(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 | 278.91%882.27K | 278.91%882.27K | 123.06%2.19M | -16.23%609.53K | 73.56%694.06K | -65.85%232.84K | -65.85%232.84K | 7,329.97%979.64K | 14,656.30%727.63K | --399.89K |
-Cash and cash equivalents | 278.91%882.27K | 278.91%882.27K | 123.06%2.19M | -16.23%609.53K | 73.56%694.06K | -65.85%232.84K | -65.85%232.84K | 7,329.97%979.64K | 14,656.30%727.63K | --399.89K |
Receivables | ---- | ---- | ---- | ---- | --2.79K | ---- | ---- | ---- | --6.45K | ---- |
-Related party accounts receivable | ---- | ---- | ---- | ---- | --2.79K | ---- | ---- | ---- | --6.45K | ---- |
Inventory | --39.46K | --39.46K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Prepaid assets | -89.11%12.55K | -89.11%12.55K | 208.92%24.9K | 338.68%41.62K | 1,780.43%140.58K | 1,172.70%115.23K | 1,172.70%115.23K | -14.26%8.06K | -13.48%9.49K | --7.48K |
Total current assets | 168.42%934.28K | 168.42%934.28K | 123.77%2.21M | -12.43%651.15K | 105.57%837.43K | -49.61%348.07K | -49.61%348.07K | 4,273.26%987.7K | 4,577.40%743.57K | --407.37K |
Non current assets | ||||||||||
Net PPE | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --42.64K | --46.62K | ---- |
-Gross PPE | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --47.73K | --91.41K | ---- |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---5.08K | ---44.79K | ---- |
Goodwill and other intangible assets | -10.62%3.24M | -10.62%3.24M | -10.34%3.34M | -10.08%3.44M | --3.53M | --3.63M | --3.63M | --3.73M | --3.82M | ---- |
-Other intangible assets | -10.62%3.24M | -10.62%3.24M | -10.34%3.34M | -10.08%3.44M | --3.53M | --3.63M | --3.63M | --3.73M | --3.82M | ---- |
Related parties assets | ---- | ---- | ---- | ---- | --2.79K | ---- | ---- | ---- | --6.45K | ---- |
Other non current assets | 252.26%30.58K | 252.26%30.58K | 82.33%15.83K | 0.00%8.68K | --8.68K | --8.68K | --8.68K | --8.68K | --8.68K | ---- |
Total non current assets | -9.99%3.27M | -9.99%3.27M | -11.14%3.36M | -11.14%3.45M | --3.54M | --3.64M | --3.64M | --3.78M | --3.88M | --0 |
Total assets | 5.58%4.21M | 5.58%4.21M | 16.82%5.57M | -11.35%4.1M | 975.09%4.38M | 477.08%3.99M | 477.08%3.99M | 20,999.00%4.77M | 28,971.02%4.62M | --407.37K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.02%463.62K | -13.02%463.62K | -68.50%963.59K | -77.58%443.98K | -67.18%486.66K | -75.76%533.01K | -75.76%533.01K | 180.86%3.06M | 22.25%1.98M | --1.48M |
-accounts payable | 166.66%270.15K | 166.66%270.15K | 640.41%706.14K | 176.36%216.12K | -0.01%166.63K | -52.63%101.31K | -52.63%101.31K | -49.54%95.37K | -52.05%78.2K | --166.64K |
-Total tax payable | -25.97%110.59K | -25.97%110.59K | ---- | ---- | ---- | --149.39K | --149.39K | ---- | ---- | ---- |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --161.88K | ---- | ---- |
-Due to related parties current | 189.56%82.88K | 189.56%82.88K | -98.91%29.4K | -98.97%18.5K | -97.03%36.16K | -98.50%28.62K | -98.50%28.62K | 201.00%2.7M | 23.87%1.8M | --1.22M |
-Other payable | ---- | ---- | 127.76%228.05K | 109.09%209.35K | 183.52%283.88K | 218.60%253.69K | 218.60%253.69K | 3,789.90%100.13K | 4,765.21%100.13K | --100.13K |
Current accrued expenses | 103.10%605.42K | 103.10%605.42K | 13.95%499.25K | -16.60%433.92K | -32.32%373.96K | -72.75%298.09K | -72.75%298.09K | -58.27%438.14K | -49.75%520.3K | --552.54K |
Current debt and capital lease obligation | 1,958.28%1.87M | 1,958.28%1.87M | -66.16%555.87K | -92.94%115.99K | -34.95%120.99K | -90.22%90.99K | -90.22%90.99K | 82.01%1.64M | 75.16%1.64M | --185.99K |
-Current debt | 1,958.28%1.87M | 1,958.28%1.87M | -66.16%555.87K | -92.94%115.99K | -34.95%120.99K | -90.22%90.99K | -90.22%90.99K | 82.01%1.64M | 75.16%1.64M | --185.99K |
Other current liabilities | --1.04M | --1.04M | --980K | ---- | ---- | ---- | ---- | ---- | ---- | --61.35K |
Current liabilities | 331.84%3.98M | 331.84%3.98M | -41.66%3M | -76.01%993.88K | -56.99%981.61K | -78.48%922.09K | -78.48%922.09K | 66.11%5.14M | 13.64%4.14M | --2.28M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 2,743.49%710.87K | 2,743.49%710.87K | --458.57K | --206.28K | --48.01K | --25K | --25K | ---- | ---- | ---- |
-Long term debt | 2,743.49%710.87K | 2,743.49%710.87K | --458.57K | --206.28K | --48.01K | --25K | --25K | ---- | ---- | ---- |
Total non current liabilities | 2,743.49%710.87K | 2,743.49%710.87K | --458.57K | --206.28K | --48.01K | --25K | --25K | --0 | --0 | --0 |
Total liabilities | 395.50%4.69M | 395.50%4.69M | -32.73%3.46M | -71.03%1.2M | -54.89%1.03M | -77.89%947.09K | -77.89%947.09K | 66.11%5.14M | 13.64%4.14M | --2.28M |
Shareholders'equity | ||||||||||
Share capital | 1.15%263 | 1.15%263 | 29.35%260 | 29.35%260 | -90.07%260 | 300.00%260 | 300.00%260 | -90.63%201 | -86.91%201 | --2.62K |
-common stock | 1.15%263 | 1.15%263 | 29.35%260 | 29.35%260 | -90.07%260 | 300.00%260 | 300.00%260 | -90.63%201 | -86.79%201 | --2.62K |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Retained earnings | -15.87%-57.47M | -15.87%-57.47M | -11.52%-54.17M | -9.39%-52.15M | -153.51%-50.6M | -154.22%-49.6M | -154.22%-49.6M | -158.75%-48.57M | -156.90%-47.67M | ---19.96M |
Paid-in capital | 8.25%57.04M | 8.25%57.04M | 16.75%56.33M | 14.30%55.1M | 197.78%54.01M | 229.93%52.69M | 229.93%52.69M | 206.34%48.25M | 221.85%48.2M | --18.14M |
Total stockholders'equity | -113.90%-429.96K | -113.90%-429.96K | 773.54%2.16M | 454.78%2.95M | 286.81%3.4M | 187.38%3.09M | 187.38%3.09M | 89.36%-321.15K | 114.86%531.82K | ---1.82M |
Noncontrolling interests | -0.20%-53.64K | -0.20%-53.64K | -0.51%-53.63K | -0.31%-53.63K | -0.68%-53.62K | -0.22%-53.53K | -0.22%-53.53K | -1.39%-53.36K | -3.07%-53.46K | ---53.26K |
Total equity | -115.91%-483.59K | -115.91%-483.59K | 663.25%2.11M | 505.57%2.9M | 278.65%3.35M | 184.59%3.04M | 184.59%3.04M | 87.81%-374.51K | 113.18%478.36K | ---1.88M |
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