(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 35.53%374.11K | 35.53%374.11K | -92.97%17.77K | -75.00%38.6K | -43.72%218.16K | -29.47%276.04K | -29.47%276.04K | -41.88%253.01K | -76.58%154.4K | -69.06%387.62K |
-Cash and cash equivalents | -36.92%174.11K | -36.92%174.11K | -92.97%17.77K | -75.00%38.6K | -43.72%218.16K | -29.47%276.04K | -29.47%276.04K | -41.88%253.01K | -76.58%154.4K | -69.06%387.62K |
-Short-term investments | --200K | --200K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Receivables | -70.20%805.16K | -70.20%805.16K | 73.92%3.14M | 47.04%3.18M | 64.38%3.99M | 8.51%2.7M | 8.51%2.7M | -50.13%1.8M | -54.27%2.16M | -57.19%2.43M |
-Accounts receivable | -71.07%604.3K | -71.07%604.3K | 87.35%2.8M | 38.28%2.47M | 58.72%3.25M | 6.82%2.09M | 6.82%2.09M | -52.41%1.49M | -57.21%1.79M | -60.00%2.05M |
-Other receivables | -67.24%200.86K | -67.24%200.86K | 9.29%338.95K | 88.79%708.22K | 95.02%738.22K | 14.68%613.11K | 14.68%613.11K | -35.18%310.15K | -31.99%375.15K | -30.87%378.55K |
Inventory | -92.37%68.91K | -92.37%68.91K | -80.99%270.73K | 168.75%1.02M | -44.77%682.6K | -25.16%903.04K | -25.16%903.04K | 74.51%1.42M | -61.48%377.95K | 1.43%1.24M |
Prepaid assets | -88.86%154.75K | -88.86%154.75K | -83.72%372.76K | -76.15%572.76K | -65.21%762.36K | -54.82%1.39M | -54.82%1.39M | -39.41%2.29M | 58.07%2.4M | 105.45%2.19M |
Other current assets | -79.40%8.1K | -79.40%8.1K | ---- | ---- | ---- | -42.73%39.32K | -42.73%39.32K | ---- | ---- | ---- |
Total current assets | -73.42%1.41M | -73.42%1.41M | -34.20%3.8M | -5.68%4.81M | -9.43%5.65M | -26.58%5.31M | -26.58%5.31M | -33.26%5.77M | -35.39%5.1M | -32.21%6.24M |
Non current assets | ||||||||||
Net PPE | -6.40%4.21M | -6.40%4.21M | -27.28%3.23M | -27.20%3.35M | -8.06%4.33M | 5.86%4.5M | 5.86%4.5M | 14.64%4.44M | 13.98%4.6M | 10.35%4.71M |
-Gross PPE | 1.73%12.15M | 1.73%12.15M | -4.06%11.28M | -3.76%11.28M | 2.25%11.91M | 7.89%11.94M | 7.89%11.94M | 12.45%11.75M | 12.93%11.72M | 12.32%11.65M |
-Accumulated depreciation | -6.65%-7.94M | -6.65%-7.94M | -10.05%-8.05M | -11.39%-7.93M | -9.24%-7.59M | -9.15%-7.45M | -9.15%-7.45M | -11.16%-7.31M | -12.26%-7.12M | -13.69%-6.94M |
Goodwill and other intangible assets | --0 | --0 | 0.00%258.75K | 0.00%258.75K | -77.67%258.75K | -71.25%258.75K | -71.25%258.75K | -71.25%258.75K | -71.25%258.75K | 28.75%1.16M |
-Goodwill | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 | 0.00%900K |
-Other intangible assets | ---- | ---- | 0.00%258.75K | 0.00%258.75K | 0.00%258.75K | --258.75K | --258.75K | --258.75K | --258.75K | --258.75K |
Investments and advances | --889.54K | --889.54K | --854.69K | --1.55M | --999.88K | --0 | --0 | ---- | ---- | ---- |
Non current deferred assets | --0 | --0 | --0 | --0 | --0 | -90.18%1.53K | -90.18%1.53K | -72.15%4.35K | -64.25%7.17K | -50.20%9.99K |
Non current prepaid assets | 61.77%21.08K | 61.77%21.08K | -34.67%7.78K | -33.90%7.78K | 32.96%15.14K | 23.14%13.03K | 23.14%13.03K | 12.45%11.9K | 11.13%11.76K | 7.62%11.39K |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --285 | ---- | ---- |
Total non current assets | 7.32%5.12M | 7.32%5.12M | -7.75%4.35M | 5.84%5.16M | -4.85%5.6M | -7.80%4.77M | -7.80%4.77M | -1.75%4.72M | -1.78%4.88M | 13.30%5.89M |
Total assets | -35.20%6.53M | -35.20%6.53M | -22.31%8.15M | -0.04%9.97M | -7.21%11.26M | -18.75%10.08M | -18.75%10.08M | -22.01%10.49M | -22.41%9.98M | -15.80%12.13M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 29.30%1.84M | 29.30%1.84M | 23.76%3.95M | 79.82%4.07M | 58.80%3.72M | -20.72%1.43M | -20.72%1.43M | 23.93%3.19M | -7.78%2.26M | -25.59%2.34M |
-accounts payable | 101.48%1.47M | 101.48%1.47M | 27.32%3.4M | 114.16%3.51M | 196.11%3.17M | 38.52%730.99K | 38.52%730.99K | 119.73%2.67M | 36.10%1.64M | -44.67%1.07M |
-Due to related parties current | -46.58%371.45K | -46.58%371.45K | 5.55%551.45K | -11.06%551.45K | -56.63%551.45K | -45.31%695.32K | -45.31%695.32K | -61.60%522.46K | -50.23%620.04K | 4.79%1.27M |
Current accrued expenses | 31.98%1.7M | 31.98%1.7M | 0.00%3.13K | 0.00%3.13K | 0.00%3.13K | 43.24%1.29M | 43.24%1.29M | -73.31%3.13K | -73.31%3.13K | -63.59%3.13K |
Current debt and capital lease obligation | -14.62%435.59K | -14.62%435.59K | 15.59%422.46K | -16.27%422.46K | -9.80%434.6K | 32.13%510.16K | 32.13%510.16K | 33.50%365.48K | 238.85%504.54K | 223.59%481.83K |
-Current debt | -15.08%422.46K | -15.08%422.46K | 21.59%422.46K | -12.46%422.46K | -9.41%422.46K | 28.84%497.46K | 28.84%497.46K | 26.92%347.46K | 224.12%482.61K | 213.20%466.35K |
-Current capital lease obligation | 3.34%13.13K | 3.34%13.13K | --0 | --0 | -21.57%12.14K | --12.7K | --12.7K | --18.03K | --21.93K | --15.48K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.7M | --1.07M |
Current liabilities | 23.42%3.98M | 23.42%3.98M | 22.90%4.38M | 0.58%4.49M | 6.74%4.15M | -17.22%3.22M | -17.22%3.22M | 9.36%3.56M | 70.93%4.46M | 17.84%3.89M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -7.70%665.34K | -7.70%665.34K | --0 | --0 | 28.01%688.78K | --720.86K | --720.86K | --665.12K | --604.47K | --538.05K |
-Long term capital lease obligation | -7.70%665.34K | -7.70%665.34K | --0 | --0 | 28.01%688.78K | --720.86K | --720.86K | --665.12K | --604.47K | --538.05K |
Total non current liabilities | -7.70%665.34K | -7.70%665.34K | --0 | --0 | 28.01%688.78K | --720.86K | --720.86K | --665.12K | --604.47K | --538.05K |
Total liabilities | 17.73%4.64M | 17.73%4.64M | 3.55%4.38M | -11.41%4.49M | 9.32%4.84M | 1.30%3.94M | 1.30%3.94M | 29.80%4.23M | 94.08%5.07M | 34.13%4.43M |
Shareholders'equity | ||||||||||
Share capital | 2.20%46.14K | 2.20%46.14K | 29.16%46.14K | 153.18%45.15K | 205.13%45.15K | 212.53%45.15K | 212.53%45.15K | 155.96%35.73K | 28.53%17.83K | 7.01%14.8K |
-common stock | 2.82%36.14K | 2.82%36.14K | 40.50%36.14K | 348.72%35.15K | 632.66%35.15K | 690.44%35.15K | 690.44%35.15K | 550.11%25.73K | 102.17%7.83K | 25.31%4.8K |
-Preferred stock | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K |
Retained earnings | -100.96%-8.95M | -100.96%-8.95M | -77.14%-7.13M | -19.69%-5.36M | -73.75%-4.42M | -172.46%-4.45M | -172.46%-4.45M | -1,864.32%-4.02M | -1,084.93%-4.48M | -273.56%-2.55M |
Paid-in capital | 2.25%10.8M | 2.25%10.8M | 5.84%10.86M | 15.18%10.8M | 6.06%10.8M | 4.84%10.56M | 4.84%10.56M | 4.07%10.26M | -3.15%9.38M | 6.80%10.18M |
Gains losses not affecting retained earnings | 62.78%-5.79K | 62.78%-5.79K | 56.21%-4.28K | 56.21%-4.28K | -3.08%-10.06K | -59.30%-15.55K | -59.30%-15.55K | 4.57%-9.76K | 4.57%-9.76K | 4.57%-9.76K |
Total stockholders'equity | -69.22%1.89M | -69.22%1.89M | -39.76%3.77M | 11.70%5.48M | -16.09%6.41M | -27.31%6.14M | -27.31%6.14M | -37.95%6.26M | -51.62%4.91M | -30.55%7.64M |
Noncontrolling interests | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -41.73%57.65K |
Total equity | -69.22%1.89M | -69.22%1.89M | -39.76%3.77M | 11.70%5.48M | -16.71%6.41M | -27.91%6.14M | -27.91%6.14M | -38.56%6.26M | -52.11%4.91M | -30.64%7.7M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unaudited | -- | -- | -- | -- | Unaudited | -- | -- | -- | -- |
No Data