(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 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -83.71%1.07M | -70.88%2.26M | 501.48%4.87M | 265.43%5.91M | 265.43%5.91M | --6.57M | --7.77M | --810K | 2,840.00%1.62M | --1.62M |
-Cash and cash equivalents | -83.71%1.07M | -70.88%2.26M | 501.48%4.87M | 265.43%5.91M | 265.43%5.91M | --6.57M | --7.77M | --810K | 2,840.00%1.62M | --1.62M |
-Accounts receivable | 99.47%758K | 30.83%679K | 21.20%526K | 28.18%514K | 28.18%514K | --380K | --519K | --434K | -21.06%401K | --401K |
-Other receivables | 32.30%725K | 12.34%801K | 37.50%737K | 21.07%316K | 21.07%316K | --548K | --713K | --536K | 9.66%261K | --261K |
Total current assets | -64.97%2.69M | -56.81%3.87M | 299.72%5.81M | 191.91%6.82M | 191.91%6.82M | --7.67M | --8.95M | --1.45M | 192.73%2.34M | --2.34M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | ---- | -14.16%-5.33M | -14.16%-5.33M | ---- | ---- | ---- | -14.66%-4.67M | ---4.67M |
-Long term equity investment | -12.65%891K | -10.71%925K | -81.67%979K | -80.39%1.02M | -80.39%1.02M | --1.02M | --1.04M | --5.34M | 387.11%5.22M | --5.22M |
-Goodwill | --4.99M | --5.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | 142.70%3.46M | 162.94%3.41M | 169.73%2M | 232.48%1.82M | 232.48%1.82M | --1.42M | --1.3M | --740K | 3,814.29%548K | --548K |
Regulatory assets | 31.76%1.34M | 10.78%1.25M | 34.55%771K | 18.29%582K | 18.29%582K | --1.01M | --1.13M | --573K | -6.64%492K | --492K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 64.79%234K | 123.88%300K | -25.13%146K | -29.38%149K | -29.38%149K | --142K | --134K | --195K | -24.37%211K | --211K |
-Current debt | --104K | --166K | ---- | ---- | ---- | ---- | ---- | --90K | -36.49%94K | --94K |
-Current capital lease obligation | -8.45%130K | 0.00%134K | 39.05%146K | 27.35%149K | 27.35%149K | --142K | --134K | --105K | -10.69%117K | --117K |
-accounts payable | 95.07%870K | 177.51%913K | 60.14%466K | 63.32%619K | 63.32%619K | --446K | --329K | --291K | -35.32%379K | --379K |
-Total tax payable | -61.72%2.43M | -31.04%2.73M | -51.42%2.89M | -39.95%3.48M | -39.95%3.48M | --6.35M | --3.96M | --5.95M | 367.47%5.79M | --5.79M |
-Due to related parties current | --468K | --585K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | --5K | --284K | --237K | --237K |
Current accrued expenses | ---- | ---- | ---- | -15.35%342K | -15.35%342K | ---- | ---- | ---- | 81.17%404K | --404K |
Current deferred liabilities | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --1K | --1K |
Current liabilities | 102.20%2.3M | 121.00%2.6M | 32.00%1.35M | 11.92%1.47M | 11.92%1.47M | --1.14M | --1.18M | --1.02M | -5.76%1.31M | --1.31M |
Non current liabilities | ||||||||||
-Long term debt | -17.45%842K | -15.73%873K | -2.68%979K | -3.94%1.02M | -3.94%1.02M | --1.02M | --1.04M | --1.01M | -0.56%1.07M | --1.07M |
Non current accrued expenses | -20.30%2.15M | 8.16%2.98M | -5.92%2.56M | -7.55%2.7M | -7.55%2.7M | --2.7M | --2.76M | --2.72M | 0.07%2.92M | --2.92M |
Derivative product liabilities | -91.51%437K | -76.33%654K | 267.61%1.68M | 434.54%2.21M | 434.54%2.21M | --5.15M | --2.76M | --457K | --414K | --414K |
Long term provisions | --49K | --52K | ---- | ---- | ---- | ---- | ---- | --4.34M | --4.15M | --4.15M |
Total non current liabilities | -36.83%4.73M | 3.76%5.33M | -39.19%4.24M | -30.39%4.94M | -30.39%4.94M | --7.48M | --5.14M | --6.97M | 170.21%7.1M | --7.1M |
Shareholders'equity | ||||||||||
Share capital | 5.55%49.65M | 5.55%49.65M | 31.78%47.04M | 31.78%47.04M | 31.78%47.04M | --47.04M | --47.04M | --35.7M | 3.84%35.7M | --35.7M |
-common stock | 5.55%49.65M | 5.55%49.65M | 31.78%47.04M | 31.78%47.04M | 31.78%47.04M | --47.04M | --47.04M | --35.7M | 3.84%35.7M | --35.7M |
Gains losses not affecting retained earnings | -537.14%-153K | -733.33%-100K | 138.81%160K | 2,690.00%259K | 2,690.00%259K | --35K | ---12K | --67K | -113.16%-10K | ---10K |
Total equity | -5.24%9.9M | 1.63%11.98M | 86.75%8.46M | 72.67%9.6M | 72.67%9.6M | --10.45M | --11.78M | --4.53M | 47.18%5.56M | --5.56M |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.