(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|
Assets | ||||||
Current assets | ||||||
Cash, cash equivalents and short term investments | -89.73%73.3K | -89.73%73.3K | --142.93K | 32.81%713.46K | --713.46K | --537.2K |
-Cash and cash equivalents | -89.73%73.3K | -89.73%73.3K | --142.93K | 32.81%713.46K | --713.46K | --537.2K |
Receivables | 49.70%2.38M | 49.70%2.38M | --2.21M | 29.95%1.59M | --1.59M | --1.22M |
-Accounts receivable | 75.79%1.41M | 75.79%1.41M | --1.68M | -8.91%801.68K | --801.68K | --880.1K |
-Taxes receivable | --0 | --0 | --0 | 0.00%295.77K | --295.77K | --295.77K |
-Other receivables | 97.18%970.02K | 97.18%970.02K | --532.84K | 941.35%491.95K | --491.95K | --47.24K |
Inventory | 56.08%411.21K | 56.08%411.21K | --427.99K | -11.47%263.46K | --263.46K | --297.61K |
Other current assets | 119.08%527.54K | 119.08%527.54K | --339.32K | 103.81%240.8K | --240.8K | --118.15K |
Total current assets | 20.81%3.39M | 20.81%3.39M | --3.12M | 29.00%2.81M | --2.81M | --2.18M |
Non current assets | ||||||
Net PPE | 3.67%773.96K | 3.67%773.96K | --785.2K | -17.77%746.58K | --746.58K | --907.95K |
-Gross PPE | 8.32%1.87M | 8.32%1.87M | --1.85M | -2.90%1.72M | --1.72M | --1.77M |
-Accumulated depreciation | -11.88%-1.09M | -11.88%-1.09M | ---1.06M | -12.69%-976.29K | ---976.29K | ---866.32K |
Goodwill and other intangible assets | 35.32%1.5M | 35.32%1.5M | --1.43M | 42.86%1.11M | --1.11M | --775.97K |
-Other intangible assets | 35.32%1.5M | 35.32%1.5M | --1.43M | 42.86%1.11M | --1.11M | --775.97K |
Other non current assets | 0.00%22.56K | 0.00%22.56K | --22.56K | 0.00%22.56K | --22.56K | --22.56K |
Total non current assets | 22.31%2.3M | 22.31%2.3M | --2.24M | 10.03%1.88M | --1.88M | --1.71M |
Total assets | 21.41%5.69M | 21.41%5.69M | --5.37M | 20.66%4.68M | --4.68M | --3.88M |
Liabilities | ||||||
Current liabilities | ||||||
Payables | 161.31%2.37M | 161.31%2.37M | --1.49M | 51.98%908.75K | --908.75K | --597.95K |
-accounts payable | 159.72%2.36M | 159.72%2.36M | --1.47M | 52.03%907.3K | --907.3K | --596.79K |
-Total tax payable | 1,158.66%18.18K | 1,158.66%18.18K | --18.99K | 24.48%1.44K | --1.44K | --1.16K |
Current accrued expenses | 15.36%5.46M | 15.36%5.46M | --4.91M | 14.59%4.73M | --4.73M | --4.13M |
Current debt and capital lease obligation | 44.21%10.62M | 44.21%10.62M | --10.08M | 87.09%7.37M | --7.37M | --3.94M |
-Current debt | 44.07%10.43M | 44.07%10.43M | --9.9M | 90.91%7.24M | --7.24M | --3.79M |
-Current capital lease obligation | 52.07%195.03K | 52.07%195.03K | --173.71K | -12.14%128.25K | --128.25K | --145.97K |
Current deferred liabilities | 27.25%3.54M | 27.25%3.54M | --4.71M | -2.86%2.79M | --2.79M | --2.87M |
Current liabilities | 39.31%22M | 39.31%22M | --21.19M | 36.95%15.79M | --15.79M | --11.53M |
Non current liabilities | ||||||
Long term debt and capital lease obligation | -44.15%2.55M | -44.15%2.55M | --2.54M | -8.30%4.57M | --4.57M | --4.98M |
-Long term debt | -46.16%2.23M | -46.16%2.23M | --2.16M | -6.44%4.15M | --4.15M | --4.43M |
-Long term capital lease obligation | -24.34%318.78K | -24.34%318.78K | --378.6K | -23.34%421.33K | --421.33K | --549.58K |
Non current deferred liabilities | 33.07%1.47M | 33.07%1.47M | --1.29M | -15.64%1.11M | --1.11M | --1.31M |
Derivative product liabilities | 73.72%1.7M | 73.72%1.7M | --1.61M | 495.59%980.43K | --980.43K | --164.62K |
Preferred securities outside stock equity | 6.21%10.35M | 6.21%10.35M | --10.2M | 6.99%9.75M | --9.75M | --9.11M |
Other non current liabilities | --1 | --1 | ---- | ---- | ---- | ---- |
Total non current liabilities | -1.97%16.08M | -1.97%16.08M | --15.65M | 5.36%16.41M | --16.41M | --15.57M |
Total liabilities | 18.28%38.08M | 18.28%38.08M | --36.84M | 18.80%32.2M | --32.2M | --27.1M |
Shareholders'equity | ||||||
Share capital | 0.00%845 | 0.00%845 | --0 | --845 | --845 | --0 |
-common stock | 0.00%845 | 0.00%845 | --0 | --845 | --845 | --0 |
Retained earnings | -17.74%-32.39M | -17.74%-32.39M | ---31.47M | -18.48%-27.51M | ---27.51M | ---23.22M |
Paid-in capital | --0 | --0 | --0 | --0 | --0 | --0 |
Total stockholders'equity | -17.74%-32.39M | -17.74%-32.39M | ---31.47M | -18.48%-27.51M | ---27.51M | ---23.22M |
Total equity | -17.74%-32.4M | -17.74%-32.4M | ---31.47M | -18.49%-27.51M | ---27.51M | ---23.22M |
Currency Unit | USD | USD | USD | USD | USD | USD |
No Data
No Data