(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q2)Jun 30, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 275.60%1.57M | 275.60%1.57M | -94.44%1K | -3.46%418K | -3.46%418K | --18K | -95.61%433K | -95.61%433K | 407.00%9.86M | 407.00%9.86M |
-Cash and cash equivalents | 275.60%1.57M | 275.60%1.57M | -94.44%1K | -3.46%418K | -3.46%418K | --18K | -95.61%433K | -95.61%433K | 407.00%9.86M | 407.00%9.86M |
Receivables | 60.66%98K | 60.66%98K | -32.08%163K | -96.99%61K | -96.99%61K | --240K | -6.54%2.03M | -6.54%2.03M | -51.63%2.17M | -51.63%2.17M |
-Accounts receivable | ---- | ---- | --163K | --0 | --0 | --0 | -2.30%1.95M | -2.30%1.95M | 1.06%2M | 1.06%2M |
-Taxes receivable | ---- | ---- | ---- | --0 | --0 | ---- | --0 | --0 | -98.15%3K | -98.15%3K |
-Other receivables | 60.66%98K | 60.66%98K | ---- | -22.78%61K | -22.78%61K | --240K | -54.07%79K | -54.07%79K | -92.68%172K | -92.68%172K |
Inventory | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
Restricted cash | 0.70%12.58M | 0.70%12.58M | 0.21%12.52M | 0.30%12.5M | 0.30%12.5M | --12.49M | 1.05%12.46M | 1.05%12.46M | --12.33M | --12.33M |
Total current assets | 9.83%14.25M | 9.83%14.25M | -0.53%12.68M | -13.04%12.98M | -13.04%12.98M | --12.75M | -38.74%14.92M | -38.74%14.92M | 275.78%24.36M | 275.78%24.36M |
Non current assets | ||||||||||
Net PPE | -65.64%167K | -65.64%167K | -37.96%384K | -46.89%486K | -46.89%486K | --619K | -9.94%915K | -9.94%915K | -26.80%1.02M | -26.80%1.02M |
-Gross PPE | -27.01%1.82M | -27.01%1.82M | -37.96%384K | -6.64%2.49M | -6.64%2.49M | --619K | 9.63%2.67M | 9.63%2.67M | 1.46%2.43M | 1.46%2.43M |
-Accumulated depreciation | 17.63%-1.65M | 17.63%-1.65M | ---- | -14.40%-2M | -14.40%-2M | ---- | -23.67%-1.75M | -23.67%-1.75M | -40.38%-1.42M | -40.38%-1.42M |
Goodwill and other intangible assets | -96.07%14K | -96.07%14K | -64.90%185K | -49.00%356K | -49.00%356K | --527K | --698K | --698K | --0 | --0 |
-Other intangible assets | -96.07%14K | -96.07%14K | ---- | -49.00%356K | -49.00%356K | ---- | --698K | --698K | ---- | ---- |
Other non current assets | --80K | --80K | -68.57%77K | ---- | ---- | --245K | --680K | --680K | ---- | ---- |
Total non current assets | -69.00%261K | -69.00%261K | -53.56%646K | -63.28%842K | -63.28%842K | --1.39M | 125.69%2.29M | 125.69%2.29M | -92.49%1.02M | -92.49%1.02M |
Total assets | 5.03%14.51M | 5.03%14.51M | -5.75%13.33M | -19.73%13.82M | -19.73%13.82M | --14.14M | -32.15%17.22M | -32.15%17.22M | 26.79%25.37M | 26.79%25.37M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 108.49%8.38M | 108.49%8.38M | 95.75%7.56M | 26.52%4.02M | 26.52%4.02M | --3.86M | -18.80%3.18M | -18.80%3.18M | -3.60%3.91M | -3.60%3.91M |
-accounts payable | 109.72%7.1M | 109.72%7.1M | 91.53%6.45M | 13.63%3.38M | 13.63%3.38M | --3.37M | -23.84%2.98M | -23.84%2.98M | -3.60%3.91M | -3.60%3.91M |
-Due to related parties current | 101.90%1.28M | 101.90%1.28M | 124.44%1.11M | 221.32%633K | 221.32%633K | --495K | --197K | --197K | --0 | --0 |
Current accrued expenses | 17.16%4.09M | 17.16%4.09M | 27.93%3.9M | 28.68%3.49M | 28.68%3.49M | --3.05M | -7.31%2.71M | -7.31%2.71M | 9.38%2.93M | 9.38%2.93M |
Current debt and capital lease obligation | ---- | ---- | -14.58%164K | 20.29%166K | 20.29%166K | --192K | --138K | --138K | ---- | ---- |
-Current capital lease obligation | --0 | --0 | -14.58%164K | 20.29%166K | 20.29%166K | --192K | --138K | --138K | --0 | --0 |
Current deferred liabilities | 116.31%5.99M | 116.31%5.99M | 99.56%3.14M | 104.96%2.77M | 104.96%2.77M | --1.57M | -45.70%1.35M | -45.70%1.35M | 713.73%2.49M | 713.73%2.49M |
Other current liabilities | 0.38%12.55M | 0.38%12.55M | 0.21%12.52M | 0.30%12.5M | 0.30%12.5M | --12.49M | 1.05%12.46M | 1.05%12.46M | --12.33M | --12.33M |
Current liabilities | 35.14%31M | 35.14%31M | 28.87%27.28M | 15.65%22.94M | 15.65%22.94M | --21.17M | -8.40%19.84M | -8.40%19.84M | 207.73%21.66M | 207.73%21.66M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --0 | --0 | -34.75%77K | -57.54%76K | -57.54%76K | --118K | --179K | --179K | --0 | --0 |
-Long term capital lease obligation | --0 | --0 | -34.75%77K | -57.54%76K | -57.54%76K | --118K | --179K | --179K | --0 | --0 |
Employee benefits | --0 | --0 | -7.69%48K | -17.46%52K | -17.46%52K | --52K | -62.28%63K | -62.28%63K | -30.71%167K | -30.71%167K |
Total non current liabilities | --0 | --0 | -26.47%125K | -47.11%128K | -47.11%128K | --170K | 44.91%242K | 44.91%242K | -98.65%167K | -98.65%167K |
Total liabilities | 34.39%31M | 34.39%31M | 28.43%27.41M | 14.89%23.07M | 14.89%23.07M | --21.34M | -8.00%20.08M | -8.00%20.08M | 12.37%21.83M | 12.37%21.83M |
Shareholders'equity | ||||||||||
Share capital | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | --8K | 33.33%8K | 33.33%8K | 100.00%6K | 100.00%6K |
-common stock | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | 0.00%8K | --8K | 33.33%8K | 33.33%8K | 100.00%6K | 100.00%6K |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
Retained earnings | -17.77%-50.34M | -17.77%-50.34M | -17.88%-47.75M | -19.08%-42.75M | -19.08%-42.75M | ---40.51M | -27.47%-35.9M | -27.47%-35.9M | -56.69%-28.16M | -56.69%-28.16M |
Paid-in capital | 1.07%33.85M | 1.07%33.85M | 1.09%33.67M | 1.40%33.49M | 1.40%33.49M | --33.3M | 4.17%33.03M | 4.17%33.03M | 70.82%31.7M | 70.82%31.7M |
Total stockholders'equity | -78.24%-16.49M | -78.24%-16.49M | -95.60%-14.08M | -222.93%-9.25M | -222.93%-9.25M | ---7.2M | -180.73%-2.87M | -180.73%-2.87M | 500.51%3.55M | 500.51%3.55M |
Total equity | -78.24%-16.49M | -78.24%-16.49M | -95.60%-14.08M | -222.93%-9.25M | -222.93%-9.25M | ---7.2M | -180.73%-2.87M | -180.73%-2.87M | 500.51%3.55M | 500.51%3.55M |
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 with Explanatory Notes | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data