(Q1)Mar 31, 2023 | (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 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -88.31%1.28M | -8.14%1.7M | -8.14%1.7M | 22.38%4.33M | 3,675.19%6.14M | 6,942.70%10.95M | 2,443.46%1.85M | 2,443.46%1.85M | 4,078.13%3.54M | 57.62%162.73K |
-Cash and cash equivalents | -88.31%1.28M | -8.14%1.7M | -8.14%1.7M | 22.38%4.33M | 3,675.19%6.14M | 6,942.70%10.95M | 2,443.46%1.85M | 2,443.46%1.85M | 4,078.13%3.54M | 57.62%162.73K |
Receivables | 10.48%844.6K | 22.33%919.25K | 22.33%919.25K | 23.56%785.49K | 85.49%795.04K | 1,736.14%764.48K | 530.20%751.45K | 530.20%751.45K | 1,091.90%635.74K | 883.94%428.62K |
-Accounts receivable | 10.48%844.6K | 22.33%919.25K | 22.33%919.25K | 23.56%785.49K | 85.49%795.04K | 1,736.14%764.48K | 530.20%751.45K | 530.20%751.45K | 1,091.90%635.74K | 883.94%428.62K |
Prepaid assets | -96.23%11.73K | -99.39%3.7K | -99.39%3.7K | --0 | --0 | 458.26%310.82K | 2,455.22%609.7K | 2,455.22%609.7K | -55.44%192.49K | -68.80%171.41K |
Current deferred assets | --0 | --0 | --0 | --0 | --0 | --0 | --862.86K | --862.86K | --479.33K | --251.92K |
Total current assets | -82.23%2.14M | -35.61%2.63M | -35.61%2.63M | 5.57%5.12M | 583.80%6.94M | 4,656.97%12.03M | 1,788.02%4.08M | 1,788.02%4.08M | 750.42%4.85M | 45.74%1.01M |
Non current assets | ||||||||||
Net PPE | 138.19%20.2M | 129.75%20.87M | 129.75%20.87M | 110.73%22.32M | 72.11%14.23M | -6.51%8.48M | 46.53%9.08M | 46.53%9.08M | 48.32%10.59M | 29.87%8.27M |
-Gross PPE | 109.93%27.98M | 103.30%27.89M | 103.30%27.89M | 88.82%28.31M | 59.82%19.4M | 7.40%13.33M | 51.17%13.72M | 51.17%13.72M | 55.73%14.99M | 43.23%12.14M |
-Accumulated depreciation | -60.51%-7.78M | -51.48%-7.02M | -51.48%-7.02M | -36.08%-5.99M | -33.58%-5.17M | -45.21%-4.85M | -61.18%-4.63M | -61.18%-4.63M | -77.01%-4.4M | -83.57%-3.87M |
Other non current assets | --2M | 2,339.10%2.44M | 2,339.10%2.44M | 1,377.47%1.48M | 1,391.93%2.98M | ---- | -50.00%100K | -50.00%100K | -50.00%100K | 0.00%200K |
Total non current assets | 161.78%22.2M | 153.81%23.31M | 153.81%23.31M | 122.57%23.8M | 103.28%17.21M | -8.53%8.48M | 43.52%9.18M | 43.52%9.18M | 45.64%10.69M | 28.96%8.47M |
Total assets | 18.68%24.34M | 95.56%25.93M | 95.56%25.93M | 86.08%28.92M | 154.70%24.15M | 115.31%20.51M | 100.48%13.26M | 100.48%13.26M | 96.41%15.54M | 30.57%9.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 44.00%2.41M | -51.52%1.83M | -51.52%1.83M | -51.17%1.39M | -68.02%727.15K | -2.79%1.67M | 200.99%3.78M | 200.99%3.78M | 89.57%2.85M | 70.40%2.27M |
-accounts payable | 44.00%2.41M | -51.52%1.83M | -51.52%1.83M | -51.17%1.39M | -68.02%727.15K | 45.31%1.67M | 227.00%3.78M | 227.00%3.78M | 96.10%2.85M | 70.40%2.27M |
-Due to related parties current | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | --0 |
Current accrued expenses | -37.90%519.8K | -81.22%217.12K | -81.22%217.12K | -67.87%352.7K | 712.14%837.04K | 229.64%837.04K | 20.23%1.16M | 20.23%1.16M | 153.61%1.1M | -71.82%103.07K |
Current debt and capital lease obligation | 170.41%5.53M | 154.00%5.36M | 154.00%5.36M | 139.95%5.32M | 18.81%4.07M | -28.43%2.05M | 0.86%2.11M | 0.86%2.11M | 1.27%2.22M | 59.92%3.42M |
-Current debt | 100.00%625K | 240.05%531.25K | 240.05%531.25K | 180.04%437.5K | -52.01%843.75K | -51.12%312.5K | -76.55%156.23K | -76.55%156.23K | -68.62%156.23K | 251.56%1.76M |
-Current capital lease obligation | 183.10%4.91M | 147.12%4.83M | 147.12%4.83M | 136.90%4.88M | 93.54%3.22M | -21.90%1.73M | 37.00%1.95M | 37.00%1.95M | 21.86%2.06M | 1.52%1.67M |
Current deferred liabilities | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Other current liabilities | --152.72K | --171.15K | --171.15K | --130.7K | --78.37K | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 89.09%8.61M | 7.55%7.58M | 7.55%7.58M | 16.67%7.19M | -1.56%5.71M | -10.82%4.56M | 58.04%7.05M | 58.04%7.05M | 49.45%6.16M | 51.02%5.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 87.32%14.95M | 84.64%15.31M | 84.64%15.31M | 84.21%15.79M | 538.89%11.44M | 204.54%7.98M | 670.45%8.29M | 670.45%8.29M | 302.90%8.57M | 11.37%1.79M |
-Long term debt | 23.63%7.35M | 5.94%6.46M | 5.94%6.46M | -0.87%5.98M | 3,969.74%6.06M | 3,876.16%5.94M | 3,980.75%6.1M | 3,980.75%6.1M | 3,921.18%6.03M | -0.69%148.86K |
-Long term capital lease obligation | 272.63%7.61M | 303.59%8.85M | 303.59%8.85M | 285.59%9.82M | 227.93%5.39M | -17.40%2.04M | 136.58%2.19M | 136.58%2.19M | 28.73%2.55M | 12.61%1.64M |
Non current accrued expenses | --1.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Due to related parties non current | --0 | --600K | --600K | --600K | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | --0 | --0 | --0 | --0 | --0 | --0 | --2.3M | --2.3M | --2.3M | ---- |
Total non current liabilities | 103.54%16.25M | 50.15%15.91M | 50.15%15.91M | 50.71%16.39M | 538.89%11.44M | 204.54%7.98M | 884.58%10.59M | 884.58%10.59M | 411.16%10.88M | 11.37%1.79M |
Total liabilities | 98.29%24.86M | 33.13%23.49M | 33.13%23.49M | 38.40%23.58M | 125.95%17.16M | 62.21%12.54M | 218.63%17.64M | 218.63%17.64M | 172.58%17.04M | 39.32%7.59M |
Shareholders'equity | ||||||||||
Share capital | 4.48%70 | 94.44%70 | 94.44%70 | 94.44%70 | 91.43%67 | 91.43%67 | 12.50%36 | 12.50%36 | 12.50%36 | 9.38%35 |
-common stock | 4.48%70 | 94.44%70 | 94.44%70 | 94.44%70 | 91.43%67 | 91.43%67 | 12.50%36 | 12.50%36 | 12.50%36 | 9.38%35 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -19.42%-53.94M | -16.36%-50.8M | -16.36%-50.8M | -20.58%-47.88M | -32.75%-46.37M | -36.50%-45.17M | -52.26%-43.66M | -52.26%-43.66M | -41.57%-39.71M | -26.30%-34.93M |
Paid-in capital | 0.52%53.41M | 35.57%53.24M | 35.57%53.24M | 39.28%53.21M | 44.93%53.36M | 52.31%53.14M | 32.01%39.28M | 32.01%39.28M | 28.60%38.21M | 24.94%36.82M |
Total stockholders'equity | -106.61%-526.76K | 155.74%2.44M | 155.74%2.44M | 455.81%5.33M | 270.22%7M | 344.08%7.97M | -507.02%-4.38M | -507.02%-4.38M | -190.27%-1.5M | 4.27%1.89M |
Total equity | -106.61%-526.76K | 155.74%2.44M | 155.74%2.44M | 455.81%5.33M | 270.22%7M | 344.08%7.97M | -507.02%-4.38M | -507.02%-4.38M | -190.27%-1.5M | 4.27%1.89M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data