(FY)Dec 31, 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 | 28.11%3.21M | 228.67%3.17M | 123.45%2.52M | 70.09%2.51M | 70.09%2.51M | 87.13%451.4K | 131.75%964.36K | -2.35%1.13M | 260.52%1.47M | 260.52%1.47M |
-Cash and cash equivalents | 28.11%3.21M | 228.67%3.17M | 123.45%2.52M | 70.09%2.51M | 70.09%2.51M | 87.13%451.4K | 131.75%964.36K | -2.35%1.13M | 260.52%1.47M | 260.52%1.47M |
Receivables | -13.57%3.37M | 56.48%2.59M | 124.61%3.82M | 190.41%3.9M | 190.41%3.9M | -2.66%1.52M | -1.15%1.66M | 76.98%1.7M | -44.26%1.34M | -44.26%1.34M |
-Accounts receivable | -14.75%3.33M | 56.48%2.59M | 124.61%3.82M | 190.41%3.9M | 190.41%3.9M | -2.66%1.52M | -1.15%1.66M | 76.98%1.7M | -44.26%1.34M | -44.26%1.34M |
-Other receivables | --46.34K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | -64.35%792.91K | -6.56%511.55K | -36.97%647.73K | 217.08%2.22M | 217.08%2.22M | -32.56%693.35K | -49.51%547.49K | -5.04%1.03M | -30.69%701.55K | -30.69%701.55K |
Prepaid assets | 2,685.71%820.23K | -32.29%255.88K | -18.90%286.34K | -4.01%29.44K | -4.01%29.44K | 5,150.99%348.46K | 3,228.27%377.93K | 3,569.47%353.08K | 270.47%30.68K | 270.47%30.68K |
Restricted cash | --356.06K | --402.63K | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
Total current assets | -1.27%8.55M | 95.45%6.93M | 72.82%7.28M | 144.05%8.66M | 144.05%8.66M | 5.27%3.01M | 11.25%3.55M | 31.23%4.21M | -12.86%3.55M | -12.86%3.55M |
Non current assets | ||||||||||
Net PPE | -22.98%730.21K | 408.48%837.13K | 301.14%892.26K | 242.83%948.09K | 242.83%948.09K | -53.62%122.29K | -46.08%164.63K | -35.62%222.43K | -28.57%276.55K | -28.57%276.55K |
-Gross PPE | -15.65%947.76K | 219.65%1.03M | 191.48%1.08M | 171.83%1.12M | 171.83%1.12M | -24.72%293.07K | -23.95%323.36K | -19.60%370.04K | -16.84%413.33K | -16.84%413.33K |
-Accumulated depreciation | -23.99%-217.55K | -23.80%-196.51K | -26.23%-186.33K | -28.28%-175.46K | -28.28%-175.46K | -35.91%-170.78K | -32.40%-158.73K | -28.63%-147.61K | -24.50%-136.78K | -24.50%-136.78K |
Goodwill and other intangible assets | -33.33%420.11K | 0.00%630.17K | 0.00%630.17K | 0.00%630.17K | 0.00%630.17K | 0.74%630.17K | 1.84%630.17K | 5.49%630.17K | 7.47%630.17K | 7.47%630.17K |
-Other intangible assets | -33.33%420.11K | 0.00%630.17K | 0.00%630.17K | 0.00%630.17K | 0.00%630.17K | 0.74%630.17K | 1.84%630.17K | 5.49%630.17K | 7.47%630.17K | 7.47%630.17K |
Non current accounts receivable | -87.75%541 | -83.51%1.14K | -67.02%2.82K | -56.44%4.42K | -56.44%4.42K | -48.74%6.02K | --6.94K | --8.54K | --10.14K | --10.14K |
Non current prepaid assets | 0.00%50.06K | -27.21%50.06K | 167.48%50.06K | 167.48%50.06K | 167.48%50.06K | 267.48%68.77K | 267.48%68.77K | 0.00%18.71K | 0.00%18.71K | 0.00%18.71K |
Other non current assets | ---- | ---- | ---- | ---- | ---- | --120.2K | --192.31K | --264.43K | ---- | ---- |
Total non current assets | -26.45%1.2M | 42.87%1.52M | 37.67%1.58M | 74.52%1.63M | 74.52%1.63M | 3.02%947.44K | 12.72%1.06M | 19.00%1.14M | -5.72%935.57K | -5.72%935.57K |
Total assets | -5.26%9.76M | 83.33%8.45M | 65.31%8.85M | 129.55%10.3M | 129.55%10.3M | 4.72%3.96M | 11.58%4.61M | 28.41%5.35M | -11.46%4.49M | -11.46%4.49M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 44.11%5.97M | 119.82%4.57M | 60.87%4.37M | 65.09%4.14M | 65.09%4.14M | -27.55%1.81M | -20.29%2.08M | 0.77%2.72M | -47.68%2.51M | -47.68%2.51M |
-accounts payable | 55.69%5.97M | 119.10%4.33M | 60.79%4.09M | 61.42%3.84M | 61.42%3.84M | -26.76%1.73M | -22.28%1.98M | -3.84%2.54M | -48.24%2.38M | -48.24%2.38M |
-Total tax payable | --0 | 133.53%240.61K | 61.97%285.38K | 130.24%308.35K | 130.24%308.35K | -41.64%77.12K | 56.67%103.03K | 227.11%176.19K | -35.23%133.92K | -35.23%133.92K |
Current accrued expenses | 2.71%528.99K | -32.40%197.3K | -10.48%353.64K | 64.07%515.02K | 64.07%515.02K | -23.29%258.68K | 3.89%291.85K | 23.06%395.04K | 51.60%313.91K | 51.60%313.91K |
Current debt and capital lease obligation | -77.06%432.85K | -66.62%516.07K | 2.19%988.72K | 180.48%1.89M | 180.48%1.89M | 141.54%1.64M | 96.63%1.55M | 48.07%967.57K | -6.07%672.73K | -6.07%672.73K |
-Current debt | -83.54%275K | -86.36%200K | -18.24%683.86K | 240.57%1.67M | 240.57%1.67M | 238.29%1.61M | 148.94%1.47M | 81.30%836.41K | -7.67%490.6K | -7.67%490.6K |
-Current capital lease obligation | -26.92%157.85K | 298.55%316.07K | 132.44%304.87K | 18.60%216K | 18.60%216K | -86.43%27.46K | -59.77%79.31K | -31.73%131.16K | -1.49%182.12K | -1.49%182.12K |
Current deferred liabilities | -82.24%121.9K | 202.10%174.32K | 665.33%448.05K | 751.88%686.44K | 751.88%686.44K | 112.06%181.7K | 42.42%57.7K | -30.48%58.54K | -16.38%80.58K | -16.38%80.58K |
Other current liabilities | --360.15K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 2.54%7.42M | 37.32%5.46M | 48.89%6.16M | 102.16%7.23M | 102.16%7.23M | 8.09%3.89M | 6.96%3.97M | 10.21%4.14M | -38.51%3.58M | -38.51%3.58M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 89.75%1.78M | 100.66%871.07K | 110.91%915.57K | 121.75%936.9K | 121.75%936.9K | ---- | -13.20%434.11K | 239.86%434.11K | 136.76%422.5K | 136.76%422.5K |
-Long term debt | 334.10%1.19M | -13.62%375K | -13.62%375K | -34.91%275K | -34.91%275K | ---- | 2.75%434.11K | --434.11K | --422.5K | --422.5K |
-Long term capital lease obligation | -11.77%583.97K | --496.07K | --540.57K | --661.9K | --661.9K | ---- | ---- | ---- | --0 | --0 |
Total non current liabilities | 25.95%4.9M | 305.81%1.76M | 316.06%1.81M | 821.17%3.89M | 821.17%3.89M | --0 | -13.20%434.11K | 239.86%434.11K | 136.76%422.5K | 136.76%422.5K |
Total liabilities | 10.73%12.32M | 63.75%7.22M | 74.26%7.97M | 178.10%11.12M | 178.10%11.12M | -3.92%3.89M | 4.57%4.41M | 17.76%4.57M | -33.29%4M | -33.29%4M |
Shareholders'equity | ||||||||||
Share capital | 0.00%61 | 0.00%61 | 0.00%61 | 8.93%61 | 8.93%61 | 56.41%61 | 56.41%61 | 56.41%61 | 115.38%56 | 115.38%56 |
-common stock | 0.00%61 | 0.00%61 | 0.00%61 | 8.93%61 | 8.93%61 | 56.41%61 | 56.41%61 | 56.41%61 | 115.38%56 | 115.38%56 |
Retained earnings | -29.28%-9.86M | -0.91%-6.28M | -17.33%-6.4M | -45.14%-7.63M | -45.14%-7.63M | -36.99%-6.47M | -39.17%-6.23M | -37.08%-5.45M | -58.85%-5.26M | -58.85%-5.26M |
Gains losses not affecting retained earnings | 7.34%7.3M | 16.93%7.51M | 16.79%7.28M | 18.45%6.8M | 18.45%6.8M | 46.77%6.54M | 46.44%6.43M | 46.19%6.24M | 141.36%5.74M | 141.36%5.74M |
Total stockholders'equity | -209.54%-2.56M | 511.37%1.23M | 13.01%883.97K | -270.61%-828.14K | -270.61%-828.14K | 127.10%71.9K | 339.37%201.63K | 172.41%782.21K | 152.17%485.4K | 152.17%485.4K |
Total equity | -209.54%-2.56M | 511.37%1.23M | 13.01%883.97K | -270.61%-828.14K | -270.61%-828.14K | 127.10%71.9K | 339.37%201.63K | 172.41%782.21K | 152.17%485.4K | 152.17%485.4K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data
No Data