(Q1)Mar 31, 2022 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 5.36%57.63M | 15.73%57.39M | 15.73%57.39M | 8.75%49.84M | 7.53%55.51M | 24.70%54.7M | 18.39%49.59M | 18.39%49.59M | 22.51%45.83M | 26.24%51.62M |
-Cash and cash equivalents | -21.31%30.92M | 32.33%43.02M | 32.33%43.02M | -54.74%13.02M | -19.22%19.93M | 84.02%39.29M | 19.80%32.5M | 19.80%32.5M | 30.68%28.75M | 50.86%24.67M |
-Short-term investments | 73.38%26.72M | -15.87%14.38M | -15.87%14.38M | 115.62%36.83M | 32.02%35.58M | -31.55%15.41M | 15.80%17.09M | 15.80%17.09M | 10.85%17.08M | 9.84%26.95M |
Receivables | 29.40%5.27M | -4.77%3.31M | -4.77%3.31M | 13.19%3.88M | 17.45%3.13M | -18.65%4.08M | -20.52%3.48M | -20.52%3.48M | -56.22%3.43M | -64.04%2.67M |
-Accounts receivable | 27.35%3.42M | -13.33%1.33M | -13.33%1.33M | 129.07%1.9M | 132.53%1.32M | 18.37%2.69M | 197.28%1.54M | 197.28%1.54M | 7.03%830.37K | -1.98%567.72K |
-Loans receivable | 33.38%1.85M | 2.02%1.98M | 2.02%1.98M | -23.86%1.98M | -13.67%1.81M | -49.36%1.39M | -49.72%1.94M | -49.72%1.94M | -29.52%2.6M | -39.80%2.1M |
Inventory | 12.17%16.53M | 18.54%13.92M | 18.54%13.92M | 77.33%16.07M | 67.58%13.29M | 67.14%14.74M | 40.92%11.74M | 40.92%11.74M | 4.03%9.06M | 12.12%7.93M |
Prepaid assets | --0 | -23.09%189.63K | -23.09%189.63K | 7.87%293.04K | --93.29K | --0 | --246.56K | --246.56K | -63.98%271.66K | ---- |
Other current assets | 17.14%3.43M | -18.74%2.52M | -18.74%2.52M | 37.19%3.2M | 38.18%3M | -0.14%2.93M | 15.53%3.1M | 15.53%3.1M | -18.19%2.33M | -22.52%2.17M |
Total current assets | 8.41%82.87M | 13.46%77.33M | 13.46%77.33M | 20.28%73.28M | 16.51%75.02M | 26.09%76.44M | 18.99%68.15M | 18.99%68.15M | 5.86%60.93M | 10.32%64.38M |
Non current assets | ||||||||||
Net PPE | -2.44%24.33M | 2.20%24.8M | 2.20%24.8M | 36.09%26.34M | 29.54%25.6M | 15.22%24.94M | 9.93%24.26M | 9.93%24.26M | -1.07%19.36M | -1.31%19.76M |
-Gross PPE | -2.44%24.33M | 4.72%35.57M | 4.72%35.57M | 36.09%26.34M | 29.54%25.6M | 15.22%24.94M | 15.54%33.97M | 15.54%33.97M | -1.07%19.36M | -1.31%19.76M |
-Accumulated depreciation | ---- | -11.03%-10.77M | -11.03%-10.77M | ---- | ---- | ---- | -32.45%-9.7M | -32.45%-9.7M | ---- | ---- |
Goodwill and other intangible assets | 49.01%13.74M | 38.05%12.95M | 38.05%12.95M | 39.21%13.27M | -6.57%9.06M | -5.52%9.22M | -4.63%9.38M | -4.63%9.38M | 1.92%9.53M | 2.01%9.7M |
-Goodwill | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M | 0.00%5.8M |
-Other intangible assets | 131.98%7.94M | 99.57%7.16M | 99.57%7.16M | 100.08%7.47M | -16.32%3.27M | -13.59%3.42M | -11.28%3.59M | -11.28%3.59M | 5.04%3.73M | 5.16%3.9M |
Investments and advances | ---- | --0 | --0 | --0 | --0 | --0 | -83.33%250K | -83.33%250K | 33.33%1M | --1M |
Long-term notes receivables | -47.15%195.91K | -25.74%273.34K | -25.74%273.34K | -43.36%267.97K | -48.50%368.69K | -47.33%370.68K | -47.04%368.07K | -47.04%368.07K | -18.29%473.08K | 30.75%715.89K |
Non current deferred assets | -14.81%345K | 40.55%357K | 40.55%357K | --354K | --376K | --405K | --254K | --254K | ---- | ---- |
Other non current assets | 12.03%509.07K | 4.39%492.72K | 4.39%492.72K | 14.45%544.07K | 2.63%523.09K | -20.44%454.4K | -10.25%471.99K | -10.25%471.99K | -10.77%475.37K | -9.64%509.69K |
Total non current assets | 10.54%39.12M | 11.10%38.87M | 11.10%38.87M | 32.24%40.78M | 13.39%35.93M | 5.08%35.39M | 1.04%34.99M | 1.04%34.99M | 0.18%30.84M | 3.40%31.69M |
Total assets | 9.08%121.99M | 12.66%116.2M | 12.66%116.2M | 24.30%114.06M | 15.48%110.94M | 18.59%111.83M | 12.23%103.14M | 12.23%103.14M | 3.88%91.76M | 7.94%96.07M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.78%14.16M | 31.85%10.9M | 31.85%10.9M | 56.31%10.15M | -16.19%7.81M | 34.47%12.9M | 3.91%8.26M | 3.91%8.26M | -22.92%6.5M | 7.21%9.32M |
-accounts payable | 11.36%13.02M | 31.85%10.9M | 31.85%10.9M | 56.31%10.15M | 10.10%7.81M | 33.71%11.69M | 7.18%8.26M | 7.18%8.26M | -22.92%6.5M | -18.38%7.1M |
-Total tax payable | -5.53%1.14M | ---- | ---- | ---- | ---- | 42.41%1.2M | ---- | ---- | --0 | --2.23M |
Current accrued expenses | 6.30%2.35M | 10.17%4.04M | 10.17%4.04M | 31.95%2.99M | 35.60%2.62M | 13.88%2.21M | 42.60%3.67M | 42.60%3.67M | --2.26M | --1.93M |
Current debt and capital lease obligation | 11.25%7.74M | 39.84%7.15M | 39.84%7.15M | 50.67%7.08M | 35.50%6.58M | 36.02%6.96M | -0.68%5.11M | -0.68%5.11M | 0.06%4.7M | -2.33%4.86M |
-Current debt | 42.54%2.15M | --1.42M | --1.42M | --1.07M | 1,130.21%827.92K | 2,173.10%1.51M | ---- | ---- | ---- | 5.79%67.3K |
-Current capital lease obligation | 2.59%5.59M | 12.00%5.72M | 12.00%5.72M | 28.01%6.02M | 20.11%5.75M | 7.93%5.45M | 0.60%5.11M | 0.60%5.11M | 1.45%4.7M | -2.43%4.79M |
Current deferred liabilities | ---- | 44.34%1.12M | 44.34%1.12M | ---- | ---- | ---- | -2.54%774.63K | -2.54%774.63K | -14.60%495.48K | -14.38%472.37K |
Other current liabilities | 8.69%2.66M | 26.08%1.77M | 26.08%1.77M | 26.89%2.34M | 63.38%2.06M | 109.43%2.45M | 9.92%1.4M | 9.92%1.4M | 31.82%1.84M | 7.89%1.26M |
Current liabilities | 9.77%26.91M | 29.92%24.97M | 29.92%24.97M | 42.81%22.56M | 6.88%19.07M | 32.91%24.51M | 8.33%19.22M | 8.33%19.22M | 4.61%15.8M | 15.94%17.84M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.54%12.9M | -8.82%13.07M | -8.82%13.07M | 118.72%14.09M | 85.49%14.15M | 64.31%13.66M | 69.32%14.33M | 69.32%14.33M | -6.73%6.44M | 10.78%7.63M |
-Long term debt | -8.24%1.84M | -35.69%2M | -35.69%2M | --2M | 102.90%2M | 99.43%2M | 204.97%3.11M | 204.97%3.11M | ---- | -6.39%985.7K |
-Long term capital lease obligation | -5.08%11.06M | -1.38%11.07M | -1.38%11.07M | 87.68%12.09M | 82.91%12.15M | 59.49%11.66M | 50.74%11.22M | 50.74%11.22M | 9.74%6.44M | 13.88%6.64M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.50%352K | -78.52%221K |
Total non current liabilities | -5.54%12.9M | -8.82%13.07M | -8.82%13.07M | 107.39%14.09M | 80.27%14.15M | 57.14%13.66M | 61.95%14.33M | 61.95%14.33M | -15.71%6.8M | -0.83%7.85M |
Total liabilities | 4.30%39.81M | 13.37%38.04M | 13.37%38.04M | 62.23%36.66M | 29.31%33.22M | 40.67%38.17M | 26.17%33.55M | 26.17%33.55M | -2.47%22.59M | 10.25%25.69M |
Shareholders'equity | ||||||||||
Share capital | -1.51%911 | -1.51%911 | -1.51%911 | 2.94%911 | 1.31%925 | -0.22%925 | -0.22%925 | -0.22%925 | -5.35%885 | -2.77%913 |
-common stock | -1.51%911 | -1.51%911 | -1.51%911 | 2.94%911 | 1.31%925 | -0.22%925 | -0.22%925 | -0.22%925 | -5.35%885 | -2.77%913 |
Retained earnings | 20.56%50.82M | 21.81%46.86M | 21.81%46.86M | 21.05%46.08M | 18.80%46.31M | 19.92%42.15M | 14.13%38.47M | 14.13%38.47M | 10.86%38.07M | 11.33%38.98M |
Paid-in capital | 0.00%29.56M | 0.00%29.56M | 0.00%29.56M | 1.83%29.56M | 1.83%29.56M | 1.83%29.56M | 1.83%29.56M | 1.83%29.56M | 0.00%29.03M | 0.00%29.03M |
Total stockholders'equity | 12.09%80.38M | 12.33%76.43M | 12.33%76.43M | 12.73%75.64M | 11.56%75.88M | 11.74%71.71M | 8.44%68.03M | 8.44%68.03M | 5.89%67.1M | 6.19%68.02M |
Noncontrolling interests | -7.62%1.8M | 11.39%1.73M | 11.39%1.73M | -14.81%1.76M | -21.72%1.85M | -34.74%1.95M | -39.60%1.56M | -39.60%1.56M | 14.99%2.06M | 43.00%2.37M |
Total equity | 11.56%82.18M | 12.31%78.16M | 12.31%78.16M | 11.91%77.4M | 10.44%77.73M | 9.67%73.66M | 6.55%69.59M | 6.55%69.59M | 6.14%69.17M | 7.12%70.38M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data