(Q2)Jun 30, 2015 | (Q1)Mar 31, 2015 | (FY)Dec 31, 2014 | (Q4)Dec 31, 2014 | (Q3)Sep 30, 2014 | (Q2)Jun 30, 2014 | (Q1)Mar 31, 2014 | (FY)Dec 31, 2013 | (Q4)Dec 31, 2013 | (Q3)Sep 30, 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 123.17%294.39K | -1.74%80.63K | 862.26%738.61K | 862.26%738.61K | 644.13%764.58K | -89.51%131.92K | -81.77%82.06K | -91.53%76.76K | -91.53%76.76K | -94.78%102.75K |
-Cash and cash equivalents | 123.17%294.39K | -1.74%80.63K | 862.26%738.61K | 862.26%738.61K | 644.13%764.58K | -89.51%131.92K | -81.77%82.06K | -91.53%76.76K | -91.53%76.76K | -94.78%102.75K |
Receivables | 1,716.57%1.86M | 919.91%1.23M | 884.60%719.8K | 884.60%719.8K | 1,327.92%657.56K | 111.39%102.37K | 378.87%120.77K | -71.83%73.11K | -71.83%73.11K | -92.41%46.05K |
-Accounts receivable | 348.76%459.39K | 319.02%506.03K | -72.03%20.45K | -72.03%20.45K | 162.08%120.69K | 111.39%102.37K | 378.87%120.77K | -71.83%73.11K | -71.83%73.11K | -92.41%46.05K |
-Notes receivable | --647.65K | --621.01K | --594.49K | --594.49K | --536.87K | ---- | ---- | --0 | --0 | ---- |
-Related party accounts receivable | --103.64K | --104.66K | --104.87K | --104.87K | ---- | ---- | ---- | --0 | --0 | ---- |
-Other receivables | --648.91K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | --460.92K | --92.41K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 195.21%317.35K | 11.92%112.09K | 17.69%134.67K | 17.69%134.67K | -10.82%109.14K | 941.67%107.5K | 86.61%100.15K | 111.82%114.43K | 111.82%114.43K | -14.32%122.38K |
Restricted cash | ---- | --1.29M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Other current assets | 0.24%21.84K | -13.02%18.83K | 398.23%108.04K | 398.23%108.04K | -27.97%21.01K | --21.79K | -90.16%21.65K | --21.68K | --21.68K | --29.16K |
Total current assets | 651.99%2.95M | 698.37%2.83M | 122.86%2.15M | 122.86%2.15M | 379.83%1.58M | -71.51%392.84K | -91.37%353.88K | -78.89%965.24K | -78.89%965.24K | -94.95%329.61K |
Non current assets | ||||||||||
Net PPE | 26.80%8.87M | -14.66%6.03M | -8.77%6.11M | -8.77%6.11M | -7.15%6.91M | -5.80%6.99M | 32.84%7.07M | -11.07%6.69M | -11.07%6.69M | -7.27%7.45M |
-Gross PPE | 24.10%10.22M | -11.24%7.32M | -6.66%7.32M | -6.66%7.32M | -3.98%8.17M | -2.12%8.23M | 32.36%8.25M | -6.26%7.84M | -6.26%7.84M | -3.18%8.51M |
-Accumulated depreciation | -8.86%-1.35M | -9.29%-1.29M | -5.66%-1.21M | -5.66%-1.21M | -18.19%-1.26M | -25.58%-1.24M | -29.50%-1.18M | -37.05%-1.15M | -37.05%-1.15M | -39.92%-1.07M |
Goodwill and other intangible assets | 61.15%4.41M | --2.75M | --2.75M | --2.75M | ---- | --2.73M | ---- | --0 | --0 | ---- |
-Goodwill | --1.66M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | 0.41%2.75M | --2.75M | --2.75M | --2.75M | ---- | --2.73M | ---- | ---- | ---- | ---- |
Related parties assets | --103.64K | --104.66K | --104.87K | --104.87K | ---- | ---- | ---- | --0 | --0 | ---- |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Other non current assets | --25.58K | ---- | ---- | ---- | 10,173.68%2.75M | ---- | ---- | ---- | ---- | 7.57%26.72K |
Total non current assets | 36.72%13.3M | 24.18%8.78M | 32.24%8.85M | 32.24%8.85M | 29.26%9.66M | 10.52%9.73M | -15.21%7.07M | -36.32%6.69M | -36.32%6.69M | -23.77%7.47M |
Total assets | 60.60%16.25M | 56.32%11.6M | 43.66%11M | 43.66%11M | 44.07%11.24M | -0.59%10.12M | -40.32%7.42M | -49.23%7.66M | -49.23%7.66M | -52.22%7.8M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | -42.61%1.68M | -42.61%1.68M | 27.66%2.93M | 43.75%3.3M | -6.54%3.16M | -12.13%2.93M | -12.13%2.93M | -36.42%2.29M |
-accounts payable | ---- | ---- | 19.15%1.68M | 19.15%1.68M | 88.94%1.62M | 176.04%1.9M | -37.18%1.69M | -44.92%1.41M | -44.92%1.41M | -67.77%857.27K |
-Due to related parties current | ---- | ---- | --0 | --0 | -8.90%1.31M | -12.72%1.4M | 113.03%1.47M | 96.74%1.52M | 96.74%1.52M | 51.55%1.44M |
Current debt and capital lease obligation | 232.16%4.47M | 617.99%2.33M | 1,985.57%2.38M | 1,985.57%2.38M | 3,349.31%1.35M | 4,026.43%1.35M | 855.80%323.89K | -88.15%114.27K | -88.15%114.27K | -97.16%39.28K |
-Current debt | 232.16%4.47M | 617.99%2.33M | 1,985.57%2.38M | 1,985.57%2.38M | 3,349.31%1.35M | 4,026.43%1.35M | 855.80%323.89K | -88.15%114.27K | -88.15%114.27K | -97.16%39.28K |
Current liabilities | 62.53%7.55M | 16.45%4.05M | 33.57%4.06M | 33.57%4.06M | 83.56%4.28M | 99.59%4.65M | 2.02%3.48M | -29.19%3.04M | -29.19%3.04M | -53.24%2.33M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 125.93%2.3M | 7,868.93%1.89M | 6,721.98%1.91M | 6,721.98%1.91M | 3,802.31%1.24M | 6,399.19%1.02M | -1.80%23.74K | -96.12%28.01K | -96.12%28.01K | -95.70%31.66K |
-Long term debt | 125.93%2.3M | 7,868.93%1.89M | 6,721.98%1.91M | 6,721.98%1.91M | 3,802.31%1.24M | 6,399.19%1.02M | -1.80%23.74K | -96.12%28.01K | -96.12%28.01K | -95.70%31.66K |
Total non current liabilities | 125.93%2.3M | 7,868.93%1.89M | 6,721.98%1.91M | 6,721.98%1.91M | 3,802.31%1.24M | 6,399.19%1.02M | -1.80%23.74K | -97.88%28.01K | -97.88%28.01K | -97.63%31.66K |
Total liabilities | 73.92%9.85M | 69.65%5.94M | 94.58%5.97M | 94.58%5.97M | 133.34%5.52M | 141.70%5.67M | 2.00%3.5M | -45.35%3.07M | -45.35%3.07M | -62.61%2.37M |
Shareholders'equity | ||||||||||
Share capital | 35.42%119.32K | 24.38%100.85K | 15.97%94.03K | 15.97%94.03K | 20.41%94.03K | 12.83%88.11K | 16.26%81.08K | 17.93%81.08K | 17.93%81.08K | 13.59%78.09K |
-common stock | 35.42%119.32K | 24.38%100.85K | 15.97%94.03K | 15.97%94.03K | 20.41%94.03K | 12.83%88.11K | 16.26%81.08K | 17.93%81.08K | 17.93%81.08K | 13.59%78.09K |
Retained earnings | -10.17%-41.33M | -10.46%-40.33M | -27.98%-45.76M | -27.98%-45.76M | -11.03%-38.41M | -17.15%-37.51M | -24.35%-36.52M | -31.06%-35.76M | -31.06%-35.76M | -31.77%-34.59M |
Paid-in capital | 14.42%44.47M | 13.55%42.34M | 10.20%40.98M | 10.20%40.98M | 13.39%40.98M | 7.54%38.87M | 9.85%37.29M | 10.77%37.19M | 10.77%37.19M | 7.65%36.14M |
Gains losses not affecting retained earnings | 74.61%-46.4K | 113.43%23K | 191.85%153.92K | 191.85%153.92K | 25.39%-133.4K | 1.24%-182.74K | 28.16%-171.31K | 10.45%-167.58K | 10.45%-167.58K | 21.48%-178.8K |
Other equity interest | --1 | 637.37%350K | 1,306.63%667.67K | 1,306.63%667.67K | ---- | ---- | -96.48%47.47K | -5.82%47.47K | -5.82%47.47K | --820.27K |
Total stockholders'equity | 154.60%3.22M | 240.43%2.48M | -376.58%-3.86M | -376.58%-3.86M | 11.63%2.54M | -72.92%1.27M | -87.35%728.46K | -77.58%1.4M | -77.58%1.4M | -68.29%2.27M |
Noncontrolling interests | -0.37%3.18M | -0.37%3.18M | 178.35%8.89M | 178.35%8.89M | 0.62%3.18M | 0.77%3.19M | -1.59%3.19M | -1.47%3.19M | -1.47%3.19M | 11.62%3.16M |
Total equity | 43.65%6.4M | 44.41%5.66M | 9.59%5.03M | 9.59%5.03M | 5.22%5.72M | -43.16%4.45M | -56.48%3.92M | -51.53%4.59M | -51.53%4.59M | -45.65%5.44M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- |
No Data