.85%25.23M | 112.88%23.36M | 95.11%22.07M | 95.11%22.07M | 83.03%14.53M | 68.63%12.26M |
Total equity | 9.51%25.58M | 21.64%26.84M | 21.64%26.84M | 76.24%25.61M | 105.85%25.23M | 112.88%23.36M | 95.11%22.07M | 95.11%22.07M | 83.03%14.53M | 68.63%12.26M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data