(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 | (Q1)Mar 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 199.91%64.41K | 199.91%64.41K | 388.64%102.06K | 162.21%72.06K | -36.26%4.58K | -40.47%21.48K | -40.47%21.48K | -72.22%20.89K | -85.28%27.48K | -98.53%7.18K |
-Cash and cash equivalents | 199.91%64.41K | 199.91%64.41K | 388.64%102.06K | 162.21%72.06K | -36.26%4.58K | -40.47%21.48K | -40.47%21.48K | -72.22%20.89K | -85.28%27.48K | -98.53%7.18K |
Receivables | --467.38K | --467.38K | --696.86K | --246.8K | ---- | --0 | --0 | --0 | --0 | --0 |
-Accounts receivable | --467.38K | --467.38K | --651.55K | --188.43K | ---- | --0 | --0 | --0 | --0 | --0 |
-Related party accounts receivable | ---- | ---- | --45.31K | --58.37K | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | ---- | ---- | --5.84K | --5.68K | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | ---- | ---- | ---- | ---- | 97.30%17.4K | ---- | ---- | 406.89%21.33K | -83.07%16.05K | -90.47%8.82K |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other current assets | 233.04%35.18K | 233.04%35.18K | --90.67K | --63.58K | ---- | --10.56K | --10.56K | ---- | ---- | ---- |
Total current assets | 1,669.58%566.97K | 1,669.58%566.97K | 2,021.31%895.43K | 791.59%388.12K | 37.34%21.98K | -26.28%32.04K | -26.28%32.04K | -46.83%42.21K | -90.29%43.53K | -97.89%16K |
Non current assets | ||||||||||
Net PPE | --32.81K | --32.81K | --229.07K | --217.52K | ---- | --0 | --0 | --0 | --0 | --0 |
-Gross PPE | --44.44K | --44.44K | --242.1K | --227.61K | ---- | --0 | --0 | --0 | --0 | --0 |
-Accumulated depreciation | ---11.63K | ---11.63K | ---13.03K | ---10.08K | ---- | --0 | --0 | --0 | --0 | --0 |
Goodwill and other intangible assets | --0 | --0 | --10.71M | --7.8M | ---- | --0 | --0 | --0 | --0 | --0 |
-Goodwill | --0 | --0 | --3.46M | --3.46M | ---- | --0 | --0 | --0 | --0 | --0 |
-Other intangible assets | ---- | ---- | --7.25M | --4.33M | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | ---- | ---- | --45.31K | --58.37K | ---- | ---- | ---- | ---- | ---- | ---- |
Non current prepaid assets | --1.88K | --1.88K | --1.79K | --1.75K | ---- | --0 | --0 | ---- | ---- | ---- |
Total non current assets | --34.69K | --34.69K | --10.94M | --8.02M | --0 | --0 | --0 | --0 | --0 | --0 |
Total assets | 1,777.84%601.66K | 1,777.84%601.66K | 27,942.47%11.84M | 19,204.62%8.4M | 37.34%21.98K | -26.28%32.04K | -26.28%32.04K | -46.83%42.21K | -90.29%43.53K | -97.89%16K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 135.47%1.91M | 135.47%1.91M | --1.68M | --1.14M | --444.91K | 27.16%810.63K | 27.16%810.63K | ---- | ---- | ---- |
-accounts payable | 159.53%1.84M | 159.53%1.84M | --1.55M | --1.03M | --388.31K | 11.45%710.43K | 11.45%710.43K | ---- | ---- | ---- |
-Due to related parties current | -35.11%65.02K | -35.11%65.02K | --134.5K | --107.44K | --56.59K | --100.2K | --100.2K | ---- | ---- | ---- |
Current debt and capital lease obligation | --765.99K | --765.99K | --1.08M | --216.25K | ---- | ---- | ---- | ---- | ---- | ---- |
-Current debt | --740.18K | --740.18K | --1.02M | --156.75K | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --25.82K | --25.82K | --67.99K | --59.5K | ---- | --0 | --0 | ---- | ---- | ---- |
Current deferred liabilities | 70.90%65.92K | 70.90%65.92K | 24.93%47.17K | -3.69%36.69K | -5.44%35.42K | 5.24%38.57K | 5.24%38.57K | --37.76K | --38.09K | --37.46K |
Other current liabilities | ---- | ---- | --59.08K | --30.4K | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 222.74%2.74M | 222.74%2.74M | 197.35%2.87M | 74.09%1.42M | -38.82%480.32K | 25.97%849.2K | 25.97%849.2K | 61.70%965.22K | -43.14%816.42K | -48.63%785.07K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --651.04K | --651.04K | --490.04K | --252.95K | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term debt | --651.04K | --651.04K | --333.24K | --106.1K | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | ---- | ---- | --156.8K | --146.84K | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | --19.15K | --19.15K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total non current liabilities | --670.19K | --670.19K | --8.27M | --11.96M | --0 | --0 | --0 | --0 | --0 | --0 |
Total liabilities | 301.66%3.41M | 301.66%3.41M | 1,054.47%11.14M | 1,539.45%13.38M | -38.82%480.32K | 25.97%849.2K | 25.97%849.2K | 61.70%965.22K | -43.14%816.42K | -48.63%785.07K |
Shareholders'equity | ||||||||||
Share capital | -5.22%10.4K | -5.22%10.4K | -5.48%10.3K | -29.66%7.6K | -31.32%7.31K | 4.08%10.98K | 4.08%10.98K | 97.88%10.9K | 131.19%10.8K | 144.60%10.65K |
-common stock | -5.22%10.4K | -5.22%10.4K | -5.48%10.3K | -29.66%7.6K | -31.32%7.31K | 4.08%10.98K | 4.08%10.98K | 97.88%10.9K | 131.19%10.8K | 144.60%10.65K |
Retained earnings | -66.37%-46.84M | -66.37%-46.84M | -52.48%-42.94M | -57.55%-43.97M | -3.54%-28.77M | -2.23%-28.15M | -2.23%-28.15M | -22.06%-28.16M | -22.94%-27.91M | -26.35%-27.79M |
Paid-in capital | 31.19%35.56M | 31.19%35.56M | 40.77%38.11M | 4.22%28.12M | 3.18%27.68M | 1.71%27.1M | 1.71%27.1M | 20.41%27.07M | 25.04%26.98M | 26.95%26.82M |
Gains losses not affecting retained earnings | -186.89%-162.38K | -186.89%-162.38K | 71.01%271.85K | 193.70%381.49K | 96.09%364.42K | -25.09%186.87K | -25.09%186.87K | 128.33%158.97K | -1.98%129.89K | 102.06%185.84K |
Other equity interest | 25,192.48%8.62M | 25,192.48%8.62M | --4.98M | 66,063.31%10.18M | --265K | --34.09K | --34.09K | ---- | --15.39K | ---- |
Total stockholders'equity | -243.87%-2.81M | -243.87%-2.81M | 146.28%427.13K | -583.79%-5.28M | 40.40%-458.35K | -29.57%-817.16K | -29.57%-817.16K | -78.34%-923.01K | 21.72%-772.88K | 0.04%-769.06K |
Noncontrolling interests | --745 | --745 | --266.7K | --303.75K | ---- | --0 | --0 | ---- | ---- | ---- |
Total equity | -243.78%-2.81M | -243.78%-2.81M | 175.17%693.83K | -544.49%-4.98M | 40.40%-458.35K | -29.57%-817.16K | -29.57%-817.16K | -78.34%-923.01K | 21.72%-772.88K | 0.04%-769.06K |
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