(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 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 373.40%172.78M | -78.10%12.34M | -78.10%12.34M | 71.69%19.75M | -36.10%30.22M | --36.5M | 806.16%56.36M | 806.16%56.36M | --11.51M | --47.29M |
-Cash and cash equivalents | 373.40%172.78M | -78.10%12.34M | -78.10%12.34M | 71.69%19.75M | -36.10%30.22M | --36.5M | 806.16%56.36M | 806.16%56.36M | --11.51M | --47.29M |
Receivables | 10,828.57%1.53M | 259.15%1.53M | 259.15%1.53M | -25.96%442K | 293.28%1.46M | --14K | 339.18%426K | 339.18%426K | --597K | --372K |
-Accounts receivable | ---- | --0 | --0 | -41.88%347K | 293.28%1.46M | --14K | 339.18%426K | 339.18%426K | --597K | --372K |
-Taxes receivable | --1.53M | --1.53M | --1.53M | --95K | ---- | ---- | --0 | --0 | ---- | ---- |
Inventory | -41.25%11.13M | -13.97%11.07M | -13.97%11.07M | 173.84%16.83M | 105.17%19.09M | --18.95M | 188.95%12.87M | 188.95%12.87M | --6.15M | --9.3M |
Prepaid assets | -74.11%1.18M | -45.57%2.34M | -45.57%2.34M | 31.04%5.67M | 29.32%6.24M | --4.57M | 62.50%4.3M | 62.50%4.3M | --4.32M | --4.82M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Other current assets | -88.88%3.68M | -73.43%10.11M | -73.43%10.11M | -36.34%29.59M | 33.66%37.66M | --33.09M | 72.43%38.04M | 72.43%38.04M | --46.48M | --28.18M |
Total current assets | 104.37%190.3M | -66.62%37.39M | -66.62%37.39M | 1.28%72.28M | 5.22%94.67M | --93.12M | 189.03%112M | 189.03%112M | --71.37M | --89.97M |
Non current assets | ||||||||||
Net PPE | -12.82%57.85M | -2.89%58.48M | -2.89%58.48M | 42.75%69.78M | 62.34%68.62M | --66.36M | 91.04%60.22M | 91.04%60.22M | --48.88M | --42.27M |
-Gross PPE | -4.78%88.07M | 3.51%88.25M | 3.51%88.25M | 36.62%99.1M | 50.56%96.07M | --92.49M | 74.95%85.26M | 74.95%85.26M | --72.54M | --63.81M |
-Accumulated depreciation | -15.64%-30.22M | -18.90%-29.76M | -18.90%-29.76M | -23.95%-29.32M | -27.43%-27.44M | ---26.13M | -45.47%-25.03M | -45.47%-25.03M | ---23.66M | ---21.54M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Non current prepaid assets | 25.00%600K | -51.81%600K | -51.81%600K | -51.81%600K | -57.33%480K | --480K | 937.50%1.25M | 937.50%1.25M | --1.25M | --1.13M |
Other non current assets | -29.15%44.6M | -22.49%45.85M | -22.49%45.85M | 1.90%52.67M | -5.16%56.25M | --62.95M | -0.00%59.16M | -0.00%59.16M | --51.69M | --59.31M |
Total non current assets | -20.60%103.05M | -13.01%104.94M | -13.01%104.94M | 20.85%123.05M | 22.05%125.36M | --129.79M | 25.80%120.63M | 25.80%120.63M | --101.82M | --102.71M |
Total assets | 31.61%293.35M | -38.82%142.32M | -38.82%142.32M | 12.79%195.33M | 14.19%220.03M | --222.9M | 72.78%232.63M | 72.78%232.63M | --173.19M | --192.68M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -46.44%8.03M | -21.03%9.7M | -21.03%9.7M | -49.29%10.95M | -21.19%15.62M | --14.99M | 14.28%12.28M | 14.28%12.28M | --21.6M | --19.82M |
-accounts payable | -50.98%7.35M | -23.21%9.43M | -23.21%9.43M | -49.75%10.85M | -21.19%15.62M | --14.99M | 14.28%12.28M | 14.28%12.28M | --21.6M | --19.82M |
-Total tax payable | --681K | --268K | --268K | --100K | ---- | ---- | --0 | --0 | ---- | ---- |
Current accrued expenses | -54.55%15K | -54.55%15K | -54.55%15K | -97.84%38K | --38K | --33K | -96.10%33K | -96.10%33K | --1.76M | --0 |
Current debt and capital lease obligation | -68.74%2.33M | 225.51%16.67M | 225.51%16.67M | 339.33%12.75M | --9.61M | --7.44M | -99.08%5.12M | -99.08%5.12M | --2.9M | ---- |
-Current debt | -98.31%126K | 225.51%16.67M | 225.51%16.67M | 339.33%12.75M | --9.61M | --7.44M | -99.08%5.12M | -99.08%5.12M | --2.9M | ---- |
Current deferred liabilities | 0.00%471K | 6.43%596K | 6.43%596K | --2.07M | --471K | --471K | --560K | --560K | ---- | ---- |
Other current liabilities | -28.51%687K | -21.80%714K | -21.80%714K | 412.50%861K | 48.55%514K | --961K | --913K | --913K | --168K | --346K |
Current liabilities | -44.56%15.27M | 44.20%31.27M | 44.20%31.27M | 8.79%31.17M | 41.62%31.08M | --27.54M | -96.19%21.68M | -96.19%21.68M | --28.65M | --21.95M |
Non current liabilities | ||||||||||
Long term provisions | 8.35%5.3M | 8.53%5.19M | 8.53%5.19M | 9.39%5.09M | 9.38%4.99M | --4.89M | 9.40%4.79M | 9.40%4.79M | --4.65M | --4.56M |
Long term debt and capital lease obligation | -5.60%137.68M | 0.92%143.98M | 0.92%143.98M | 3.71%146.19M | 6.34%147.86M | --145.84M | --142.67M | --142.67M | --140.96M | --139.04M |
-Long term debt | -5.81%137.38M | 0.68%143.64M | 0.68%143.64M | 3.71%146.19M | 6.34%147.86M | --145.84M | --142.67M | --142.67M | --140.96M | --139.04M |
-Long term capital lease obligation | --301K | --339K | --339K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Non current deferred liabilities | --29.84M | -2.07%29.72M | -2.07%29.72M | ---- | ---- | ---- | --30.34M | --30.34M | ---- | ---- |
Employee benefits | ---- | --0 | --0 | -94.96%70K | --827K | --904K | --1.15M | --1.15M | --1.39M | ---- |
Derivative product liabilities | 1.58%5.99M | -95.65%669K | -95.65%669K | --4.15M | 27,461.11%4.96M | --5.9M | 85,394.44%15.39M | 85,394.44%15.39M | ---- | --18K |
Other non current liabilities | ---- | ---1K | ---1K | -0.33%29.71M | -0.90%29.43M | --29.81M | ---- | ---- | --29.81M | --29.7M |
Total non current liabilities | -4.80%178.8M | -7.60%179.55M | -7.60%179.55M | 4.72%185.68M | 8.69%188.54M | --187.82M | 4,324.59%194.33M | 4,324.59%194.33M | --177.32M | --173.46M |
Total liabilities | -9.88%194.07M | -2.40%210.82M | -2.40%210.82M | 5.28%216.85M | 12.39%219.62M | --215.35M | -62.36%216.01M | -62.36%216.01M | --205.97M | --195.4M |
Shareholders'equity | ||||||||||
Share capital | 233.33%20K | 0.00%6K | 0.00%6K | 20.00%6K | 20.00%6K | --6K | --6K | --6K | --5K | --5K |
-common stock | 233.33%20K | 0.00%6K | 0.00%6K | 20.00%6K | 20.00%6K | --6K | --6K | --6K | --5K | --5K |
Retained earnings | -19.03%-631.38M | -17.01%-609.32M | -17.01%-609.32M | -12.89%-562.09M | -14.95%-538.87M | ---530.45M | -17.17%-520.76M | -17.17%-520.76M | ---497.89M | ---468.78M |
Paid-in capital | 35.81%730.65M | 0.64%540.82M | 0.64%540.82M | 16.22%540.56M | 15.71%539.28M | --537.99M | 10,259.94%537.37M | 10,259.94%537.37M | --465.1M | --466.05M |
Total stockholders'equity | 1,214.87%99.29M | -512.19%-68.49M | -512.19%-68.49M | 34.36%-21.52M | 114.98%408K | --7.55M | 103.78%16.62M | 103.78%16.62M | ---32.78M | ---2.72M |
Total equity | 1,214.87%99.29M | -512.19%-68.49M | -512.19%-68.49M | 34.36%-21.52M | 114.98%408K | --7.55M | 103.78%16.62M | 103.78%16.62M | ---32.78M | ---2.72M |
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
No Data