(Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1,062.04%13.4M | 47.35%2.41M | 47.35%2.41M | -28.51%1.21M | -25.02%1.63M | -62.60%1.15M | 414.29%1.64M | 414.29%1.64M | 206.91%1.69M | 6,445.78%2.17M |
-Cash and cash equivalents | 1,062.04%13.4M | 47.35%2.41M | 47.35%2.41M | -28.51%1.21M | -25.02%1.63M | -62.60%1.15M | 1,038.31%1.64M | 1,038.31%1.64M | 427.73%1.69M | 6,445.78%2.17M |
Receivables | -80.78%29.13K | -91.32%21.43K | -91.32%21.43K | -56.37%115.72K | -83.54%153.77K | -81.03%151.52K | -5.15%246.75K | -5.15%246.75K | 4,265.25%265.22K | 24,388.10%934.29K |
-Accounts receivable | -80.78%29.13K | -91.32%21.43K | -91.32%21.43K | -56.37%115.72K | -83.54%153.77K | 21.69%151.52K | -5.15%246.75K | -5.15%246.75K | 4,265.25%265.22K | 24,388.10%934.29K |
Inventory | 335.97%3.9M | 391.51%3.43M | 391.51%3.43M | 229.99%2.59M | 521.61%2.01M | 122.00%893.82K | --698.36K | --698.36K | --784.42K | --323.29K |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Other current assets | 62.68%343.59K | 49.96%341.91K | 49.96%341.91K | -26.35%432.67K | -11.86%416.05K | -43.04%211.2K | --228K | --228K | --587.46K | --472.04K |
Total current assets | 633.30%17.67M | 120.90%6.21M | 120.90%6.21M | 30.66%4.34M | 7.83%4.21M | -48.24%2.41M | 385.80%2.81M | 385.80%2.81M | 491.51%3.32M | 8,775.39%3.9M |
Non current assets | ||||||||||
Net PPE | 44.02%6.2M | 30.97%5.59M | 30.97%5.59M | 30.89%5.09M | 40.96%5.01M | 29.04%4.31M | --4.27M | --4.27M | 75.67%3.89M | 54.67%3.55M |
-Gross PPE | 51.58%7.11M | 39.15%6.34M | 39.15%6.34M | 38.86%5.7M | 49.17%5.49M | 39.86%4.69M | --4.56M | --4.56M | --4.1M | --3.68M |
-Accumulated depreciation | -137.09%-902.91K | -161.37%-747.55K | -161.37%-747.55K | -182.79%-609.43K | -275.55%-484.1K | -2,574.79%-380.84K | ---286.01K | ---286.01K | ---215.51K | ---128.9K |
Goodwill and other intangible assets | 25.11%6.78M | 19.07%6.54M | 19.07%6.54M | -28.46%5.8M | -45.73%5.54M | -47.65%5.42M | --5.49M | --5.49M | --8.1M | --10.21M |
-Goodwill | 23.59%3.32M | 23.59%3.32M | 23.59%3.32M | -46.28%2.69M | -46.28%2.69M | -46.28%2.69M | --2.69M | --2.69M | --5M | --5M |
-Other intangible assets | 26.61%3.46M | 14.75%3.22M | 14.75%3.22M | 0.30%3.11M | -45.20%2.85M | -48.93%2.73M | --2.81M | --2.81M | --3.1M | --5.21M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Total non current assets | 33.49%12.98M | 24.28%12.13M | 24.28%12.13M | -9.21%10.89M | -23.34%10.55M | -28.94%9.72M | 99,447.15%9.76M | 99,447.15%9.76M | 439.18%11.99M | 496.28%13.76M |
Total assets | 152.60%30.65M | 45.87%18.34M | 45.87%18.34M | -0.56%15.23M | -16.45%14.76M | -33.84%12.13M | 2,037.13%12.57M | 2,037.13%12.57M | 449.73%15.31M | 651.12%17.67M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 64.80%4.6M | 66.07%4.85M | 66.07%4.85M | 62.97%3.98M | 78.86%4.3M | 11.80%2.79M | 404.44%2.92M | 404.44%2.92M | 242.77%2.44M | 144.70%2.4M |
-accounts payable | 8.61%2.12M | 20.99%2.85M | 20.99%2.85M | 41.19%2.68M | 24.87%3M | 25.58%1.95M | 323.01%2.36M | 323.01%2.36M | 180.19%1.9M | --2.4M |
-Total tax payable | 195.06%2.48M | 256.23%1.99M | 256.23%1.99M | 138.93%1.3M | --1.3M | -24.04%840.72K | --559.1K | --559.1K | --544.76K | ---- |
Current debt and capital lease obligation | 128.62%601.03K | 93.45%499.16K | 93.45%499.16K | 63.76%419.75K | 46.41%370.38K | 5.73%262.89K | 742.95%258.03K | 742.95%258.03K | 738.21%256.32K | 706.60%252.97K |
-Current capital lease obligation | 128.62%601.03K | 93.45%499.16K | 93.45%499.16K | 63.76%419.75K | 46.41%370.38K | 5.73%262.89K | --258.03K | --258.03K | --256.32K | --252.97K |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Current liabilities | 70.30%5.2M | 68.29%5.34M | 68.29%5.34M | 63.04%4.4M | 75.77%4.67M | 11.25%3.05M | 421.45%3.18M | 421.45%3.18M | 263.15%2.7M | 162.09%2.66M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 62.30%2.5M | 28.73%2.07M | 28.73%2.07M | 10.64%1.89M | 4.56%1.86M | -15.88%1.54M | --1.61M | --1.61M | --1.71M | --1.78M |
-Long term debt | 24.56%1.39M | 26.30%1.43M | 26.30%1.43M | 29.54%1.48M | 29.03%1.49M | -4.27%1.12M | --1.13M | --1.13M | --1.15M | --1.16M |
-Long term capital lease obligation | 162.02%1.11M | 34.46%642.74K | 34.46%642.74K | -27.69%408.58K | -41.01%366.38K | -36.29%422.76K | --478.02K | --478.02K | --565.02K | --621.08K |
Non current deferred liabilities | 3.57%792.86K | 3.82%817.14K | 3.82%817.14K | -0.50%780.04K | -0.58%803.32K | -5.02%765.55K | --787.08K | --787.08K | --784K | --808K |
Total non current liabilities | 42.80%3.29M | 20.54%2.89M | 20.54%2.89M | 7.14%2.67M | 2.95%2.66M | -12.56%2.31M | --2.4M | --2.4M | --2.49M | --2.59M |
Total liabilities | 58.46%8.49M | 47.76%8.23M | 47.76%8.23M | 36.20%7.08M | 39.86%7.33M | -0.41%5.36M | 814.73%5.57M | 814.73%5.57M | 598.61%5.2M | 417.19%5.24M |
Shareholders'equity | ||||||||||
Share capital | 60.77%28.38M | 11.53%19.69M | 11.53%19.69M | 3.31%18.18M | 1.63%17.88M | 0.78%17.65M | 463.64%17.65M | 463.64%17.65M | --17.6M | --17.6M |
-common stock | 60.77%28.38M | 11.53%19.69M | 11.53%19.69M | 3.31%18.18M | 1.63%17.88M | 0.78%17.65M | 463.64%17.65M | 463.64%17.65M | --17.6M | --17.6M |
Retained earnings | 8.36%-11.18M | 6.08%-11.24M | 6.08%-11.24M | -28.86%-11.43M | -82.17%-11.72M | -118.67%-12.2M | -211.72%-11.97M | -211.72%-11.97M | -429.28%-8.87M | -153.93%-6.43M |
Paid-in capital | 9.61%1.55M | 6.04%1.46M | 6.04%1.46M | -2.09%1.4M | 5.65%1.4M | 20.33%1.41M | 327.94%1.38M | 327.94%1.38M | -55.94%1.43M | -60.89%1.32M |
Gains losses not affecting retained earnings | -139.08%-286.23K | -80.93%-144.33K | -80.93%-144.33K | -91.01%-118.26K | -53.92%-136.71K | 32.55%-119.72K | 15.84%-79.77K | 15.84%-79.77K | ---61.91K | ---88.82K |
Other equity interest | 14,544.21%3.69M | 1,286.44%349.76K | 1,286.44%349.76K | 389.93%123.59K | ---- | 0.00%25.23K | -94.53%25.23K | -94.53%25.23K | -94.61%25.23K | -94.82%25.23K |
Total stockholders'equity | 227.05%22.16M | 44.37%10.11M | 44.37%10.11M | -19.43%8.15M | -40.22%7.43M | -47.72%6.78M | 33,969.47%7M | 33,969.47%7M | 395.51%10.12M | 828.32%12.42M |
Total equity | 227.05%22.16M | 44.37%10.11M | 44.37%10.11M | -19.43%8.15M | -40.22%7.43M | -47.72%6.78M | 33,969.47%7M | 33,969.47%7M | 395.51%10.12M | 828.32%12.42M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data