(Q2)Jun 30, 2017 | (Q1)Mar 31, 2017 | (FY)Dec 31, 2016 | (Q2)Jun 30, 2016 | (FY)Dec 31, 2015 | (Q4)Dec 31, 2015 | (Q3)Sep 30, 2015 | (FY)Dec 31, 2014 | (Q4)Dec 31, 2014 | (Q3)Sep 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -90.06%2K | --1.4K | 3,701.53%42.35K | --20.15K | -103.26%-1.18K | -103.26%-1.18K | -103.20%-2.3K | 92.00%36.1K | 92.00%36.1K | -51.19%72.01K |
-Cash and cash equivalents | -90.06%2K | --1.4K | 3,701.53%42.35K | --20.15K | -103.26%-1.18K | -103.26%-1.18K | -103.20%-2.3K | 92.00%36.1K | 92.00%36.1K | -51.19%72.01K |
Receivables | -12.07%243.03K | --204.85K | 39.91%206.58K | --276.39K | 257.59%147.66K | 257.59%147.66K | 236.10%147.59K | -18.06%41.29K | -18.06%41.29K | -11.20%43.91K |
-Accounts receivable | -12.07%243.03K | --204.85K | 38.55%204.58K | --276.39K | 257.59%147.66K | 257.59%147.66K | 236.10%147.59K | -18.06%41.29K | -18.06%41.29K | -11.20%43.91K |
-Related party accounts receivable | --0 | --0 | --2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other receivables | --412.17K | --412.17K | --412.17K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Recievables adjustments allowances | ---412.17K | ---412.17K | ---412.17K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | -51.49%152K | --160.88K | -56.50%162K | --313.31K | 29.71%372.39K | 29.71%372.39K | 142.07%372.39K | 138.84%287.09K | 138.84%287.09K | 35.19%153.84K |
Prepaid assets | ---- | ---- | ---- | --17.61K | 0.00%17.61K | 0.00%17.61K | --17.61K | -71.41%17.61K | -71.41%17.61K | --0 |
Other current assets | --1.01M | --1.01M | --1.01M | ---- | ---- | ---- | ---- | ---8.65K | ---8.65K | ---- |
Total current assets | 124.72%1.41M | --1.38M | 165.42%1.42M | --627.46K | 43.65%536.48K | 43.65%536.48K | 98.43%535.28K | 48.79%373.45K | 48.79%373.45K | -41.98%269.76K |
Non current assets | ||||||||||
Net PPE | -37.90%12.17K | --12.87K | -37.19%13.57K | --19.6K | 167.22%21.6K | 167.22%21.6K | 73.82%16.92K | -36.71%8.08K | -36.71%8.08K | -6.31%9.73K |
-Gross PPE | -58.72%13.95K | --13.95K | -58.72%13.95K | --33.8K | 77.49%33.8K | 77.49%33.8K | 52.28%29K | 0.04%19.05K | 0.04%19.05K | 21.65%19.05K |
-Accumulated depreciation | 87.45%-1.78K | ---1.09K | 96.82%-388 | ---14.21K | -11.33%-12.21K | -11.33%-12.21K | -29.77%-12.08K | -74.93%-10.96K | -74.93%-10.96K | -76.83%-9.31K |
Goodwill and other intangible assets | 2,396.95%2.81M | --2.81M | 2,362.97%2.81M | --112.39K | -1.24%114.26K | -1.24%114.26K | -5.33%114.26K | -12.68%115.7K | -12.68%115.7K | -11.53%120.7K |
-Other intangible assets | 2,396.95%2.81M | --2.81M | ---- | --112.39K | -1.24%114.26K | -1.24%114.26K | -5.33%114.26K | -12.68%115.7K | -12.68%115.7K | --120.7K |
Investments and advances | --200K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | --0 | --0 | --2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current prepaid assets | ---- | ---- | --6.04K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | --6.04K | --6.04K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 2,191.51%3.02M | --2.83M | 1,985.84%2.83M | --131.99K | 9.76%135.86K | 9.76%135.86K | 0.58%131.18K | -14.79%123.78K | -14.79%123.78K | -11.16%130.43K |
Total assets | 483.91%4.43M | --4.21M | 533.28%4.26M | --759.44K | 35.22%672.34K | 35.22%672.34K | 66.54%666.46K | 25.48%497.23K | 25.48%497.23K | -34.59%400.19K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -94.89%72.72K | --43.86K | -99.02%14.77K | --1.42M | 26.07%1.51M | 26.07%1.51M | -16.90%1.41M | 150.78%1.2M | 150.78%1.2M | 64.21%1.7M |
-accounts payable | -92.98%44.92K | --26.14K | -97.44%14.77K | --639.8K | 27.59%577.51K | 27.59%577.51K | -11.37%568.54K | 66.25%452.61K | 66.25%452.61K | 152.70%641.45K |
-Due to related parties current | -96.45%27.8K | --17.73K | ---- | --782.5K | 25.14%932.92K | 25.14%932.92K | -20.25%844.6K | 262.77%745.5K | 262.77%745.5K | 35.47%1.06M |
Current accrued expenses | -55.35%140.2K | --124.23K | -68.93%97.63K | --313.97K | -19.61%314.22K | -19.61%314.22K | 183.55%320.55K | 593.99%390.9K | 593.99%390.9K | --113.05K |
Current debt and capital lease obligation | -38.33%780.19K | --754.45K | -45.34%681.77K | --1.27M | 7.91%1.25M | 7.91%1.25M | 26.51%1.31M | 160.50%1.16M | 160.50%1.16M | 727.06%1.03M |
-Current debt | -38.33%780.19K | --754.45K | -45.34%681.77K | --1.27M | 7.91%1.25M | 7.91%1.25M | 26.51%1.31M | 160.50%1.16M | 160.50%1.16M | 727.06%1.03M |
Other current liabilities | --1.83M | --1.68M | --1.56M | ---- | ---- | ---- | ---- | ---- | ---- | --710.32K |
Current liabilities | -5.94%2.82M | --2.6M | -23.26%2.36M | --3M | 11.91%3.07M | 11.91%3.07M | -14.51%3.04M | 54.12%2.75M | 54.12%2.75M | 92.35%3.56M |
Non current liabilities | ||||||||||
Other non current liabilities | ---- | ---- | --412.17K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 478.71%173.62K | --410.22K | --412.17K | --30K | --0 | --0 | ---1 | ---1 | ---1 | --0 |
Total liabilities | -1.14%3M | --3.01M | -9.84%2.77M | --3.03M | 11.91%3.07M | 11.91%3.07M | -14.51%3.04M | 54.12%2.75M | 54.12%2.75M | 92.35%3.56M |
Shareholders'equity | ||||||||||
Share capital | 68.40%9.21M | --5.58M | 576.88%5.32M | --5.47M | 2,858.89%786.27K | 2,858.89%786.27K | 3,338.99%641.17K | 57.05%26.57K | 57.05%26.57K | 13.68%18.64K |
-common stock | 67.82%9.18M | --5.55M | 572.82%5.29M | --5.47M | 2,858.89%786.27K | 2,858.89%786.27K | 3,338.99%641.17K | 57.05%26.57K | 57.05%26.57K | 13.68%18.64K |
-Preferred stock | --31.9K | --31.9K | --31.9K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Retained earnings | 84.31%-1.94M | ---1.35M | 91.94%-962.2K | ---12.35M | -12.43%-11.93M | -12.43%-11.93M | -15.33%-11.7M | -81.75%-10.61M | -81.75%-10.61M | -110.59%-10.15M |
Paid-in capital | -226.60%-5.84M | ---3.03M | -132.83%-2.87M | --4.61M | 4.88%8.75M | 4.88%8.75M | 24.60%8.69M | 87.90%8.34M | 87.90%8.34M | 103.07%6.97M |
Other equity interest | ---1 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 163.29%1.44M | --1.2M | 162.01%1.49M | ---2.27M | -6.76%-2.4M | -6.76%-2.4M | 24.78%-2.38M | -62.31%-2.25M | -62.31%-2.25M | -155.08%-3.16M |
Total equity | 163.29%1.44M | --1.2M | 162.01%1.49M | ---2.27M | -6.76%-2.4M | -6.76%-2.4M | 24.78%-2.38M | -62.31%-2.25M | -62.31%-2.25M | -155.08%-3.16M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | Unaudited | -- | -- | -- | -- | -- |
No Data