Cash, cash equivalents and short term investments
1,608.26%131.92M
1,733.79%167.87M
2,666.78%167.87M
2,581.79%206.43M
--65.93M
--7.72M
-42.74%9.15M
-62.05%6.07M
-68.74%7.7M
-87.76%4.02M
-Cash and cash equivalents
1,608.26%131.92M
1,733.79%167.87M
2,666.78%167.87M
2,581.79%206.43M
--65.93M
--7.72M
188.44%9.15M
91.17%6.07M
97.71%7.7M
-10.98%1.41M
-Short-term investments
----
----
----
----
----
----
--0
--0
--0
-91.65%2.62M
Receivables
580.12%10.57M
5,248.67%26.16M
301.52%26.16M
5.90%6.11M
--1.01M
--1.55M
-43.89%489K
647.41%6.51M
151.02%5.77M
144.54%3.01M
-Accounts receivable
580.12%10.57M
5,248.67%26.16M
499.74%26.16M
19.94%6.11M
--1.01M
--1.55M
-32.07%489K
505.82%4.36M
146.71%5.09M
225.68%2.99M
-Accrued interest receivable
----
----
----
----
----
----
--0
--0
--0
-93.43%20.57K
-Other receivables
----
----
----
----
----
----
----
--2.15M
--675K
----
Inventory
264.72%50.53M
81.08%23.45M
192.89%23.45M
149.00%22.64M
--16.17M
--13.85M
45.18%12.95M
-10.24%8.01M
-2.16%9.09M
41.09%9.26M
Prepaid assets
273.77%12.16M
981.31%6.94M
283.71%6.94M
274.59%7.95M
--4.83M
--3.25M
-42.27%642K
62.69%1.81M
-50.77%2.12M
-31.91%2.82M
Other current assets
48.02%4.48M
-1.48%2.52M
--2.52M
--5.67M
--3.63M
--3.03M
--2.56M
----
----
----
Total current assets
612.83%209.66M
779.67%226.94M
913.23%226.94M
790.43%248.8M
--91.57M
--29.41M
-19.82%25.8M
-30.39%22.4M
-31.06%27.94M
-48.09%23.26M
Net PPE
548.36%26.98M
520.46%20.92M
447.48%20.92M
277.69%11.07M
--4.09M
--4.16M
-20.67%3.37M
-10.10%3.82M
2.57%2.93M
19.61%3.05M
-Gross PPE
391.76%28.91M
356.74%22.41M
373.53%22.41M
257.50%12.98M
--5.95M
--5.88M
6.83%4.91M
3.04%4.73M
12.17%3.63M
27.38%3.62M
-Accumulated depreciation
-12.12%-1.93M
2.93%-1.49M
-63.47%-1.49M
-172.96%-1.91M
---1.86M
---1.72M
-347.97%-1.54M
-166.00%-911.47K
-84.46%-699.95K
-96.27%-565.09K
Goodwill and other intangible assets
71.13%44.01M
-5.87%24.59M
90.87%24.59M
5.41%24.97M
--25.34M
--25.72M
9.28%26.12M
-46.11%12.88M
-13.56%23.69M
-13.46%23.9M
-Goodwill
78.38%31.52M
0.00%17.67M
94.43%17.67M
3.87%17.67M
--17.67M
--17.67M
3.87%17.67M
-46.58%9.09M
-14.25%17.01M
-14.25%17.01M
-Other intangible assets
55.21%12.49M
-18.15%6.92M
82.35%6.92M
9.33%7.29M
--7.67M
--8.05M
22.63%8.45M
-44.95%3.79M
-11.75%6.67M
-11.44%6.89M
Investments and advances
176.80%692K
176.80%692K
-87.17%692K
0.00%250K
--250K
--250K
0.00%250K
2,057.00%5.39M
--250K
--250K
Long-term notes receivables
----
----
----
----
----
----
--0
--4M
----
----
Non current prepaid assets
373.23%535K
791.67%535K
1,140.55%535K
1,659.71%935.81K
--113.05K
--113.05K
12.82%60K
-18.91%43.13K
--53.18K
--53.18K
Other non current assets
----
----
----
----
----
----
----
----
48.58%456.18K
51.02%86.13K
Total non current assets
138.81%72.22M
56.81%46.74M
78.80%46.74M
35.97%37.22M
--29.79M
--30.24M
4.33%29.81M
-8.50%26.14M
-10.43%27.38M
-9.54%27.34M
Total assets
372.52%281.89M
392.19%273.68M
463.85%273.68M
417.06%286.02M
--121.37M
--59.66M
-8.46%55.6M
-20.09%48.54M
-22.19%55.32M
-32.56%50.61M
Payables
619.36%10.93M
76.54%3.62M
128.99%3.62M
30.37%2.97M
--1.48M
--1.52M
47.21%2.05M
13.49%1.58M
-6.67%2.28M
-1.88%1.62M
-accounts payable
508.43%9.24M
76.54%3.62M
128.99%3.62M
30.37%2.97M
--1.48M
--1.52M
47.21%2.05M
13.49%1.58M
-6.67%2.28M
-1.88%1.62M
-Other payable
--1.69M
----
----
----
----
----
----
----
----
----
Current accrued expenses
435.38%6.39M
310.24%5.09M
375.62%5.09M
561.18%6.19M
--1.84M
--1.19M
202.85%1.24M
161.23%1.07M
138.66%936.63K
18.87%643.22K
Current debt and capital lease obligation
-94.29%1.48M
788.07%5.88M
520.67%5.88M
1,090.19%14.25M
--20.24M
--25.97M
-38.79%662K
-12.42%947.21K
-2.46%1.2M
5.38%1.26M
-Current debt
-98.63%350K
1,290.86%4.87M
547.71%4.87M
1,422.44%13.7M
--19.78M
--25.48M
-62.04%350K
-18.50%751.57K
-0.97%899.94K
6.54%953.82K
-Current capital lease obligation
130.97%1.13M
224.04%1.01M
416.77%1.01M
84.92%550.02K
--459.14K
--490.97K
95.71%312K
22.72%195.64K
-6.70%297.44K
1.88%304.23K
Current deferred liabilities
27.43%281K
14.98%261K
383.88%261K
794.74%467.91K
--565.54K
--220.52K
45.53%227K
-65.42%53.94K
-76.14%52.3K
-49.88%61.81K
Other current liabilities
----
----
----
----
----
----
----
----
-11.25%759.82K
-18.73%823.84K
Current liabilities
-33.99%19.08M
255.25%14.85M
306.61%14.85M
356.90%23.89M
--24.13M
--28.91M
3.18%4.18M
-9.85%3.65M
1.71%5.23M
-2.57%4.41M
Long term debt and capital lease obligation
569.67%12.31M
861.41%12.56M
849.81%12.56M
4,095.29%8.17M
--1.67M
--1.84M
-30.66%1.31M
-29.82%1.32M
-81.62%194.73K
-75.91%312.15K
-Long term debt
----
----
----
----
----
----
----
----
----
-86.93%90.76K
-Long term capital lease obligation
569.67%12.31M
861.41%12.56M
849.81%12.56M
4,095.29%8.17M
--1.67M
--1.84M
-11.87%1.31M
-10.80%1.32M
-61.78%194.73K
-63.18%221.39K
Non current deferred liabilities
--443K
--443K
--443K
--694.56K
----
----
--0
----
----
----
Total non current liabilities
1,209.14%24.07M
895.33%13M
883.32%13M
1,616.16%8.86M
--1.67M
--1.84M
-32.17%1.31M
-31.34%1.32M
-51.25%516.5K
-74.80%326.5K
Total liabilities
40.34%43.15M
407.66%27.85M
459.91%27.85M
470.12%32.75M
--25.8M
--30.74M
-8.21%5.49M
-16.77%4.97M
-7.34%5.74M
-18.66%4.73M
Share capital
42.37%122K
41.18%120K
61.43%120K
59.27%118.21K
--98.56K
--85.7K
31.92%85K
15.37%74.34K
15.51%74.22K
-13.11%55.7K
-common stock
42.44%122K
41.18%120K
61.53%120K
59.31%118.16K
--98.51K
--85.65K
55.77%85K
36.14%74.29K
36.38%74.17K
2.62%55.65K
-Preferred stock
--0
--0
--0
0.00%47
--47
--47
--0
-99.52%47
-99.52%47
-99.52%47
Retained earnings
-51.06%-223.37M
-57.78%-196.82M
-142.60%-196.82M
-147.55%-177.16M
---161.15M
---147.87M
-118.55%-124.75M
-42.14%-81.13M
-65.58%-71.57M
-75.95%-66.08M
Paid-in capital
161.46%461.99M
153.20%442.53M
255.12%442.53M
255.46%430.32M
--256.61M
--176.69M
55.16%174.78M
10.63%124.62M
10.87%121.06M
3.41%112.1M
Gains losses not affecting retained earnings
----
----
----
----
----
----
--0
100.54%4.62K
100.40%4.62K
87.86%-205.04K
Total stockholders'equity
725.77%238.74M
390.50%245.83M
464.29%245.83M
410.91%253.27M
--95.57M
--28.91M
-8.49%50.12M
-20.46%43.56M
-23.61%49.57M
-33.73%45.87M
Total equity
725.77%238.74M
390.50%245.83M
464.29%245.83M
410.91%253.27M
--95.57M
--28.91M
-8.49%50.12M
-20.46%43.56M
-23.61%49.57M
-33.73%45.87M
Currency Unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Accounting Standards
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
US-GAAP
Audit Opinions
--
Unqualified Opinion
--
--
--
--
Unqualified Opinion
--
--
--