(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -81.03%559.46K | 3.45%2.95M | 3.45%2.95M | 46.29%1.36M | 113.25%2.85M | 113.25%2.85M | --928.77K | -14.47%1.34M | --1.34M | --1.56M |
-Cash and cash equivalents | -81.03%559.46K | 3.45%2.95M | 3.45%2.95M | 46.29%1.36M | 113.25%2.85M | 113.25%2.85M | --928.77K | -14.47%1.34M | --1.34M | --1.56M |
Receivables | -10.89%3.99M | -1.27%4.48M | -1.27%4.48M | -35.31%3.36M | -24.16%4.53M | -24.16%4.53M | --5.19M | -27.62%5.98M | --5.98M | --8.26M |
-Accounts receivable | -46.09%2.29M | -2.24%4.25M | -2.24%4.25M | -29.30%3.15M | -15.04%4.35M | -15.04%4.35M | --4.45M | -6.17%5.12M | --5.12M | --5.46M |
-Notes receivable | --0 | --554 | --554 | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --49.83K |
-Other receivables | 657.31%1.7M | 21.30%224.07K | 21.30%224.07K | -71.61%209.26K | -78.48%184.73K | -78.48%184.73K | --737.21K | -68.81%858.56K | --858.56K | --2.75M |
Inventory | -99.02%187.6K | -16.77%19.15M | -16.77%19.15M | 14.84%23.11M | 96.67%23.01M | 96.67%23.01M | --20.12M | 43.08%11.7M | --11.7M | --8.18M |
Prepaid assets | -27.73%1.4M | -18.30%1.93M | -18.30%1.93M | 3.98%2.15M | 41.64%2.37M | 41.64%2.37M | --2.07M | -40.31%1.67M | --1.67M | --2.8M |
Restricted cash | -58.29%361.25K | 217.25%866.11K | 217.25%866.11K | -67.52%251.41K | -64.62%273K | -64.62%273K | --773.94K | 1,054.80%771.59K | --771.59K | --66.82K |
Other current assets | ---- | -0.54%59.81K | -0.54%59.81K | -65.22%75.27K | -70.16%60.13K | -70.16%60.13K | --216.39K | 89.70%201.51K | --201.51K | --106.23K |
Total current assets | -77.94%6.49M | -11.06%29.43M | -11.06%29.43M | 3.42%30.3M | 52.80%33.09M | 52.80%33.09M | --29.3M | 3.28%21.66M | --21.66M | --20.97M |
Non current assets | ||||||||||
Net PPE | -89.09%1.07M | 71.00%9.78M | 71.00%9.78M | 167.90%10.89M | 27.72%5.72M | 27.72%5.72M | --4.07M | 8.23%4.48M | --4.48M | --4.14M |
-Gross PPE | -85.38%2.01M | 51.57%13.73M | 51.57%13.73M | 111.61%14.56M | 33.70%9.06M | 33.70%9.06M | --6.88M | 12.61%6.78M | --6.78M | --6.02M |
-Accumulated depreciation | 76.16%-941.32K | -18.27%-3.95M | -18.27%-3.95M | -30.38%-3.67M | -45.37%-3.34M | -45.37%-3.34M | ---2.82M | -22.24%-2.3M | ---2.3M | ---1.88M |
Goodwill and other intangible assets | -6.69%11.77K | -10.07%12.61K | -10.07%12.61K | -80.76%11.01K | -35.73%14.02K | -35.73%14.02K | --57.23K | -86.44%21.82K | --21.82K | --160.9K |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | --57.23K | ---- | ---- | --160.9K |
Investments and advances | 8,132.66%1.79M | 0.00%21.76K | 0.00%21.76K | 0.00%21.76K | --21.76K | --21.76K | --21.76K | --0 | --0 | ---- |
Non current accounts receivable | --10.66M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --49.83K |
Non current deferred assets | 10.03%439.36K | -34.44%399.32K | -34.44%399.32K | 49.55%436.67K | 65.50%609.05K | 65.50%609.05K | --291.99K | 18.22%368.01K | --368.01K | --311.3K |
Non current prepaid assets | -40.13%625.33K | 8.12%1.04M | 8.12%1.04M | --1.03M | -53.14%965.97K | -53.14%965.97K | ---- | --2.06M | --2.06M | ---- |
Other non current assets | ---- | --48.94K | --48.94K | ---- | ---- | ---- | --2.45M | -98.90%4.55K | --4.55K | --414.26K |
Total non current assets | 29.04%14.59M | 54.26%11.31M | 54.26%11.31M | 79.96%12.39M | 5.72%7.33M | 5.72%7.33M | --6.89M | 38.01%6.94M | --6.94M | --5.03M |
Total assets | -48.24%21.09M | 0.79%40.74M | 0.79%40.74M | 17.99%42.69M | 41.38%40.43M | 41.38%40.43M | --36.19M | 9.99%28.59M | --28.59M | --26M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -95.97%716.55K | -19.45%17.76M | -19.45%17.76M | 12.62%19M | 63.79%22.05M | 63.79%22.05M | --16.87M | -3.10%13.46M | --13.46M | --13.89M |
-accounts payable | -96.23%193.77K | -15.78%5.15M | -15.78%5.15M | 4.83%6M | 62.91%6.11M | 62.91%6.11M | --5.72M | 29.32%3.75M | --3.75M | --2.9M |
-Total tax payable | --0 | -14.40%1.81M | -14.40%1.81M | 3.45%2.01M | 18.08%2.11M | 18.08%2.11M | --1.94M | 26.84%1.79M | --1.79M | --1.41M |
-Due to related parties current | ---- | ---- | ---- | --79.47K | 558.47%2.91M | 558.47%2.91M | --0 | -77.15%442.47K | --442.47K | --1.94M |
-Other payable | -95.16%522.79K | -0.99%10.81M | -0.99%10.81M | 18.53%10.91M | 45.89%10.92M | 45.89%10.92M | --9.21M | -2.16%7.48M | --7.48M | --7.65M |
Current debt and capital lease obligation | -15.50%7.13M | 38.14%8.44M | 38.14%8.44M | 47.55%7.42M | 54.57%6.11M | 54.57%6.11M | --5.03M | 103.41%3.95M | --3.95M | --1.94M |
-Current debt | 10.95%7.02M | 10.93%6.33M | 10.93%6.33M | 36.76%5.36M | 107.36%5.71M | 107.36%5.71M | --3.92M | 308.12%2.75M | --2.75M | --674.48K |
-Current capital lease obligation | -94.98%105.75K | 425.75%2.11M | 425.75%2.11M | 85.61%2.06M | -66.59%400.71K | -66.59%400.71K | --1.11M | -5.44%1.2M | --1.2M | --1.27M |
Current deferred liabilities | -57.33%276.21K | 70.22%647.31K | 70.22%647.31K | 278.75%1.01M | -36.76%380.27K | -36.76%380.27K | --265.38K | -39.02%601.35K | --601.35K | --986.14K |
Other current liabilities | -86.36%172.62K | -7.30%1.27M | -7.30%1.27M | -7.51%1.64M | 125.53%1.36M | 125.53%1.36M | --1.78M | -13.51%605.22K | --605.22K | --699.76K |
Current liabilities | -70.49%8.3M | -5.99%28.11M | -5.99%28.11M | 21.41%29.06M | 60.59%29.9M | 60.59%29.9M | --23.94M | 6.27%18.62M | --18.62M | --17.52M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | --38.91K | --38.91K | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | -66.21%920.54K | 133.98%2.72M | 133.98%2.72M | 124.50%4.02M | 79.70%1.16M | 79.70%1.16M | --1.79M | -54.79%647.83K | --647.83K | --1.43M |
-Long term debt | 171.43%920.54K | -68.20%339.15K | -68.20%339.15K | -59.91%682K | 148.63%1.07M | 148.63%1.07M | --1.7M | --429K | --429K | ---- |
-Long term capital lease obligation | --0 | 2,344.19%2.38M | 2,344.19%2.38M | 3,692.21%3.33M | -55.41%97.57K | -55.41%97.57K | --87.92K | -84.73%218.83K | --218.83K | --1.43M |
Non current deferred liabilities | 172.03%20.41K | -84.84%7.5K | -84.84%7.5K | -90.38%12.6K | 43.78%49.47K | 43.78%49.47K | --131.02K | 343.65%34.41K | --34.41K | --7.76K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --72.71K | 7.00%72.24K | --72.24K | --67.51K |
Total non current liabilities | -65.55%940.95K | 118.07%2.73M | 118.07%2.73M | 102.18%4.03M | 66.02%1.25M | 66.02%1.25M | --1.99M | -78.03%754.47K | --754.47K | --3.43M |
Total liabilities | -70.05%9.24M | -1.00%30.84M | -1.00%30.84M | 27.62%33.09M | 60.81%31.15M | 60.81%31.15M | --25.93M | -7.54%19.37M | --19.37M | --20.95M |
Shareholders'equity | ||||||||||
Share capital | 0.00%7.88M | 15.82%7.88M | 15.82%7.88M | 15.82%7.88M | 0.00%6.81M | 0.00%6.81M | --6.81M | -12.43%6.81M | --6.81M | --7.77M |
-common stock | 0.00%7.88M | 15.82%7.88M | 15.82%7.88M | 15.82%7.88M | 0.00%6.81M | 0.00%6.81M | --6.81M | -12.43%6.81M | --6.81M | --7.77M |
Retained earnings | 24.63%-4.34M | 2.11%-5.76M | 2.11%-5.76M | -18.25%-5.66M | -2.31%-5.88M | -2.31%-5.88M | ---4.78M | -38.08%-5.75M | ---5.75M | ---4.17M |
Paid-in capital | 1.74%7.72M | -11.08%7.58M | -11.08%7.58M | -11.18%7.52M | 1.57%8.53M | 1.57%8.53M | --8.47M | -11.79%8.4M | --8.4M | --9.52M |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.02M |
Gains losses not affecting retained earnings | 200.32%596.36K | --198.58K | --198.58K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other equity interest | ---- | ---- | ---- | 39.55%-139.76K | 23.27%-177.75K | 23.27%-177.75K | ---231.18K | -273.02%-231.65K | ---231.65K | ---62.1K |
Total stockholders'equity | 19.67%11.85M | 6.82%9.9M | 6.82%9.9M | -6.36%9.6M | 0.57%9.27M | 0.57%9.27M | --10.25M | 82.87%9.22M | --9.22M | --5.04M |
Total equity | 19.67%11.85M | 6.82%9.9M | 6.82%9.9M | -6.36%9.6M | 0.57%9.27M | 0.57%9.27M | --10.25M | 82.87%9.22M | --9.22M | --5.04M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data