(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|
Assets | ||||||
Current assets | ||||||
Cash, cash equivalents and short term investments | 142.45%476.72K | 142.45%476.72K | --73.63K | -17.85%196.63K | --196.63K | --239.34K |
-Cash and cash equivalents | 142.45%476.72K | 142.45%476.72K | --73.63K | -17.85%196.63K | --196.63K | --239.34K |
Receivables | 145.11%4.25M | 145.11%4.25M | --9.7M | -77.32%1.73M | --1.73M | --7.65M |
-Accounts receivable | 498.39%4.18M | 498.39%4.18M | --8.83M | -86.62%698K | --698K | --5.22M |
-Loans receivable | --0 | --0 | --770.88K | -57.94%639.49K | --639.49K | --1.52M |
-Taxes receivable | ---- | ---- | --10.83K | ---- | ---- | --517.5K |
-Other receivables | -81.51%73.28K | -81.51%73.28K | --83.43K | 0.86%396.44K | --396.44K | --393.05K |
Inventory | -16.95%4.75M | -16.95%4.75M | --6.39M | 132.46%5.71M | --5.71M | --2.46M |
Prepaid assets | -23.15%1.17M | -23.15%1.17M | --2.67M | -53.16%1.52M | --1.52M | --3.25M |
Total current assets | 16.10%10.64M | 16.10%10.64M | --18.84M | -32.56%9.17M | --9.17M | --13.59M |
Non current assets | ||||||
Net PPE | -5.24%10.67M | -5.24%10.67M | --10.68M | -30.36%11.26M | --11.26M | --16.17M |
-Gross PPE | -5.24%10.67M | -5.24%10.67M | --10.68M | -30.36%11.26M | --11.26M | --16.17M |
Goodwill and other intangible assets | -98.45%93.83K | -98.45%93.83K | --5.06M | 42.14%6.04M | --6.04M | --4.25M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | --0 |
-Other intangible assets | -98.45%93.83K | -98.45%93.83K | --5.06M | 42.14%6.04M | --6.04M | --4.25M |
Investments and advances | -96.26%107.86K | -96.26%107.86K | --2.63M | -67.11%2.89M | --2.89M | --8.77M |
Non current accounts receivable | ---- | ---- | --1.76M | ---- | ---- | --948.8K |
Non current deferred assets | --0 | --0 | --2.82M | 53.42%2.96M | --2.96M | --1.93M |
Non current prepaid assets | --0 | --0 | --3.8M | -6.23%4.31M | --4.31M | --4.59M |
Total non current assets | -60.39%10.87M | -60.39%10.87M | --26.75M | -25.12%27.46M | --27.46M | --36.67M |
Total assets | -41.25%21.52M | -41.25%21.52M | --45.59M | -27.13%36.62M | --36.62M | --50.26M |
Liabilities | ||||||
Current liabilities | ||||||
Payables | 175.04%31.78M | 175.04%31.78M | --13.59M | -34.86%11.55M | --11.55M | --17.74M |
-accounts payable | -13.41%6.22M | -13.41%6.22M | --6.94M | -12.90%7.18M | --7.18M | --8.25M |
-Total tax payable | -0.94%235.44K | -0.94%235.44K | --11.97K | --237.66K | --237.66K | --0 |
-Other payable | 512.78%25.32M | 512.78%25.32M | --6.64M | -56.45%4.13M | --4.13M | --9.49M |
Current accrued expenses | -2.52%1.52M | -2.52%1.52M | --1.18M | -58.02%1.56M | --1.56M | --3.71M |
Current provisions | -14.24%30.96K | -14.24%30.96K | --34.94K | 11.63%36.1K | --36.1K | --32.34K |
Current debt and capital lease obligation | 23.51%17.26M | 23.51%17.26M | --16.74M | -48.69%13.97M | --13.97M | --27.23M |
-Current debt | 23.29%17.09M | 23.29%17.09M | --16.64M | -49.08%13.86M | --13.86M | --27.23M |
-Current capital lease obligation | 52.36%165.29K | 52.36%165.29K | --99.25K | --108.49K | --108.49K | ---- |
Current deferred liabilities | 29.52%746.42K | 29.52%746.42K | ---- | --576.3K | --576.3K | ---- |
Other current liabilities | ---- | ---- | --916.97K | ---- | ---- | --5.48M |
Current liabilities | 85.34%51.33M | 85.34%51.33M | --32.46M | -48.89%27.7M | --27.7M | --54.19M |
Non current liabilities | ||||||
Long term debt and capital lease obligation | 2.36%4.88M | 2.36%4.88M | --4.75M | 128.39%4.77M | --4.77M | --2.09M |
-Long term debt | 2.59%4.86M | 2.59%4.86M | --4.73M | 141.02%4.74M | --4.74M | --1.97M |
-Long term capital lease obligation | -43.54%13.94K | -43.54%13.94K | --23.73K | -79.35%24.69K | --24.69K | --119.6K |
Employee benefits | 36.06%1.83M | 36.06%1.83M | --1.34M | 27.68%1.34M | --1.34M | --1.05M |
Derivative product liabilities | --2.02M | --2.02M | ---- | --0 | --0 | ---- |
Other non current liabilities | ---- | ---- | ---- | -98.62%69.84K | --69.84K | --5.05M |
Total non current liabilities | 166.70%16.56M | 166.70%16.56M | --6.1M | -25.49%6.21M | --6.21M | --8.33M |
Total liabilities | 100.24%67.9M | 100.24%67.9M | --38.56M | -45.77%33.91M | --33.91M | --62.52M |
Shareholders'equity | ||||||
Share capital | 80.11%2.9K | 80.11%2.9K | --8.74M | -99.97%1.61K | --1.61K | --6.21M |
-common stock | 80.11%2.9K | 80.11%2.9K | --8.74M | -99.97%1.61K | --1.61K | --6.21M |
Retained earnings | -119.40%-136.79M | -119.40%-136.79M | ---61.43M | -10.36%-62.35M | ---62.35M | ---56.49M |
Paid-in capital | 43.40%88.49M | 43.40%88.49M | --57.07M | 79.81%61.71M | --61.71M | --34.32M |
Less: Treasury stock | 138.50%978.92K | 138.50%978.92K | --410.45K | --410.45K | --410.45K | ---- |
Gains losses not affecting retained earnings | -57.49%800.45K | -57.49%800.45K | --1.42M | -9.64%1.88M | --1.88M | --2.08M |
Other equity interest | 130.28%4.48M | 130.28%4.48M | --2.21M | 20.26%1.94M | --1.94M | --1.62M |
Total stockholders'equity | -1,684.58%-44M | -1,684.58%-44M | --7.6M | 122.64%2.78M | --2.78M | ---12.27M |
Noncontrolling interests | -3,820.92%-2.38M | -3,820.92%-2.38M | ---570.91K | -1,778.17%-60.58K | ---60.58K | --3.61K |
Total equity | -1,807.36%-46.38M | -1,807.36%-46.38M | --7.03M | 122.15%2.72M | --2.72M | ---12.26M |
Currency Unit | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- |
No Data