(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 | -46.10%261.29K | -73.86%223.99K | -73.86%223.99K | 29.77%409.36K | 147.86%452.03K | -67.29%484.8K | -48.55%856.84K | -48.55%856.84K | 412.60%315.44K | -17.30%182.37K |
-Cash and cash equivalents | -46.10%261.29K | -73.86%223.99K | -73.86%223.99K | 29.77%409.36K | 147.86%452.03K | -67.29%484.8K | -48.55%856.84K | -48.55%856.84K | 412.60%315.44K | -17.30%182.37K |
Receivables | 1,383.46%2.24M | -18.54%2.31M | -18.54%2.31M | -60.97%34.22K | 50.35%117.79K | 107.39%151.26K | 28,755.19%2.84M | 28,755.19%2.84M | 12,965.57%87.67K | 1,919.18%78.34K |
-Accounts receivable | -80.24%29.89K | 1.86%93.07K | 1.86%93.07K | -60.97%34.22K | 9,160.06%117.79K | --151.26K | 5,427.59%91.37K | 5,427.59%91.37K | 12,965.57%87.67K | -67.22%1.27K |
-Notes receivable | --2.21M | -19.22%2.22M | -19.22%2.22M | ---- | ---- | ---- | --2.75M | --2.75M | ---- | ---- |
-Accrued interest receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --77.07K |
Inventory | -15.28%1.01M | -4.75%997.89K | -4.75%997.89K | -6.96%1.09M | 13.56%1.09M | 611.74%1.19M | 1,394.76%1.05M | 1,394.76%1.05M | 1,208.40%1.17M | 930.06%957.98K |
Prepaid assets | 83.46%432.26K | 40.68%331.07K | 40.68%331.07K | 394.80%363.34K | 7,340.73%319.36K | -85.72%235.62K | --235.34K | --235.34K | --73.43K | --4.29K |
Current deferred assets | -69.23%28.44K | -75.00%28.44K | -75.00%28.44K | -46.67%49.78K | -23.81%71.11K | --92.44K | 21.91%113.78K | 21.91%113.78K | --93.33K | --93.33K |
Total current assets | 84.55%3.97M | -23.53%3.9M | -23.53%3.9M | 11.84%1.94M | 55.59%2.05M | -36.16%2.15M | 177.13%5.1M | 177.13%5.1M | 1,047.15%1.74M | 314.73%1.32M |
Non current assets | ||||||||||
Net PPE | -40.41%917.6K | -44.96%917.6K | -44.96%917.6K | -11.45%1.27M | 14.12%1.41M | 637.32%1.54M | 628.60%1.67M | 628.60%1.67M | 6,716.47%1.44M | 4,989.84%1.23M |
-Gross PPE | -20.98%1.65M | -22.82%1.65M | -22.82%1.65M | 8.65%1.96M | 30.63%2.03M | 316.71%2.09M | 313.99%2.14M | 313.99%2.14M | 8,481.40%1.81M | 6,313.81%1.55M |
-Accumulated depreciation | -33.74%-731.24K | -55.81%-731.24K | -55.81%-731.24K | -86.28%-692.87K | -94.08%-622.67K | -87.31%-546.75K | -63.38%-469.32K | -63.38%-469.32K | ---371.96K | ---320.84K |
Goodwill and other intangible assets | -0.91%3.87M | -1.94%3.87M | -1.94%3.87M | -32.89%3.93M | 1.35%3.87M | 2,663.40%3.91M | 2,692.27%3.95M | 2,692.27%3.95M | 2,121.33%5.85M | --3.82M |
-Goodwill | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | -73.51%1.55M | -59.42%1.55M | 995.93%1.55M | 995.93%1.55M | 995.93%1.55M | 2,121.33%5.85M | --3.82M |
-Other intangible assets | -1.52%2.32M | -3.19%2.32M | -3.19%2.32M | --2.38M | --2.32M | --2.36M | --2.4M | --2.4M | ---- | ---- |
Long-term notes receivables | ---- | ---- | ---- | --2.25M | 8.44%2.25M | 16.55%2.25M | ---- | ---- | --0 | 7,156.30%2.07M |
Non current deferred assets | --0 | --0 | --0 | --0 | --0 | --0 | -80.00%26.45K | -80.00%26.45K | --46.89K | --89.56K |
Other non current assets | -95.45%10.63K | -90.79%27.78K | -90.79%27.78K | -83.05%39.33K | 1,184.70%341.13K | 1,458.90%233.84K | 1,910.69%301.6K | 1,910.69%301.6K | --232.04K | --26.55K |
Total non current assets | -39.47%4.8M | -18.95%4.82M | -18.95%4.82M | -1.04%7.49M | 8.64%7.87M | 217.30%7.93M | 100.34%5.94M | 100.34%5.94M | 2,283.30%7.57M | 13,613.89%7.24M |
Total assets | -13.00%8.77M | -21.06%8.71M | -21.06%8.71M | 1.36%9.43M | 15.86%9.92M | 71.76%10.09M | 129.71%11.04M | 129.71%11.04M | 1,884.27%9.3M | 2,212.38%8.56M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 98.38%633.17K | 604.04%645.89K | 604.04%645.89K | 74.26%305.98K | 51.53%275.58K | 84.67%319.17K | -60.55%91.74K | -60.55%91.74K | -63.41%175.59K | -55.37%181.87K |
-accounts payable | 98.38%633.17K | 604.04%645.89K | 604.04%645.89K | 74.26%305.98K | 80.47%275.58K | 219.45%319.17K | -20.31%91.74K | -20.31%91.74K | -24.40%175.59K | -27.39%152.7K |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -85.19%29.17K |
Current accrued expenses | -12.60%1.31M | 12.32%1.49M | 12.32%1.49M | 71.81%1.17M | 134.46%1.28M | 669.86%1.5M | 1,238.04%1.32M | 1,238.04%1.32M | --680.32K | --547.26K |
Current debt and capital lease obligation | 27.39%4.16M | 30.30%4.17M | 30.30%4.17M | 226.21%3.67M | 33.01%3.54M | 35.66%3.27M | 233.66%3.2M | 233.66%3.2M | 861.55%1.13M | 2,175.14%2.66M |
-Current debt | 27.39%4.16M | 30.30%4.17M | 30.30%4.17M | 226.21%3.67M | 33.01%3.54M | 35.66%3.27M | 233.66%3.2M | 233.66%3.2M | 861.55%1.13M | 2,175.14%2.66M |
Other current liabilities | --133.25K | --133.25K | --133.25K | -92.41%133.25K | ---- | ---- | ---- | ---- | 263.73%1.76M | ---- |
Current liabilities | 22.65%6.24M | 39.44%6.43M | 39.44%6.43M | 41.28%5.28M | 50.37%5.1M | 83.31%5.09M | 257.72%4.61M | 257.72%4.61M | 246.12%3.74M | 250.67%3.39M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 102.87%1.29M | 145.25%1.29M | 145.25%1.29M | -30.23%1.14M | 66.16%985.72K | 463.41%636.05K | 293.95%526.14K | 293.95%526.14K | --1.63M | --593.25K |
-Long term debt | 203.75%1.17M | 405.59%1.17M | 405.59%1.17M | -37.33%958.71K | 66.73%743.6K | --386.44K | --232.17K | --232.17K | --1.53M | --446K |
-Long term capital lease obligation | -53.31%116.54K | -60.36%116.54K | -60.36%116.54K | 76.92%179.33K | 64.42%242.11K | 121.11%249.61K | 120.11%293.97K | 120.11%293.97K | --101.36K | --147.25K |
Derivative product liabilities | 5.68%2.15M | 14.36%2.15M | 14.36%2.15M | -17.58%1.58M | 1,639.15%2.65M | --2.03M | --1.88M | --1.88M | --1.92M | --152.43K |
Total non current liabilities | 28.83%3.44M | 42.99%3.44M | 42.99%3.44M | -23.39%2.72M | 387.70%3.64M | 2,265.36%2.67M | 1,701.45%2.41M | 1,701.45%2.41M | 355,289,000.00%3.55M | --745.68K |
Total liabilities | 24.77%9.68M | 40.65%9.87M | 40.65%9.87M | 9.76%8M | 111.18%8.74M | 168.58%7.76M | 393.17%7.02M | 393.17%7.02M | 575.28%7.29M | 327.78%4.14M |
Shareholders'equity | ||||||||||
Share capital | 100.91%1.31M | 101.67%1.29M | 101.67%1.29M | 122.46%1.25M | 132.57%1.21M | 71.69%653.55K | 70.00%641.18K | 70.00%641.18K | 74.36%561.51K | 63.90%521.25K |
-common stock | 18.46%774.19K | 17.63%754.19K | 17.63%754.19K | 26.49%710.28K | 29.19%673.41K | 71.69%653.55K | 70.00%641.18K | 70.00%641.18K | 74.36%561.51K | 63.90%521.25K |
-Preferred stock | --538.84K | --538.84K | --538.84K | --538.84K | --538.84K | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -109.64%-21.49M | -180.87%-21.72M | -180.87%-21.72M | -57.31%-18.25M | -107.24%-14.25M | -408.93%-10.25M | -457.87%-7.73M | -457.87%-7.73M | -830.55%-11.6M | -565.16%-6.87M |
Paid-in capital | 61.61%19.27M | 73.40%19.27M | 73.40%19.27M | 41.18%18.43M | 31.91%14.22M | 158.27%11.92M | 153.02%11.11M | 153.02%11.11M | 4,058.48%13.05M | 8,982.44%10.78M |
Total stockholders'equity | -138.98%-906.93K | -128.84%-1.16M | -128.84%-1.16M | -29.00%1.43M | -73.27%1.18M | -22.01%2.33M | 18.84%4.02M | 18.84%4.02M | 430.08%2.02M | 841.30%4.42M |
Total equity | -138.98%-906.93K | -128.84%-1.16M | -128.84%-1.16M | -29.00%1.43M | -73.27%1.18M | -22.01%2.33M | 18.84%4.02M | 18.84%4.02M | 430.08%2.02M | 841.30%4.42M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unaudited | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data