Cash, cash equivalents and short term investments
223.24%64.84M
223.24%64.84M
195.80%106.98M
51.15%36.45M
359.11%34.98M
29.37%20.06M
72.23%20.06M
1,138.93%36.17M
--24.12M
--7.62M
-Cash and cash equivalents
223.24%64.84M
223.24%64.84M
195.80%106.98M
51.15%36.45M
359.11%34.98M
29.37%20.06M
72.23%20.06M
1,138.93%36.17M
--24.12M
--7.62M
Receivables
-83.63%106.24K
-83.63%106.24K
--99.13K
--649.13K
--649.13K
--649.13K
--649.13K
----
----
----
-Taxes receivable
-83.63%106.24K
-83.63%106.24K
--99.13K
--649.13K
--649.13K
--649.13K
--649.13K
----
----
----
Inventory
----
----
----
--803.82K
----
----
----
----
----
----
Restricted cash
-58.62%106.37K
-58.62%106.37K
-55.20%105.45K
-55.15%105.14K
1.44%236.85K
10.52%257.05K
11.27%257.05K
1.89%235.36K
--234.43K
--233.5K
Other current assets
195.28%3.29M
195.28%3.29M
-19.82%869.12K
-33.58%849.33K
0.35%1.19M
0.14%1.11M
169.27%1.11M
10.90%1.08M
--1.28M
--1.19M
Total current assets
209.53%68.34M
209.53%68.34M
188.25%108.05M
51.62%38.86M
309.84%37.06M
31.03%22.08M
79.64%22.08M
808.18%37.48M
--25.63M
--9.04M
Net PPE
2.94%52.07M
2.94%52.07M
-3.90%50.44M
280.15%50.48M
279.69%50.52M
279.53%50.58M
278.24%50.58M
291.31%52.49M
--13.28M
--13.31M
-Gross PPE
3.30%52.75M
3.30%52.75M
-3.53%51.07M
272.76%51.07M
272.73%51.07M
272.90%51.06M
273.10%51.06M
286.82%52.94M
--13.7M
--13.7M
-Accumulated depreciation
-40.63%-681.85K
-40.63%-681.85K
-38.66%-631.27K
-39.39%-586.8K
-37.69%-542.48K
-32.11%-484.84K
-54.22%-484.84K
-66.52%-455.28K
---420.99K
---394K
Investments and advances
-15.83%51.54M
-15.83%51.54M
-13.35%59.17M
17.12%63.79M
37.83%59.78M
118.20%61.24M
--61.24M
--68.29M
--54.47M
--43.37M
Other non current assets
----
----
----
----
----
----
----
--76.7K
--255.52K
--436.33K
Total non current assets
-7.34%103.61M
-7.34%103.61M
-9.30%109.61M
68.04%114.28M
93.12%110.31M
167.87%111.81M
736.20%111.81M
801.00%120.85M
--68M
--57.12M
Total assets
28.43%171.95M
28.43%171.95M
37.47%217.66M
63.55%153.14M
122.74%147.36M
128.52%133.89M
421.74%133.89M
802.69%158.33M
--93.64M
--66.16M
Payables
142.16%1.01M
142.16%1.01M
207.17%9.51M
214.87%2.49M
2,019.15%8.92M
67.04%418.84K
89.73%418.84K
4,032.40%3.1M
--790.61K
--420.85K
-accounts payable
142.16%1.01M
142.16%1.01M
300.00%9.51M
214.87%2.49M
2,019.15%8.92M
67.04%418.84K
89.73%418.84K
3,073.40%2.38M
--790.61K
--420.85K
-Total tax payable
----
----
----
----
----
----
----
--718.83K
----
----
Current accrued expenses
54.69%4.34M
54.69%4.34M
-90.55%1.16M
-21.09%1.56M
68.55%1.88M
25.10%2.8M
34.93%2.8M
2,312.50%12.23M
--1.98M
--1.12M
Current debt and capital lease obligation
-90.61%4M
-90.61%4M
-67.05%11.5M
-41.47%17.5M
13.82%24.7M
439.24%42.6M
--42.6M
--34.9M
--29.9M
--21.7M
-Current debt
-90.61%4M
-90.61%4M
-67.05%11.5M
-41.47%17.5M
13.82%24.7M
439.24%42.6M
--42.6M
--34.9M
--29.9M
--21.7M
Current deferred liabilities
-42.96%488.05K
-42.96%488.05K
--645.56K
--828.11K
--855.06K
--855.55K
--855.55K
----
----
----
Other current liabilities
128.59%66.47M
128.59%66.47M
139.23%72.38M
234.27%59.73M
475.50%54.64M
985.03%29.08M
--29.08M
--30.25M
--17.87M
--9.49M
Current liabilities
0.73%76.3M
0.73%76.3M
18.28%95.19M
62.47%82.11M
178.00%91M
479.54%75.75M
3,195.65%75.75M
13,732.57%80.48M
--50.54M
--32.73M
Long term provisions
-51.74%123.44K
-51.74%123.44K
0.00%255.77K
1.28%255.77K
2.57%255.77K
3.88%255.77K
6.60%255.77K
7.96%255.77K
--252.55K
--249.37K
Long term debt and capital lease obligation
13.23%29.86M
13.23%29.86M
-21.47%30.6M
-30.55%31.04M
-11.38%31.35M
-28.31%26.37M
3.58%26.37M
100.86%38.96M
--44.7M
--35.38M
-Long term debt
13.23%29.86M
13.23%29.86M
-21.47%30.6M
-30.55%31.04M
-11.38%31.35M
-28.31%26.37M
3.58%26.37M
100.86%38.96M
--44.7M
--35.38M
Non current deferred liabilities
17.80%617.35K
17.80%617.35K
-88.32%405.02K
-60.15%478.23K
-47.07%635.13K
-56.33%524.08K
-56.33%524.08K
188.85%3.47M
--1.2M
--1.2M
Derivative product liabilities
29.97%37.19M
29.97%37.19M
-4.49%42.3M
20.21%40.54M
47.31%43.53M
37.99%28.62M
--28.62M
--44.29M
--33.73M
--29.55M
Other non current liabilities
150.61%2.76M
150.61%2.76M
0.00%1.1M
0.00%1.1M
0.00%1.1M
0.00%1.1M
-11.29%1.1M
-40.42%1.1M
--1.1M
--1.1M
Total non current liabilities
24.06%70.55M
24.06%70.55M
-15.23%74.66M
-9.33%73.42M
13.92%76.87M
-5.33%56.87M
102.10%56.87M
288.28%88.07M
--80.98M
--67.48M
Total liabilities
10.73%146.85M
10.73%146.85M
0.77%169.85M
18.26%155.53M
67.52%167.87M
81.33%132.62M
335.73%132.62M
624.52%168.55M
--131.52M
--100.21M
Share capital
22.39%149.69K
22.39%149.69K
22.38%149.62K
21.90%126.36K
30.43%125.42K
29.37%122.31K
57.17%122.31K
67.33%122.26K
--103.66K
--96.16K
-common stock
22.39%149.69K
22.39%149.69K
22.38%149.62K
21.90%126.36K
30.43%125.42K
29.37%122.31K
57.17%122.31K
67.33%122.26K
--103.66K
--96.16K
-Preferred stock
--0
--0
--0
--0
--0
--0
--0
--0
--0
--0
Retained earnings
-20.38%-213.16M
-20.38%-213.16M
-0.69%-189.09M
-3.15%-183.7M
-25.12%-199.62M
-27.35%-177.07M
-80.18%-177.07M
-113.75%-187.8M
---178.08M
---159.54M
Paid-in capital
33.59%238.16M
33.59%238.16M
33.40%236.8M
29.31%181.23M
42.73%179.04M
43.25%178.27M
90.82%178.27M
116.30%177.51M
--140.15M
--125.44M
Less: Treasury stock
0.00%48.31K
0.00%48.31K
0.00%48.31K
0.00%48.31K
0.00%48.31K
0.00%48.31K
--48.31K
--48.31K
--48.31K
--48.31K
Total stockholders'equity
1,872.14%25.1M
1,872.14%25.1M
567.90%47.81M
93.69%-2.39M
39.78%-20.5M
108.75%1.27M
126.66%1.27M
-78.52%-10.22M
---37.88M
---34.05M
Total equity
1,872.14%25.1M
1,872.14%25.1M
567.90%47.81M
93.69%-2.39M
39.78%-20.5M
108.75%1.27M
126.66%1.27M
-78.52%-10.22M
---37.88M
---34.05M
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Audit Opinions
Unqualified Opinion
--
--
--
--
Unqualified Opinion
--
--
--
--