(Q1)Mar 31, 2008 | (FY)Dec 31, 2007 | (Q4)Dec 31, 2007 | (Q3)Sep 30, 2007 | (Q2)Jun 30, 2007 | (Q1)Mar 31, 2007 | (FY)Dec 31, 2006 | (Q4)Dec 31, 2006 | (Q3)Sep 30, 2006 | (Q2)Jun 30, 2006 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 2,642.77%1.43M | 1,422.73%1.09M | 1,422.73%1.09M | 7,045.50%534.13K | 4,100.11%187.87K | 435.76%52.31K | 5,775.96%71.63K | 5,775.96%71.63K | --7.48K | -13.86%4.47K |
-Cash and cash equivalents | 2,642.77%1.43M | 1,422.73%1.09M | 1,422.73%1.09M | 7,045.50%534.13K | 4,100.11%187.87K | 435.76%52.31K | 5,775.96%71.63K | 5,775.96%71.63K | --7.48K | -13.86%4.47K |
Receivables | 1,544.64%250.63K | 258.39%36.97K | 258.39%36.97K | 508.82%52.48K | 185.40%24.78K | 835.48%15.24K | --10.32K | --10.32K | -92.62%8.62K | -80.88%8.68K |
-Accounts receivable | --250.63K | ---- | ---- | 508.82%52.48K | 185.40%24.78K | ---- | ---- | ---- | -92.62%8.62K | -80.88%8.68K |
Inventory | 2,675.01%985.66K | --226.32K | --226.32K | ---- | --362.16K | --35.52K | --0 | --0 | ---- | ---- |
Prepaid assets | --533.09K | 4,324.37%510.84K | 4,324.37%510.84K | 5,293.98%494.09K | 1,560.85%153.21K | ---- | --11.55K | --11.55K | -99.26%9.16K | -16.33%9.23K |
Other current assets | --266.18K | 237.25%166.12K | 237.25%166.12K | --171.48K | --55.56K | ---- | --49.26K | --49.26K | ---- | ---- |
Total current assets | 3,267.02%3.47M | 1,322.77%2.03M | 1,322.77%2.03M | 4,858.13%1.25M | 3,401.26%783.58K | 285.50%103.06K | 11,610.09%142.75K | 11,610.09%142.75K | -98.13%25.26K | -98.27%22.38K |
Non current assets | ||||||||||
Net PPE | ---- | 2,620.54%3.08M | 2,620.54%3.08M | 957.58%847.82K | 1,950.26%846.27K | ---- | --113.13K | --113.13K | -79.59%80.17K | -90.12%41.28K |
-Gross PPE | ---- | 2,698.83%3.17M | 2,698.83%3.17M | ---- | ---- | ---- | --113.13K | --113.13K | ---- | ---- |
-Accumulated depreciation | ---- | ---88.57K | ---88.57K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Goodwill and other intangible assets | 119.57%3.06M | -99.78%2.79K | -99.78%2.79K | 0.25%1.29M | 0.26%1.29M | 8.40%1.39M | --1.29M | --1.29M | 1,525.48%1.29M | 1,394.40%1.29M |
-Other intangible assets | 119.57%3.06M | -99.78%2.79K | -99.78%2.79K | 0.25%1.29M | 0.26%1.29M | 8.40%1.39M | --1.29M | --1.29M | 1,525.48%1.29M | 1,394.40%1.29M |
Total non current assets | 119.57%3.06M | 120.04%3.08M | 120.04%3.08M | 56.39%2.14M | 60.87%2.14M | 2.01%1.39M | --1.4M | --1.4M | 189.60%1.37M | 163.53%1.33M |
Total assets | 336.12%6.53M | 231.33%5.11M | 231.33%5.11M | 143.49%3.39M | 116.22%2.92M | 7.45%1.5M | 126,455.78%1.54M | 126,455.78%1.54M | -23.75%1.39M | -24.84%1.35M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 158.08%3.7M | 115.95%2.1M | 115.95%2.1M | 129.44%2.43M | 165.39%2.54M | -11.78%1.43M | 1,102.00%971.75K | 1,102.00%971.75K | 151.35%1.06M | 193.25%958.62K |
-accounts payable | ---- | ---- | ---- | 2,692.26%2.43M | 2,818.59%2.54M | ---- | ---- | ---- | -79.35%87.17K | -73.33%87.17K |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --973.65K | --871.46K |
Current accrued expenses | ---- | 70.72%418.71K | 70.72%418.71K | ---- | ---- | --422.63K | --245.26K | --245.26K | ---- | ---- |
Current debt and capital lease obligation | 573.25%956.95K | 156.53%970.03K | 156.53%970.03K | ---- | -42.84%89.7K | -16.99%142.14K | --378.13K | --378.13K | --298.1K | --156.93K |
-Current debt | 573.25%956.95K | -40.22%226.03K | -40.22%226.03K | ---- | -42.84%89.7K | -16.99%142.14K | --378.13K | --378.13K | --298.1K | --156.93K |
-Current capital lease obligation | ---- | --744K | --744K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Current liabilities | 133.01%4.65M | 118.62%3.49M | 118.62%3.49M | 79.11%2.43M | 136.09%2.63M | 11.28%2M | 1,873.09%1.6M | 1,873.09%1.6M | 95.97%1.36M | 148.41%1.12M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 625.53%3.55M | 110.73%2.05M | 110.73%2.05M | -64.12%348.48K | -51.31%494.79K | -51.84%489.45K | --971.2K | --971.2K | --971.2K | --1.02M |
-Long term debt | ---- | ---- | ---- | -64.12%348.48K | -51.31%494.79K | -51.84%489.45K | --971.2K | --971.2K | --971.2K | --1.02M |
-Long term capital lease obligation | --3.55M | --2.05M | --2.05M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Non current deferred liabilities | --863.9K | --1.77M | --1.77M | --2.54M | --1.18M | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 802.03%4.42M | 292.92%3.82M | 292.92%3.82M | 197.55%2.89M | 64.82%1.67M | -51.84%489.45K | 32.33%971.2K | 32.33%971.2K | --971.2K | --1.02M |
Total liabilities | 264.72%9.07M | 184.58%7.3M | 184.58%7.3M | 128.47%5.32M | 102.12%4.31M | -11.54%2.49M | 214.99%2.57M | 214.99%2.57M | 236.03%2.33M | 374.70%2.13M |
Shareholders'equity | ||||||||||
Share capital | 2.81%68.79K | 16.47%68.79K | 16.47%68.79K | 16.60%68.04K | 17.71%67.35K | 39.17%66.9K | 22.86%59.06K | 22.86%59.06K | 21.37%58.35K | 19.03%57.22K |
-common stock | 2.81%68.79K | 16.47%68.79K | 16.47%68.79K | 16.60%68.04K | 17.71%67.35K | 39.17%66.9K | 22.86%59.06K | 22.86%59.06K | 21.37%58.35K | 19.03%57.22K |
Retained earnings | 49.46%-2.53M | -669.02%-2.1M | -669.02%-2.1M | -2,139.52%-6.12M | -1,969.52%-5.66M | -1,730.27%-5M | 91.55%-273.43K | 91.55%-273.43K | 75.59%-273.43K | 74.54%-273.43K |
Paid-in capital | 2.26%4.18M | 14.82%4.18M | 14.82%4.18M | 15.60%4.15M | 16.84%4.12M | 72.10%4.09M | 53.27%3.64M | 53.27%3.64M | 51.17%3.59M | 48.37%3.52M |
Gains losses not affecting retained earnings | -3,010.00%-4.25M | 2.52%-4.34M | 2.52%-4.34M | 99.36%-27.4K | 102.13%86.94K | 96.16%-136.73K | ---4.45M | ---4.45M | -2,076.33%-4.31M | ---4.09M |
Total stockholders'equity | -156.49%-2.53M | -114.12%-2.19M | -114.12%-2.19M | -106.18%-1.93M | -77.74%-1.39M | 30.23%-988.08K | -25.83%-1.02M | -25.83%-1.02M | -184.94%-937.86K | -157.93%-781.26K |
Total equity | -156.49%-2.53M | -114.12%-2.19M | -114.12%-2.19M | -106.18%-1.93M | -77.74%-1.39M | 30.23%-988.08K | -25.83%-1.02M | -25.83%-1.02M | -182.81%-937.86K | -157.96%-781.26K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data