(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 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 169.20%34.04M | 169.20%34.04M | 240.66%37.07M | 198.82%41.42M | 1,301.91%44.03M | 129.33%12.65M | 129.33%12.65M | 52.11%10.88M | 187.39%13.86M | -45.91%3.14M |
-Cash and cash equivalents | -5.07%12M | -5.07%12M | 20.01%13.06M | 198.82%41.42M | 1,301.91%44.03M | 129.33%12.65M | 129.33%12.65M | 52.11%10.88M | 187.39%13.86M | -45.91%3.14M |
-Short-term investments | --22.04M | --22.04M | --24.01M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Receivables | 46.98%1.39M | 46.98%1.39M | 23.97%1.11M | 93.31%1.1M | -19.90%825K | -2.88%945K | -2.88%945K | -8.66%897K | -50.04%568K | 58.46%1.03M |
-Accounts receivable | 157.14%1.22M | 157.14%1.22M | 71.86%971K | 131.25%962K | -17.29%708K | -42.16%476K | -42.16%476K | -29.02%565K | -51.68%416K | 84.48%856K |
-Other receivables | -64.82%165K | -64.82%165K | -57.53%141K | -10.53%136K | -32.76%117K | 212.67%469K | 212.67%469K | 78.49%332K | -44.93%152K | -6.45%174K |
Inventory | -19.22%1.14M | -19.22%1.14M | -18.23%1.14M | -4.28%1.34M | -1.50%1.18M | 14.48%1.42M | 14.48%1.42M | 8.18%1.39M | 15.11%1.4M | -16.93%1.2M |
Prepaid assets | 56.29%522K | 56.29%522K | 357.40%773K | 57.50%63K | 228.57%207K | 283.91%334K | 283.91%334K | 9.03%169K | -9.09%40K | -4.55%63K |
Total current assets | 141.83%37.09M | 141.83%37.09M | 200.62%40.09M | 176.74%43.92M | 750.81%46.25M | 96.40%15.34M | 96.40%15.34M | 39.29%13.34M | 119.76%15.87M | -31.79%5.44M |
Non current assets | ||||||||||
Net PPE | 0.00%1.71M | 0.00%1.71M | 6.07%1.73M | 35.63%1.69M | 22.21%1.66M | 15.43%1.71M | 15.43%1.71M | 7.73%1.63M | -19.68%1.25M | -12.60%1.36M |
-Gross PPE | 4.69%3.44M | 4.69%3.44M | 6.07%1.73M | 35.63%1.69M | 22.21%1.66M | 11.84%3.29M | 11.84%3.29M | 7.73%1.63M | -19.68%1.25M | -12.60%1.36M |
-Accumulated depreciation | -9.78%-1.73M | -9.78%-1.73M | ---- | ---- | ---- | -8.18%-1.57M | -8.18%-1.57M | ---- | ---- | ---- |
Defined pension benefit | 24.83%905K | 24.83%905K | 22.24%786K | 22.42%759K | 22.75%723K | 23.72%725K | 23.72%725K | 20.19%643K | 22.29%620K | 22.20%589K |
Total non current assets | 7.38%2.62M | 7.38%2.62M | 10.65%2.52M | 31.25%2.45M | 22.37%2.39M | 17.78%2.44M | 17.78%2.44M | 10.99%2.27M | -9.36%1.87M | -6.61%1.95M |
Total assets | 123.39%39.71M | 123.39%39.71M | 172.96%42.61M | 161.41%46.38M | 558.56%48.64M | 79.93%17.78M | 79.93%17.78M | 34.31%15.61M | 91.08%17.74M | -26.57%7.39M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 222.46%1.05M | 222.46%1.05M | 34.24%639K | 72.58%875K | -13.20%526K | -55.05%325K | -55.05%325K | -30.81%476K | -21.40%507K | -32.74%606K |
-accounts payable | 278.39%893K | 278.39%893K | 30.21%556K | 61.35%739K | -28.65%401K | -63.47%236K | -63.47%236K | -37.85%427K | -25.89%458K | -35.55%562K |
-Other payable | 74.16%155K | 74.16%155K | 69.39%83K | 177.55%136K | 184.09%125K | 15.58%89K | 15.58%89K | 4,800.00%49K | 81.48%49K | 51.72%44K |
Current accrued expenses | -21.50%1.37M | -21.50%1.37M | 30.26%1.3M | -10.78%1.37M | 41.31%1.23M | 120.20%1.74M | 120.20%1.74M | 63.34%998K | 116.90%1.54M | -33.82%869K |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --15K |
Current debt and capital lease obligation | 5.00%420K | 5.00%420K | 15.13%411K | 10.16%412K | 3.81%381K | 10.50%400K | 10.50%400K | 1.42%357K | --374K | --367K |
-Current capital lease obligation | 5.00%420K | 5.00%420K | 15.13%411K | 10.16%412K | 3.81%381K | 10.50%400K | 10.50%400K | 1.42%357K | --374K | --367K |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%19K | -15.00%17K | -32.00%17K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---- | ---- |
Current liabilities | 17.33%4.35M | 17.33%4.35M | 44.80%3.72M | 13.23%3.68M | 10.10%2.87M | 18.94%3.71M | 18.94%3.71M | 10.59%2.57M | 67.04%3.25M | -1.29%2.6M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -21.82%781K | -21.82%781K | -9.38%831K | 89.92%904K | 64.34%894K | 52.99%999K | 52.99%999K | 31.19%917K | -56.53%476K | -52.20%544K |
-Long term capital lease obligation | -21.82%781K | -21.82%781K | -9.38%831K | 89.92%904K | 64.34%894K | 52.99%999K | 52.99%999K | 31.19%917K | -56.53%476K | -52.20%544K |
Employee benefits | 15.60%1.05M | 15.60%1.05M | 17.67%992K | 20.10%962K | 21.02%921K | 24.83%910K | 24.83%910K | 19.74%843K | 19.55%801K | 18.54%761K |
Total non current liabilities | -3.98%1.83M | -3.98%1.83M | 3.58%1.82M | 46.12%1.87M | 39.08%1.82M | 38.13%1.91M | 38.13%1.91M | 25.45%1.76M | -27.65%1.28M | -26.69%1.31M |
Total liabilities | 10.08%6.18M | 10.08%6.18M | 28.04%5.54M | 22.51%5.55M | 19.78%4.68M | 24.84%5.61M | 24.84%5.61M | 16.18%4.33M | 21.99%4.53M | -11.52%3.91M |
Shareholders'equity | ||||||||||
Share capital | --1K | --1K | -66.67%1K | -66.67%1K | --1K | --0 | --0 | --3K | --3K | --0 |
-common stock | --1K | --1K | -66.67%1K | -66.67%1K | --1K | --0 | --0 | --3K | --3K | --0 |
-Preferred stock | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 | --0 | --0 |
Retained earnings | -8.87%-183.09M | -8.87%-183.09M | -8.93%-179M | -7.92%-174.93M | -7.40%-171.42M | -6.69%-168.18M | -6.69%-168.18M | -5.96%-164.32M | -5.94%-162.09M | -5.84%-159.61M |
Paid-in capital | 20.12%216.63M | 20.12%216.63M | 23.04%216.06M | 23.08%215.76M | 32.06%215.37M | 10.63%180.34M | 10.63%180.34M | 7.75%175.6M | 10.54%175.3M | 4.25%163.09M |
Total stockholders'equity | 175.69%33.53M | 175.69%33.53M | 228.57%37.06M | 208.99%40.83M | 1,164.14%43.95M | 125.95%12.16M | 125.95%12.16M | 42.86%11.28M | 137.06%13.21M | -38.35%3.48M |
Total equity | 175.69%33.53M | 175.69%33.53M | 228.57%37.06M | 208.99%40.83M | 1,164.14%43.95M | 125.95%12.16M | 125.95%12.16M | 42.86%11.28M | 137.06%13.21M | -38.35%3.48M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data