(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 | 7,516.50%1.77M | 100.40%341.12K | 100.40%341.12K | -7.53%636.54K | -30.16%83.49K | -96.21%23.25K | -66.66%170.22K | -66.66%170.22K | 22.72%688.4K | -87.52%119.55K |
-Cash and cash equivalents | 7,516.50%1.77M | 100.40%341.12K | 100.40%341.12K | -7.53%636.54K | -30.16%83.49K | -96.21%23.25K | -66.66%170.22K | -66.66%170.22K | 22.72%688.4K | -87.52%119.55K |
Total current assets | 1,230.24%1.81M | 116.44%429.37K | 116.44%429.37K | 2.46%729.41K | 34.06%199.39K | -78.81%135.94K | -62.13%198.38K | -62.13%198.38K | 16.32%711.93K | -85.86%148.73K |
Non current assets | ||||||||||
-Accumulated depreciation | -6.91%-635.44K | ---632.39K | ---632.39K | -2.90%-602.94K | 3.77%-559.95K | -2.90%-594.36K | ---- | ---- | -10.77%-585.94K | -10.65%-581.9K |
-Long term equity investment | -26.72%57.23K | -24.79%60.88K | -24.79%60.88K | -16.25%63.58K | 4.72%71.75K | 13.50%78.1K | -4.94%80.94K | -4.94%80.94K | -44.75%75.92K | 133.41%68.51K |
-Other intangible assets | --15.19M | --15.4M | --15.4M | --15.23M | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | -23.64%50.13K | -23.41%42.18K | -23.41%42.18K | -33.80%43.22K | 10.55%51.72K | 148.44%65.66K | 46.96%55.08K | 46.96%55.08K | 303.24%65.29K | 184.90%46.79K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 5,284.60%821.8K | 10,514.79%1.54M | 10,514.79%1.54M | 6,611.18%1.51M | 3,489.62%806.19K | -32.05%15.26K | -35.28%14.54K | -35.28%14.54K | 0.00%22.46K | --22.46K |
-Current debt | --806.92K | --1.53M | --1.53M | --1.49M | --790.88K | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -2.49%14.88K | 2.39%14.88K | 2.39%14.88K | -33.74%14.88K | -31.83%15.31K | -32.05%15.26K | -35.28%14.54K | -35.28%14.54K | 0.00%22.46K | --22.46K |
-accounts payable | -27.68%285.24K | 80.52%433.75K | 80.52%433.75K | 256.63%485.54K | 96.88%249.13K | 286.85%394.43K | 128.14%240.28K | 128.14%240.28K | 32.89%136.14K | 11.91%126.54K |
-Total tax payable | -26.72%57.23K | -24.79%60.88K | -24.79%60.88K | -16.25%63.58K | 4.72%71.75K | 13.50%78.1K | -4.94%80.94K | -4.94%80.94K | -44.75%75.92K | 133.41%68.51K |
-Due to related parties current | -17.64%194.56K | -0.08%211.29K | -0.08%211.29K | -9.33%190.35K | 0.38%215.49K | -12.45%236.23K | -23.97%211.46K | -23.97%211.46K | -28.71%209.94K | -38.41%214.67K |
Current accrued expenses | -51.98%17.15K | 32.52%43.71K | 32.52%43.71K | 34.69%50.58K | -40.17%61.75K | -53.33%35.71K | -92.75%32.99K | -92.75%32.99K | -90.36%37.55K | -79.16%103.2K |
Current liabilities | 93.47%1.32M | 346.98%2.23M | 346.98%2.23M | 450.06%2.23M | 185.42%1.33M | 44.79%681.63K | -42.00%499.26K | -42.00%499.26K | -49.81%406.09K | -51.20%466.87K |
Non current liabilities | ||||||||||
-Long term debt | -39.96%27.67K | -36.53%31.35K | -36.53%31.35K | -22.74%34.39K | -18.00%40.71K | -10.82%46.09K | -8.09%49.39K | -8.09%49.39K | -58.56%44.52K | --49.64K |
Non current accrued expenses | 1.27%66.25M | 1.28%66.04M | 1.28%66.04M | 1.27%65.81M | 1.39%65.75M | 1.46%65.41M | 1.24%65.2M | 1.24%65.2M | 1.04%64.98M | 1.20%64.84M |
Long term provisions | -7.67%29.56K | -6.40%29.53K | -6.40%29.53K | -7.05%29.18K | 64.49%31.04K | 86.84%32.01K | 0.43%31.55K | 0.43%31.55K | 4.70%31.4K | -35.71%18.87K |
Total non current liabilities | 81.11%1.38M | 295.12%2.29M | 295.12%2.29M | 376.62%2.3M | 162.30%1.4M | 40.80%759.73K | -38.67%580.2K | -38.67%580.2K | -49.07%482K | -45.71%535.38K |
Shareholders'equity | ||||||||||
Share capital | 3.84%92.35M | 0.73%89.13M | 0.73%89.13M | 0.60%88.94M | 1.60%88.94M | 1.69%88.94M | 1.97%88.48M | 1.97%88.48M | 2.18%88.4M | 1.18%87.54M |
-common stock | 3.84%92.35M | 0.73%89.13M | 0.73%89.13M | 0.60%88.94M | 1.60%88.94M | 1.69%88.94M | 1.97%88.48M | 1.97%88.48M | 2.18%88.4M | 1.18%87.54M |
Additional paid-in capital | --45.35K | --45.35K | --45.35K | --45.35K | ---- | ---- | ---- | ---- | ---- | ---- |
Gains losses not affecting retained earnings | -101.42%-208.28K | -100.63%-88.3K | -100.63%-88.3K | -101.21%-165.84K | 10.57%15.02M | 9.29%14.68M | 4.67%14.08M | 4.67%14.08M | 2.15%13.75M | 1.91%13.58M |
Noncontrolling interests | -44.60%245.46K | -34.89%327K | -34.89%327K | -21.35%222.16K | 30.53%408.14K | 54.83%443.08K | 110.00%502.22K | 110.00%502.22K | 13.42%282.46K | 92.41%312.67K |
Total equity | 3.52%68.44M | 1.40%66.92M | 1.40%66.92M | 1.24%66.86M | 1.70%66.46M | 1.05%66.12M | 1.22%66M | 1.22%66M | 1.31%66.04M | 0.07%65.35M |
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.