(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | -17.73%10.8M | -17.73%10.8M | 2.62%11.65M | 15.82%13.13M | 15.82%13.13M | --11.36M | 85.96%11.34M | --11.34M | --6.1M |
-Cash and cash equivalents | -17.73%10.8M | -17.73%10.8M | 2.62%11.65M | 15.82%13.13M | 15.82%13.13M | --11.36M | 85.96%11.34M | --11.34M | --6.1M |
Receivables | 51.03%4.13M | 51.03%4.13M | -28.45%3.22M | -40.44%2.74M | -40.44%2.74M | --4.5M | 35.86%4.6M | --4.6M | --3.38M |
-Accounts receivable | 69.32%4.28M | 69.32%4.28M | -18.34%2.93M | -32.23%2.53M | -32.23%2.53M | --3.59M | 39.70%3.73M | --3.73M | --2.67M |
-Notes receivable | -71.16%86.62K | -71.16%86.62K | -40.51%84.93K | 6,280.76%300.41K | 6,280.76%300.41K | --142.76K | -78.79%4.71K | --4.71K | --22.2K |
-Related party accounts receivable | -0.05%23.82K | -0.05%23.82K | -72.11%154.38K | -95.93%23.83K | -95.93%23.83K | --553.61K | 3.59%585.66K | --585.66K | --565.38K |
-Other receivables | 14.46%215.65K | 14.46%215.65K | -37.74%336.55K | -67.83%188.4K | -67.83%188.4K | --540.54K | 85.72%585.71K | --585.71K | --315.37K |
-Recievables adjustments allowances | -55.71%-472.29K | -55.71%-472.29K | 11.79%-283.26K | 2.46%-303.31K | 2.46%-303.31K | ---321.13K | -63.00%-310.97K | ---310.97K | ---190.78K |
Inventory | 62.59%2.28M | 62.59%2.28M | 45.15%2.18M | -23.86%1.4M | -23.86%1.4M | --1.5M | 31.84%1.84M | --1.84M | --1.4M |
Prepaid assets | 122.76%1.31M | 122.76%1.31M | 6.93%1.01M | -32.10%587.5K | -32.10%587.5K | --944.95K | 4.82%865.29K | --865.29K | --825.48K |
Total current assets | 3.75%18.53M | 3.75%18.53M | -1.31%18.07M | -4.20%17.86M | -4.20%17.86M | --18.31M | 59.28%18.64M | --18.64M | --11.7M |
Non current assets | |||||||||
Net PPE | -0.79%6.86M | -0.79%6.86M | -0.19%6.67M | -1.69%6.91M | -1.69%6.91M | --6.68M | -1.81%7.03M | --7.03M | --7.16M |
-Gross PPE | 1.94%9.21M | 1.94%9.21M | 1.47%8.85M | -0.23%9.04M | -0.23%9.04M | --8.72M | 0.67%9.06M | --9.06M | --9M |
-Accumulated depreciation | -10.80%-2.36M | -10.80%-2.36M | -6.89%-2.19M | -4.85%-2.13M | -4.85%-2.13M | ---2.04M | -10.32%-2.03M | ---2.03M | ---1.84M |
Goodwill and other intangible assets | 64.51%55.84K | 64.51%55.84K | 53.35%60.97K | -30.92%33.94K | -30.92%33.94K | --39.76K | -23.17%49.14K | --49.14K | --63.96K |
-Other intangible assets | 64.51%55.84K | 64.51%55.84K | 53.35%60.97K | -30.92%33.94K | -30.92%33.94K | --39.76K | -23.17%49.14K | --49.14K | --63.96K |
Investments and advances | -2.85%211.27K | -2.85%211.27K | -7.63%206.86K | --217.48K | --217.48K | --223.94K | --0 | --0 | ---- |
Related parties assets | -0.05%23.82K | -0.05%23.82K | -72.11%154.38K | -95.93%23.83K | -95.93%23.83K | --553.61K | 3.59%585.66K | --585.66K | --565.38K |
Non current deferred assets | 53.96%1.19M | 53.96%1.19M | 1,484.27%1.12M | 1,077.48%774.69K | 1,077.48%774.69K | --70.66K | 101.46%65.79K | --65.79K | --32.66K |
Non current prepaid assets | 2.01%23.16K | 2.01%23.16K | 890.90%28.3K | --22.71K | --22.71K | --2.86K | --0 | --0 | ---- |
Total non current assets | 4.77%8.34M | 4.77%8.34M | 15.18%8.08M | 11.40%7.96M | 11.40%7.96M | --7.02M | -1.53%7.15M | --7.15M | --7.26M |
Total assets | 4.06%26.87M | 4.06%26.87M | 3.26%26.15M | 0.13%25.82M | 0.13%25.82M | --25.32M | 36.01%25.79M | --25.79M | --18.96M |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | -26.58%2.93M | -26.58%2.93M | -11.62%4.06M | -15.82%4M | -15.82%4M | --4.59M | 4.09%4.75M | --4.75M | --4.56M |
-accounts payable | 27.76%1.55M | 27.76%1.55M | -16.93%1.39M | -26.22%1.21M | -26.22%1.21M | --1.67M | 35.71%1.64M | --1.64M | --1.21M |
-Total tax payable | -39.56%519.54K | -39.56%519.54K | -39.84%623.8K | 17.99%859.61K | 17.99%859.61K | --1.04M | 297.11%728.53K | --728.53K | --183.46K |
-Due to related parties current | -64.04%670.87K | -64.04%670.87K | 5.48%1.93M | 0.59%1.87M | 0.59%1.87M | --1.83M | -35.57%1.85M | --1.85M | --2.88M |
-Other payable | 226.43%196.48K | 226.43%196.48K | 104.30%119.99K | -88.48%60.19K | -88.48%60.19K | --58.73K | 80.60%522.55K | --522.55K | --289.35K |
Current accrued expenses | 20.36%1.03M | 20.36%1.03M | 29.26%480.66K | 27.20%854.41K | 27.20%854.41K | --371.87K | 73.67%671.69K | --671.69K | --386.76K |
Current debt and capital lease obligation | -65.87%309.49K | -65.87%309.49K | -36.17%745.91K | -33.89%906.68K | -33.89%906.68K | --1.17M | 169.81%1.37M | --1.37M | --508.29K |
-Current debt | -83.18%140.16K | -83.18%140.16K | -34.42%677.15K | -30.89%833.51K | -30.89%833.51K | --1.03M | 211.28%1.21M | --1.21M | --387.47K |
-Current capital lease obligation | 131.43%169.33K | 131.43%169.33K | -49.42%68.76K | -55.73%73.17K | -55.73%73.17K | --135.95K | 36.80%165.29K | --165.29K | --120.83K |
Current deferred liabilities | 117.02%4.01M | 117.02%4.01M | 35.46%3.28M | -28.92%1.85M | -28.92%1.85M | --2.42M | 158.89%2.6M | --2.6M | --1M |
Other current liabilities | -17.03%65.07K | -17.03%65.07K | -14.86%74.6K | -14.84%78.43K | -14.84%78.43K | --87.62K | 27.16%92.1K | --92.1K | --72.43K |
Current liabilities | 8.64%8.35M | 8.64%8.35M | -0.03%8.64M | -18.97%7.68M | -18.97%7.68M | --8.64M | 45.16%9.48M | --9.48M | --6.53M |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | -19.62%2.3M | -19.62%2.3M | -29.78%2.35M | -22.94%2.86M | -22.94%2.86M | --3.34M | -10.78%3.72M | --3.72M | --4.16M |
-Long term debt | -17.77%1.95M | -17.77%1.95M | -32.61%1.95M | -25.74%2.37M | -25.74%2.37M | --2.9M | -10.21%3.2M | --3.2M | --3.56M |
-Long term capital lease obligation | -28.56%350.05K | -28.56%350.05K | -11.21%393.4K | -5.71%490.01K | -5.71%490.01K | --443.09K | -14.12%519.69K | --519.69K | --605.13K |
Total non current liabilities | -19.62%2.3M | -19.62%2.3M | -29.78%2.35M | -22.94%2.86M | -22.94%2.86M | --3.34M | -10.78%3.72M | --3.72M | --4.16M |
Total liabilities | 0.97%10.65M | 0.97%10.65M | -8.32%10.99M | -20.08%10.55M | -20.08%10.55M | --11.98M | 23.38%13.2M | --13.2M | --10.7M |
Shareholders'equity | |||||||||
Share capital | 0.00%1.5K | 0.00%1.5K | 0.00%1.5K | 0.00%1.5K | 0.00%1.5K | --1.5K | 0.00%1.5K | --1.5K | --1.5K |
-common stock | 0.00%1.5K | 0.00%1.5K | 0.00%1.5K | 0.00%1.5K | 0.00%1.5K | --1.5K | 0.00%1.5K | --1.5K | --1.5K |
Retained earnings | 6.02%15.96M | 6.02%15.96M | -16.15%15.28M | -9.76%15.06M | -9.76%15.06M | --18.22M | 31.92%16.69M | --16.69M | --12.65M |
Paid-in capital | 0.00%332.57K | 0.00%332.57K | 0.00%332.57K | 0.00%332.57K | 0.00%332.57K | --332.57K | 0.00%332.57K | --332.57K | --332.57K |
Gains losses not affecting retained earnings | 134.08%35.46K | 134.08%35.46K | 21.74%-401.63K | -140.97%-104.04K | -140.97%-104.04K | ---513.2K | 2,004.33%253.92K | --253.92K | ---13.33K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---4.68M | 0.48%-4.68M | ---4.68M | ---4.71M |
Total stockholders'equity | 6.85%16.33M | 6.85%16.33M | 13.80%15.21M | 21.41%15.29M | 21.41%15.29M | --13.37M | 52.36%12.59M | --12.59M | --8.26M |
Noncontrolling interests | -693.30%-114.51K | -693.30%-114.51K | -73.37%-51.17K | -1,133.76%-14.44K | -1,133.76%-14.44K | ---29.51K | ---1.17K | ---1.17K | --0 |
Total equity | 6.20%16.22M | 6.20%16.22M | 13.67%15.16M | 21.31%15.27M | 21.31%15.27M | --13.34M | 52.35%12.59M | --12.59M | --8.26M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- |
No Data
No Data