(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -73.63%51.2M | -73.63%51.2M | 128.36%71.19M | --122.07M | --127.44M | 765.48%194.15M | 765.48%194.15M | --31.18M | -84.94%22.43M | --22.43M |
-Cash and cash equivalents | -73.63%51.2M | -73.63%51.2M | 128.36%71.19M | --122.07M | --127.44M | 765.48%194.15M | 765.48%194.15M | --31.18M | -84.94%22.43M | --22.43M |
Receivables | -83.46%853K | -83.46%853K | 49.43%1.98M | --11.26M | --3.5M | 53.57%5.16M | 53.57%5.16M | --1.32M | 20.44%3.36M | --3.36M |
-Accounts receivable | -81.30%389K | -81.30%389K | 49.43%1.98M | --11.26M | --3.5M | -38.06%2.08M | -38.06%2.08M | --1.32M | 67.31%3.36M | --3.36M |
-Related party accounts receivable | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other receivables | -84.92%464K | -84.92%464K | ---- | ---- | ---- | --3.08M | --3.08M | ---- | ---- | ---- |
Inventory | 127.14%77.06M | 127.14%77.06M | 203.09%69.23M | --66.53M | --44.73M | 51,304.55%33.93M | 51,304.55%33.93M | --22.84M | --66K | --66K |
Restricted cash | 169.44%2.23M | 169.44%2.23M | --0 | --828K | --828K | -80.98%828K | -80.98%828K | --828K | 76.02%4.35M | --4.35M |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.67M | ---- | ---- |
Other current assets | 236.31%15.85M | 236.31%15.85M | 42.58%12.71M | --15.12M | --10.79M | -26.62%4.71M | -26.62%4.71M | --8.91M | -4.73%6.42M | --6.42M |
Total current assets | -38.36%147.19M | -38.36%147.19M | 128.95%155.11M | --215.81M | --187.29M | 551.85%238.78M | 551.85%238.78M | --67.75M | -77.24%36.63M | --36.63M |
Non current assets | ||||||||||
Net PPE | 12.82%85.87M | 12.82%85.87M | 16.76%83.15M | --78.82M | --77.88M | 19.73%76.11M | 19.73%76.11M | --71.22M | -0.79%63.57M | --63.57M |
-Gross PPE | 13.97%172.22M | 13.97%172.22M | 16.67%166.82M | --159.6M | --155.8M | 20.30%151.11M | 20.30%151.11M | --142.98M | 10.86%125.61M | --125.61M |
-Accumulated depreciation | -15.13%-86.35M | -15.13%-86.35M | -16.58%-83.66M | ---80.77M | ---77.92M | -20.89%-75M | -20.89%-75M | ---71.76M | -26.02%-62.04M | ---62.04M |
Investments and advances | -49.53%6.81M | -49.53%6.81M | -62.47%4.34M | --4.68M | --9.31M | --13.5M | --13.5M | --11.56M | --0 | --0 |
Related parties assets | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6.3M | ---- | ---- |
Other non current assets | -72.27%930K | -72.27%930K | -2.06%380K | --1.4M | --1.42M | 732.26%3.35M | 732.26%3.35M | --388K | 43.93%403K | --403K |
Total non current assets | 0.70%93.61M | 0.70%93.61M | -1.78%87.87M | --84.91M | --88.62M | 45.32%92.96M | 45.32%92.96M | --89.46M | -0.60%63.97M | --63.97M |
Total assets | -27.41%240.8M | -27.41%240.8M | 54.55%242.98M | --300.72M | --275.91M | 229.75%331.74M | 229.75%331.74M | --157.21M | -55.35%100.6M | --100.6M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 118.23%22.64M | 118.23%22.64M | 102.42%19.73M | --9.06M | --8.01M | 203.39%10.38M | 203.39%10.38M | --9.75M | -9.60%3.42M | --3.42M |
-accounts payable | 112.17%21.93M | 112.17%21.93M | 103.13%19.73M | --9.06M | --8.01M | 212.87%10.33M | 212.87%10.33M | --9.71M | -12.69%3.3M | --3.3M |
-Due to related parties current | 1,609.52%718K | 1,609.52%718K | --0 | ---- | ---- | -64.10%42K | -64.10%42K | --34K | --117K | --117K |
Current accrued expenses | 12.01%16.82M | 12.01%16.82M | 35.46%18.41M | --18.26M | --19.56M | 26.72%15.02M | 26.72%15.02M | --13.59M | 34.21%11.85M | --11.85M |
Current provisions | --11.78M | --11.78M | --8.05M | --4.75M | --4.75M | ---- | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | 2,434.53%41.62M | 2,434.53%41.62M | -10.02%1.46M | --1.35M | --1.66M | 42.29%1.64M | 42.29%1.64M | --1.62M | 68.96%1.15M | --1.15M |
-Current debt | --39.87M | --39.87M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 6.70%1.75M | 6.70%1.75M | -10.02%1.46M | --1.35M | --1.66M | 42.29%1.64M | 42.29%1.64M | --1.62M | 68.96%1.15M | --1.15M |
Current deferred liabilities | 68.02%20.41M | 68.02%20.41M | 219.10%17.93M | --37.33M | --19.12M | 194.97%12.15M | 194.97%12.15M | --5.62M | -1.53%4.12M | --4.12M |
Current liabilities | 153.18%121.42M | 153.18%121.42M | 95.25%72.26M | --75.1M | --56.04M | 76.89%47.96M | 76.89%47.96M | --37.01M | 28.21%27.11M | --27.11M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | --10.8M | --9.65M | --8.47M | ---- | ---- | ---- | --306K | --306K |
Long term debt and capital lease obligation | 282.79%53.89M | 282.79%53.89M | 294.10%56.95M | --62.6M | --13.76M | -94.35%14.08M | -94.35%14.08M | --14.45M | 1.54%249.29M | --249.29M |
-Long term debt | --39.53M | --39.53M | --44.15M | --50M | ---- | ---- | ---- | ---- | 2.10%235.11M | --235.11M |
-Long term capital lease obligation | 1.97%14.36M | 1.97%14.36M | -11.42%12.8M | --12.6M | --13.76M | -0.71%14.08M | -0.71%14.08M | --14.45M | -6.90%14.18M | --14.18M |
Non current deferred liabilities | -51.06%14.19M | -51.06%14.19M | -76.19%9.17M | --20.75M | --23.3M | 23.26%28.99M | 23.26%28.99M | --38.49M | -67.13%23.52M | --23.52M |
Derivative product liabilities | -87.14%2.6M | -87.14%2.6M | --4.33M | --8.51M | --20.19M | --20.19M | --20.19M | ---- | --0 | --0 |
Other non current liabilities | -96.16%290K | -96.16%290K | ---- | ---- | ---- | --7.56M | --7.56M | --290K | ---- | ---- |
Total non current liabilities | 0.21%70.96M | 0.21%70.96M | 52.60%81.23M | --101.5M | --65.72M | -74.07%70.81M | -74.07%70.81M | --53.23M | -13.94%273.11M | --273.11M |
Total liabilities | 61.98%192.38M | 61.98%192.38M | 70.09%153.49M | --176.6M | --121.75M | -60.44%118.77M | -60.44%118.77M | --90.24M | -11.30%300.23M | --300.23M |
Shareholders'equity | ||||||||||
Share capital | 0.00%34K | 0.00%34K | --36K | --36K | --34K | 25.93%34K | 25.93%34K | --0 | --27K | --27K |
-common stock | 0.00%34K | 0.00%34K | --36K | --36K | --34K | 25.93%34K | 25.93%34K | --0 | --27K | --27K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 |
Retained earnings | -23.30%-1.01B | -23.30%-1.01B | -23.39%-959.96M | ---916.32M | ---883.02M | -23.72%-820.45M | -23.72%-820.45M | ---777.97M | -22.55%-663.16M | ---663.16M |
Paid-in capital | 2.59%1.06B | 2.59%1.06B | 28.71%1.05B | --1.04B | --1.04B | 123.01%1.03B | 123.01%1.03B | --815.44M | 12.56%463.38M | --463.38M |
Gains losses not affecting retained earnings | -3,866.67%-119K | -3,866.67%-119K | -484.38%-123K | ---92K | ---64K | -102.24%-3K | -102.24%-3K | --32K | 226.83%134K | --134K |
Total stockholders'equity | -77.26%48.42M | -77.26%48.42M | 138.61%89.49M | --124.12M | --154.15M | 206.69%212.97M | 206.69%212.97M | --37.5M | -54.25%-199.62M | ---199.62M |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --29.47M | ---- | ---- |
Total equity | -77.26%48.42M | -77.26%48.42M | 33.61%89.49M | --124.12M | --154.15M | 206.69%212.97M | 206.69%212.97M | --66.97M | -76.40%-199.62M | ---199.62M |
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 | Unaudited | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data