(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -65.91%2.01M | -65.91%2.01M | -9.35%4.43M | 890.83%5.9M | 890.83%5.9M | 11.66%4.89M | -91.38%595.01K | --595.01K | -53.88%4.38M | -43.61%6.9M |
-Cash and cash equivalents | -65.91%2.01M | -65.91%2.01M | -9.35%4.43M | 890.83%5.9M | 890.83%5.9M | 20.10%4.89M | -91.38%595.01K | --595.01K | -57.12%4.07M | -43.61%6.9M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --307.5K | ---- |
Receivables | 35.88%890.04K | 35.88%890.04K | -50.13%730.26K | -34.93%654.99K | -34.93%654.99K | 122.20%1.46M | -11.07%1.01M | --1.01M | 281.22%659.06K | 222.80%1.13M |
-Accounts receivable | 24.39%582.34K | 24.39%582.34K | -55.48%542.06K | -53.08%468.15K | -53.08%468.15K | 84.74%1.22M | -11.86%997.74K | --997.74K | 281.22%659.06K | 222.80%1.13M |
-Other receivables | 64.69%307.7K | 64.69%307.7K | -23.77%188.2K | 1,991.57%186.84K | 1,991.57%186.84K | --246.9K | --8.93K | --8.93K | ---- | ---- |
Inventory | 21.88%148.38K | 21.88%148.38K | -9.22%156.3K | -10.89%121.74K | -10.89%121.74K | -58.31%172.18K | -53.94%136.62K | --136.62K | 68.91%412.97K | 19.42%296.61K |
Prepaid assets | 22.50%1.46M | 22.50%1.46M | 19.95%1.44M | 50.49%1.2M | 50.49%1.2M | 29.77%1.2M | 94.09%794.45K | --794.45K | 95.40%927.26K | 140.47%409.33K |
Restricted cash | --1.57M | --1.57M | ---- | --0 | --0 | -60.00%1M | -60.00%1M | --1M | 150.00%2.5M | 21.12%2.5M |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --57.97K | ---- |
Total current assets | -22.72%6.08M | -22.72%6.08M | -22.54%6.76M | 122.71%7.87M | 122.71%7.87M | -2.32%8.73M | -68.57%3.53M | --3.53M | -21.50%8.93M | -25.43%11.24M |
Non current assets | ||||||||||
Net PPE | 3.26%9.47M | 3.26%9.47M | 39.94%9.25M | 63.99%9.17M | 63.99%9.17M | 91.10%6.61M | 116.53%5.59M | --5.59M | 39.32%3.46M | 0.89%2.58M |
-Gross PPE | 0.14%32.22M | 0.14%32.22M | 13.70%32.85M | 17.19%32.18M | 17.19%32.18M | 16.53%28.89M | 16.17%27.46M | --27.46M | 7.22%24.79M | 3.15%23.63M |
-Accumulated depreciation | 1.11%-22.75M | 1.11%-22.75M | -5.92%-23.6M | -5.21%-23M | -5.21%-23M | -4.44%-22.28M | -3.85%-21.86M | ---21.86M | -3.36%-21.33M | -3.43%-21.05M |
Non current accounts receivable | -13.39%550K | -13.39%550K | ---- | --635.05K | --635.05K | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | -7.43%938.39K | -7.43%938.39K | -7.16%976.25K | -6.92%1.01M | -6.92%1.01M | -6.77%1.05M | -6.76%1.09M | --1.09M | -6.85%1.13M | -5.86%1.17M |
Non current prepaid assets | -49.81%134.84K | -49.81%134.84K | 30.71%130.71K | 7.47%268.67K | 7.47%268.67K | -68.39%100K | -1.81%250K | --250K | 23.55%316.31K | -3.01%254.61K |
Other non current assets | -66.05%548.11K | -66.05%548.11K | -39.47%1.6M | -0.56%1.61M | -0.56%1.61M | 652.27%2.64M | 394.99%1.62M | --1.62M | -85.97%350.67K | -83.73%328.01K |
Total non current assets | -8.36%11.64M | -8.36%11.64M | 14.95%11.95M | 48.49%12.71M | 48.49%12.71M | 97.94%10.4M | 97.43%8.56M | --8.56M | -18.53%5.25M | -28.72%4.33M |
Total assets | -13.85%17.72M | -13.85%17.72M | -2.16%18.71M | 70.17%20.57M | 70.17%20.57M | 34.81%19.12M | -22.38%12.09M | --12.09M | -20.42%14.19M | -26.37%15.58M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -6.04%814.52K | -6.04%814.52K | 14.69%806.19K | -48.67%866.89K | -48.67%866.89K | 27.93%702.95K | 162.24%1.69M | --1.69M | 92.76%549.46K | -37.03%644.02K |
-accounts payable | 4.83%753.82K | 4.83%753.82K | 18.36%766.6K | -55.17%719.1K | -55.17%719.1K | 28.63%647.68K | 195.84%1.6M | --1.6M | 162.81%503.53K | -40.88%542.25K |
-Total tax payable | -58.93%60.7K | -58.93%60.7K | -28.39%39.59K | 74.54%147.8K | 74.54%147.8K | 20.35%55.28K | -16.80%84.68K | --84.68K | -50.86%45.93K | -3.49%101.77K |
Current accrued expenses | 535.11%152.08K | 535.11%152.08K | -56.81%88.83K | -83.35%23.95K | -83.35%23.95K | -76.97%205.66K | -21.93%143.8K | --143.8K | 257.10%892.88K | -68.04%184.2K |
Current debt and capital lease obligation | 145.98%629.33K | 145.98%629.33K | -76.71%293.81K | -73.91%255.85K | -73.91%255.85K | 28.69%1.26M | 0.00%980.45K | --980.45K | 0.00%980.45K | -11.33%980.45K |
-Current debt | ---- | ---- | ---- | ---- | ---- | 0.00%980.45K | 0.00%980.45K | --980.45K | 0.00%980.45K | -11.33%980.45K |
-Current capital lease obligation | 145.98%629.33K | 145.98%629.33K | 4.44%293.81K | --255.85K | --255.85K | --281.31K | --0 | --0 | ---- | ---- |
Other current liabilities | -74.40%17.94K | -74.40%17.94K | -89.20%113.74K | 240.38%70.09K | 240.38%70.09K | 4,871.79%1.05M | 7.68%20.59K | --20.59K | -2.82%21.18K | -44.17%19.12K |
Current liabilities | 32.64%1.61M | 32.64%1.61M | -59.59%1.3M | -57.06%1.22M | -57.06%1.22M | 31.90%3.22M | 55.03%2.83M | --2.83M | 58.97%2.44M | -33.27%1.83M |
Non current liabilities | ||||||||||
Long term provisions | -21.41%352.64K | -21.41%352.64K | -22.52%363.43K | 39.68%448.72K | 39.68%448.72K | 46.01%469.08K | 0.00%321.25K | --321.25K | --321.25K | 44.48%321.25K |
Long term debt and capital lease obligation | 389.37%467.84K | 389.37%467.84K | -47.48%83.26K | -90.44%95.6K | -90.44%95.6K | -84.15%158.52K | 0.00%1M | --1M | --1M | -50.00%1M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1M | --1M | --1M | -50.00%1M |
-Long term capital lease obligation | 389.37%467.84K | 389.37%467.84K | -47.48%83.26K | --95.6K | --95.6K | --158.52K | --0 | --0 | ---- | ---- |
Employee benefits | 18.74%118.25K | 18.74%118.25K | -4.35%143.03K | -13.70%99.59K | -13.70%99.59K | 117.65%149.53K | 67.96%115.39K | --115.39K | --68.7K | --68.7K |
Derivative product liabilities | -65.30%482.22K | -65.30%482.22K | -68.56%1.12M | --1.39M | --1.39M | --3.55M | --0 | --0 | ---- | ---- |
Total non current liabilities | -30.12%1.42M | -30.12%1.42M | -60.58%1.71M | 41.55%2.03M | 41.55%2.03M | 211.31%4.33M | 3.36%1.44M | --1.44M | -30.50%1.39M | -37.46%1.39M |
Total liabilities | -6.63%3.03M | -6.63%3.03M | -60.16%3.01M | -23.89%3.25M | -23.89%3.25M | 96.94%7.55M | 32.71%4.27M | --4.27M | 8.38%3.83M | -35.14%3.22M |
Shareholders'equity | ||||||||||
Share capital | 0.00%27.05K | 0.00%27.05K | 8.37%27.05K | 36.18%27.05K | 36.18%27.05K | 25.75%24.96K | 0.54%19.86K | --19.86K | 0.47%19.85K | 0.60%19.75K |
-common stock | 0.00%27.05K | 0.00%27.05K | 8.37%27.05K | 36.18%27.05K | 36.18%27.05K | 25.75%24.96K | 0.54%19.86K | --19.86K | 0.47%19.85K | 0.60%19.75K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -7.15%-39.58M | -7.15%-39.58M | -10.56%-38.56M | -9.23%-36.94M | -9.23%-36.94M | -13.73%-34.88M | -21.93%-33.82M | ---33.82M | -25.96%-30.67M | -33.45%-27.73M |
Paid-in capital | 0.00%54.15M | 0.00%54.15M | 16.71%54.15M | 30.20%54.15M | 30.20%54.15M | 13.16%46.4M | 3.78%41.59M | --41.59M | 6.17%41M | 8.57%40.07M |
Gains losses not affecting retained earnings | 9.50%98.49K | 9.50%98.49K | 192.95%89.95K | 192.95%89.95K | 192.95%89.95K | --30.7K | --30.7K | --30.7K | ---- | --0 |
Total stockholders'equity | -15.21%14.69M | -15.21%14.69M | 35.68%15.7M | 121.54%17.32M | 121.54%17.32M | 11.80%11.57M | -36.72%7.82M | --7.82M | -27.55%10.35M | -23.69%12.36M |
Total equity | -15.21%14.69M | -15.21%14.69M | 35.68%15.7M | 121.54%17.32M | 121.54%17.32M | 11.80%11.57M | -36.72%7.82M | --7.82M | -27.55%10.35M | -23.69%12.36M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | -- | Unqualified Opinion with Explanatory Notes |
No Data