(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 5,350.00%109K | -88.32%55K | -88.32%55K | 183.33%85K | --149.4K | 0.00%2K | 47,000.00%471K | 47,000.00%471K | 400.00%30K | --0 |
-Cash and cash equivalents | 5,350.00%109K | -88.32%55K | -88.32%55K | 183.33%85K | --149.4K | 0.00%2K | 47,000.00%471K | 47,000.00%471K | 400.00%30K | --0 |
Receivables | 600.00%35K | 105.00%41K | 105.00%41K | 812.50%73K | 1,351.88%58.08K | 66.67%5K | 100.00%20K | 100.00%20K | 14.29%8K | -93.33%4K |
-Accounts receivable | --14K | --14K | --14K | --21K | --44.87K | ---- | --0 | --0 | ---- | ---- |
-Other receivables | 320.00%21K | 35.00%27K | 35.00%27K | 550.00%52K | 230.13%13.21K | 66.67%5K | 100.00%20K | 100.00%20K | 14.29%8K | -93.33%4K |
Inventory | --35K | -36.49%47K | -36.49%47K | --66K | --66.11K | ---- | --74K | --74K | ---- | ---- |
Total current assets | 2,457.14%179K | -74.69%143K | -74.69%143K | 489.47%224K | 6,739.58%273.58K | 40.00%7K | 5,036.36%565K | 5,036.36%565K | 192.31%38K | -93.65%4K |
Non current assets | ||||||||||
Net PPE | --78K | -4.40%87K | -4.40%87K | --96K | --95.22K | ---- | --91K | --91K | ---- | ---- |
-Gross PPE | --78K | 8.42%103K | 8.42%103K | --96K | --95.22K | ---- | --95K | --95K | ---- | ---- |
-Accumulated depreciation | ---- | -300.00%-16K | -300.00%-16K | ---- | ---- | ---- | ---4K | ---4K | ---- | ---- |
Goodwill and other intangible assets | --34K | 9.38%35K | 9.38%35K | --36K | --36.66K | ---- | --32K | --32K | ---- | ---- |
-Other intangible assets | ---- | 9.38%35K | 9.38%35K | ---- | ---- | ---- | --32K | --32K | ---- | ---- |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | --1K | --1K | ---- | ---- |
Total non current assets | --112K | -1.61%122K | -1.61%122K | --132K | --131.87K | --0 | --124K | --124K | --0 | --0 |
Total assets | 4,057.14%291K | -61.54%265K | -61.54%265K | 836.84%356K | 10,036.35%405.45K | 40.00%7K | 6,163.64%689K | 6,163.64%689K | 192.31%38K | -93.65%4K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | --923K | 524.31%899K | 524.31%899K | --615K | --277.9K | ---- | --144K | --144K | ---- | ---- |
-accounts payable | --637K | 1,259.52%571K | 1,259.52%571K | --358K | --75.57K | ---- | --42K | --42K | ---- | ---- |
-Other payable | --286K | 221.57%328K | 221.57%328K | --257K | --202.34K | ---- | --102K | --102K | ---- | ---- |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | 25.66%333K | ---- | ---- | 61.50%302K | 39.25%298K |
Current debt and capital lease obligation | 30.10%255K | -9.48%105K | -9.48%105K | -45.21%103K | -18.21%103.88K | 67.52%196K | 5.45%116K | 5.45%116K | 74.07%188K | --127K |
-Current debt | 20.41%236K | -11.34%86K | -11.34%86K | -54.79%85K | -32.39%85.86K | 67.52%196K | -11.82%97K | -11.82%97K | 74.07%188K | --127K |
-Current capital lease obligation | --19K | 0.00%19K | 0.00%19K | --18K | --18.01K | ---- | --19K | --19K | ---- | ---- |
Current liabilities | 122.68%1.18M | 286.15%1M | 286.15%1M | 46.53%718K | -10.17%381.78K | 38.48%529K | -26.97%260K | -26.97%260K | 66.10%490K | 98.60%425K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --242K | -9.39%251K | -9.39%251K | --253K | --258.27K | ---- | --277K | --277K | ---- | ---- |
-Long term debt | --232K | -1.26%236K | -1.26%236K | --233K | --233.45K | ---- | --239K | --239K | ---- | ---- |
-Long term capital lease obligation | --10K | -60.53%15K | -60.53%15K | --20K | --24.82K | ---- | --38K | --38K | ---- | ---- |
Other non current liabilities | --35K | 12.50%36K | 12.50%36K | --35K | --35.46K | ---- | --32K | --32K | ---- | ---- |
Total non current liabilities | --277K | -7.12%287K | -7.12%287K | --288K | --293.74K | --0 | --309K | --309K | --0 | --0 |
Total liabilities | 175.05%1.46M | 126.89%1.29M | 126.89%1.29M | 105.31%1.01M | 58.94%675.52K | 38.48%529K | 59.83%569K | 59.83%569K | 65.54%490K | 32.81%425K |
Shareholders'equity | ||||||||||
Share capital | 2,053.85%1.12M | 254.43%1.12M | 254.43%1.12M | 2,036.54%1.11M | 769.93%452.36K | 0.00%52K | 507.69%316K | 507.69%316K | 0.00%52K | 0.00%52K |
-common stock | 2,053.85%1.12M | 255.56%1.12M | 255.56%1.12M | 2,036.54%1.11M | 767.80%451.25K | 0.00%52K | 505.77%315K | 505.77%315K | 0.00%52K | 0.00%52K |
-Preferred stock | ---- | --0 | --0 | --0 | --1.11K | ---- | --1K | --1K | ---- | ---- |
Retained earnings | -3.94%-2.61M | -495.72%-2.37M | -495.72%-2.37M | 24.09%-1.85M | 66.60%-802.15K | -6.84%-2.52M | 82.87%-397K | 82.87%-397K | -8.21%-2.44M | -8.00%-2.4M |
Paid-in capital | --0 | --0 | --0 | --0 | -97.15%54.93K | 0.83%1.94M | -90.32%186K | -90.32%186K | 0.83%1.93M | 0.73%1.93M |
Gains losses not affecting retained earnings | --44K | 146.67%37K | 146.67%37K | --31K | --24.8K | ---- | --15K | --15K | ---- | ---- |
Other equity interest | --286K | --182K | --182K | --58K | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -122.99%-1.16M | -955.00%-1.03M | -955.00%-1.03M | -43.81%-650K | 35.85%-270.06K | -38.46%-522K | 134.78%120K | 134.78%120K | -59.72%-452K | -63.81%-421K |
Total equity | -122.99%-1.16M | -955.00%-1.03M | -955.00%-1.03M | -43.81%-650K | 35.85%-270.06K | -38.46%-522K | 134.78%120K | 134.78%120K | -59.72%-452K | -63.81%-421K |
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