(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 | -64.99%30.4M | -64.99%30.4M | -57.10%42.52M | -48.79%55.85M | -45.84%67.58M | -40.07%86.83M | -40.07%86.83M | 10.89%99.11M | -1.60%109.07M | --124.77M |
-Cash and cash equivalents | -85.27%4.93M | -85.27%4.93M | -7.84%17.4M | -66.02%37.06M | -81.90%22.59M | -76.90%33.48M | -76.90%33.48M | -78.88%18.88M | -1.60%109.07M | --124.77M |
-Short-term investments | -52.27%25.46M | -52.27%25.46M | -68.69%25.12M | --18.79M | --44.99M | --53.35M | --53.35M | --80.23M | ---- | ---- |
Receivables | 0.00%414K | 0.00%414K | 1.75%407K | 1.75%407K | 29.82%518K | 5.34%414K | 5.34%414K | 5.26%400K | 7.53%400K | --399K |
-Related party accounts receivable | 0.00%414K | 0.00%414K | 1.75%407K | 1.75%407K | 29.82%518K | 5.34%414K | 5.34%414K | 5.26%400K | 7.53%400K | --399K |
Prepaid assets | -70.65%1.48M | -70.65%1.48M | ---- | -66.05%2.54M | -41.13%4.61M | -40.89%5.03M | -40.89%5.03M | --5.14M | --7.49M | --7.83M |
Restricted cash | -90.41%105K | -90.41%105K | -93.30%206K | -95.65%205K | --100K | 536.63%1.1M | 536.63%1.1M | --3.07M | --4.71M | ---- |
Other current assets | 60.92%840K | 60.92%840K | 800.56%3.22M | 95.28%703K | 79.08%625K | 52.19%522K | 52.19%522K | -97.50%358K | -97.78%360K | --349K |
Total current assets | -64.61%33.23M | -64.61%33.23M | -57.11%46.36M | -51.07%59.71M | -44.93%73.43M | -39.15%93.89M | -39.15%93.89M | 3.87%108.08M | -4.26%122.02M | --133.35M |
Non current assets | ||||||||||
Net PPE | -11.44%11.08M | -11.44%11.08M | -13.11%11.12M | -9.58%11.66M | -5.11%12.1M | 1.13%12.51M | 1.13%12.51M | 12.47%12.8M | 11.26%12.9M | --12.75M |
-Gross PPE | 5.03%16.95M | 5.03%16.95M | ---- | 5.08%16.4M | 8.25%16.31M | 12.42%16.14M | 12.42%16.14M | 21.70%15.93M | 19.71%15.61M | --15.07M |
-Accumulated depreciation | -61.89%-5.87M | -61.89%-5.87M | ---- | -74.95%-4.74M | -81.89%-4.21M | -82.94%-3.62M | -82.94%-3.62M | -83.39%-3.13M | -87.60%-2.71M | ---2.31M |
Related parties assets | 0.00%414K | 0.00%414K | 1.75%407K | 1.75%407K | 29.82%518K | 5.34%414K | 5.34%414K | 5.26%400K | 7.53%400K | --399K |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.08M | --2.08M | --1.35M |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --78K |
Total non current assets | -11.44%11.08M | -11.44%11.08M | -25.23%11.12M | -22.12%11.66M | -14.68%12.1M | 1.13%12.51M | 1.13%12.51M | -51.80%14.88M | 3.72%14.97M | --14.18M |
Total assets | -58.35%44.31M | -58.35%44.31M | -53.25%57.48M | -47.91%71.37M | -42.02%85.53M | -36.16%106.4M | -36.16%106.4M | -8.86%122.96M | -3.45%137M | --147.53M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -31.60%12.36M | -31.60%12.36M | -22.55%15.49M | -13.95%14.68M | -13.77%15.74M | -20.05%18.07M | -20.05%18.07M | -20.41%20M | -10.87%17.06M | --18.25M |
-accounts payable | -66.33%1.78M | -66.33%1.78M | -10.39%2.97M | 460.06%1.89M | 107.47%3.03M | 65.88%5.3M | 65.88%5.3M | -15.01%3.32M | -94.25%338K | --1.46M |
-Due to related parties current | -17.20%10.58M | -17.20%10.58M | -24.97%12.51M | -23.54%12.79M | -24.31%12.71M | -34.19%12.77M | -34.19%12.77M | -21.40%16.68M | 26.11%16.72M | --16.79M |
Current accrued expenses | -79.74%1.78M | -79.74%1.78M | -45.09%4.74M | -46.56%5.09M | 72.60%7.91M | 295.60%8.8M | 295.60%8.8M | 188.35%8.64M | 370.02%9.53M | --4.58M |
Current debt and capital lease obligation | 26.73%1.91M | 26.73%1.91M | 243.93%1.33M | 262.50%1.39M | 240.00%1.29M | 300.00%1.5M | 300.00%1.5M | -8.94%387K | -51.21%384K | --380K |
-Current debt | 26.73%1.91M | 26.73%1.91M | 243.93%1.33M | 262.50%1.39M | 240.00%1.29M | 300.00%1.5M | 300.00%1.5M | -8.94%387K | -51.21%384K | --380K |
Other current liabilities | ---- | ---- | ---- | ---1K | --1K | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -43.10%17.61M | -43.10%17.61M | -33.52%21.56M | -18.81%23.78M | 8.42%26.47M | 12.54%30.94M | 12.54%30.94M | 5.71%32.43M | 33.39%29.29M | --24.41M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1.66%13.26M | 1.66%13.26M | 19.39%11.98M | 21.82%12.34M | 24.13%12.69M | 26.37%13.05M | 26.37%13.05M | -3.22%10.03M | -3.16%10.13M | --10.23M |
-Long term debt | 1.66%13.26M | 1.66%13.26M | 19.39%11.98M | 21.82%12.34M | 24.13%12.69M | 26.37%13.05M | 26.37%13.05M | -3.22%10.03M | -3.16%10.13M | --10.23M |
Non current deferred liabilities | -85.17%35K | -85.17%35K | ---- | ---- | ---- | 0.00%236K | 0.00%236K | --236K | --236K | --236K |
Non current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current liabilities | ---- | ---- | --236K | ---- | --2K | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 0.12%13.3M | 0.12%13.3M | 18.94%12.21M | 21.32%12.58M | 23.61%12.93M | 25.77%13.28M | 25.77%13.28M | -96.07%10.27M | -96.04%10.37M | --10.46M |
Total liabilities | -30.12%30.9M | -30.12%30.9M | -20.90%33.77M | -8.32%36.36M | 12.98%39.4M | 16.21%44.22M | 16.21%44.22M | -85.39%42.7M | -86.02%39.66M | --34.87M |
Shareholders'equity | ||||||||||
Share capital | 0.00%278K | 0.00%278K | 0.36%279K | 0.36%279K | 0.36%279K | 0.00%278K | 0.00%278K | 9.02%278K | 9.02%278K | --278K |
-common stock | 0.00%278K | 0.00%278K | 0.36%279K | 0.36%279K | 0.36%279K | 0.00%278K | 0.00%278K | 9.02%278K | 9.02%278K | --278K |
-Preferred stock | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
Retained earnings | -18.69%-361.64M | -18.69%-361.64M | -23.22%-350.25M | -27.21%-337.1M | -30.43%-323.12M | -32.78%-304.7M | -32.78%-304.7M | -56.79%-284.25M | -75.61%-265M | ---247.74M |
Paid-in capital | 2.17%374.76M | 2.17%374.76M | 2.53%373.68M | 2.70%371.85M | 2.47%369.03M | 2.51%366.8M | 2.51%366.8M | 1,439.82%364.45M | 4,002.65%362.06M | --360.12M |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Gains losses not affecting retained earnings | 104.06%8K | 104.06%8K | 96.74%-7K | ---18K | ---49K | ---197K | ---197K | ---215K | ---- | ---- |
Total stockholders'equity | -78.43%13.41M | -78.43%13.41M | -70.47%23.71M | -64.03%35.01M | -59.05%46.13M | -51.66%62.18M | -51.66%62.18M | 151.00%80.26M | 168.64%97.34M | --112.66M |
Total equity | -78.43%13.41M | -78.43%13.41M | -70.47%23.71M | -64.03%35.01M | -59.05%46.13M | -51.66%62.18M | -51.66%62.18M | 151.00%80.26M | 168.64%97.34M | --112.66M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data