(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 0.82%136.29K | -56.73%83.6K | -56.73%83.6K | -30.71%148.15K | 509.28%66.05K | 17,230.51%135.18K | 10,025.68%193.2K | 10,025.68%193.2K | 84,743.25%213.81K | 28.44%10.84K |
-Cash and cash equivalents | 0.82%136.29K | -56.73%83.6K | -56.73%83.6K | -30.71%148.15K | 509.28%66.05K | 17,230.51%135.18K | 10,025.68%193.2K | 10,025.68%193.2K | 84,743.25%213.81K | 28.44%10.84K |
Receivables | -31.41%136.57K | -37.15%143.6K | -37.15%143.6K | -72.23%45.66K | --139.31K | 1,012.30%199.11K | 1,176.43%228.49K | 1,176.43%228.49K | --164.41K | --0 |
-Accounts receivable | -37.58%102.18K | -43.44%109.22K | -43.44%109.22K | -93.14%11.28K | --103.91K | --163.71K | --193.09K | --193.09K | --164.41K | ---- |
-Loans receivable | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Taxes receivable | -2.86%34.39K | -2.86%34.39K | -2.86%34.39K | --34.39K | --35.4K | --35.4K | --35.4K | --35.4K | ---- | ---- |
Prepaid assets | -46.39%26.57K | -47.42%26.57K | -47.42%26.57K | 470.85%106.71K | 46.72%39.77K | --49.56K | --50.53K | --50.53K | --18.69K | --27.1K |
Total current assets | -22.00%299.43K | -46.26%253.77K | -46.26%253.77K | -24.28%300.53K | 546.02%245.13K | 1,954.79%383.86K | 2,283.87%472.22K | 2,283.87%472.22K | 157,402.38%396.91K | 349.57%37.94K |
Non current assets | ||||||||||
Net PPE | -40.92%125.62K | -38.56%144.7K | -38.56%144.7K | -35.42%164.12K | --189.25K | --212.62K | --235.51K | --235.51K | --254.15K | ---- |
-Gross PPE | -11.31%188.56K | -21.59%201.95K | -21.59%201.95K | -38.07%164.12K | --189.25K | --212.62K | --257.55K | --257.55K | --265.01K | ---- |
-Accumulated depreciation | ---62.94K | -159.73%-57.25K | -159.73%-57.25K | ---- | ---- | ---- | ---22.04K | ---22.04K | ---10.86K | ---- |
Goodwill and other intangible assets | -5.20%5.97M | -5.13%6.06M | -5.13%6.06M | -4.87%6.09M | 32.53%6.29M | 29.94%6.3M | 28.85%6.39M | 28.85%6.39M | 26.56%6.41M | -8.22%4.74M |
-Goodwill | -13.61%1.14M | -2.87%1.28M | -2.87%1.28M | 13.18%1.28M | --1.31M | --1.31M | --1.31M | --1.31M | --1.13M | ---- |
-Other intangible assets | -2.99%4.84M | -5.71%4.78M | -5.71%4.78M | -8.72%4.82M | 4.83%4.97M | 2.85%4.99M | 2.34%5.07M | 2.34%5.07M | 4.28%5.28M | -8.22%4.74M |
Long-term notes receivables | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K | 0.00%44.86K |
Non current accounts receivable | -5.75%1.3M | 4.24%1.35M | 4.24%1.35M | 0.42%1.3M | -1.46%1.3M | 6.00%1.38M | 0.46%1.3M | 0.46%1.3M | -10.40%1.3M | -6.39%1.32M |
Non current deferred assets | -2.87%2.64K | -2.87%2.64K | -2.87%2.64K | --2.72K | --2.72K | --2.72K | --2.72K | --2.72K | ---- | ---- |
Total non current assets | -6.22%7.45M | -4.56%7.61M | -4.56%7.61M | -4.92%7.61M | 28.07%7.83M | 28.18%7.94M | 26.60%7.97M | 26.60%7.97M | 22.08%8.01M | -12.21%6.11M |
Total assets | -10.55%7.45M | -6.89%7.86M | -6.89%7.86M | -5.83%7.91M | 31.27%8.07M | 33.97%8.32M | 33.68%8.44M | 33.68%8.44M | 28.12%8.4M | -11.77%6.15M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 21.43%754.79K | -0.19%685.78K | -0.19%685.78K | 71.38%591.84K | 127.85%617.2K | 171.02%621.58K | 245.16%687.09K | 245.16%687.09K | 57.23%345.35K | 8.23%270.88K |
-accounts payable | -9.12%403.86K | -10.09%395.91K | -10.09%395.91K | 39.45%395.6K | 50.96%396.3K | 101.09%444.41K | 130.88%440.33K | 130.88%440.33K | 34.27%283.69K | 8.51%262.53K |
-Due to related parties current | 1,002.26%350.93K | 46.62%148.71K | 46.62%148.71K | -10.68%55.07K | 805.25%75.56K | 281.42%31.84K | 1,115.07%101.42K | 1,115.07%101.42K | 638.60%61.65K | 0.00%8.35K |
-Other payable | ---- | -2.87%141.17K | -2.87%141.17K | --141.17K | --145.33K | --145.33K | --145.33K | --145.33K | ---- | ---- |
Current accrued expenses | 2.63%4.18M | 9.40%4.24M | 9.40%4.24M | -3.78%3.81M | 0.17%3.73M | 13.37%4.07M | 14.53%3.87M | 14.53%3.87M | -71.84%3.96M | -71.72%3.72M |
Current debt and capital lease obligation | -4.89%5.05M | -4.71%5.05M | -4.71%5.05M | -17.36%5.43M | -19.33%5.38M | -52.77%5.31M | -52.36%5.3M | -52.36%5.3M | -67.71%6.57M | -66.58%6.67M |
-Current debt | -5.02%4.94M | -5.02%4.94M | -5.02%4.94M | -17.93%5.31M | -20.63%5.27M | -53.67%5.2M | -53.19%5.2M | -53.19%5.2M | -68.15%6.47M | -66.69%6.64M |
-Current capital lease obligation | 1.08%116.22K | 11.09%115.43K | 11.09%115.43K | 21.48%114.73K | 215.54%115.71K | 287.66%114.98K | 353.85%103.91K | 353.85%103.91K | 499.61%94.44K | -16.66%36.67K |
Other current liabilities | ---- | --1 | --1 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -0.19%9.99M | 1.15%9.97M | 1.15%9.97M | -9.60%9.83M | -8.79%9.73M | -33.60%10.01M | -32.95%9.86M | -32.95%9.86M | -68.60%10.87M | -68.05%10.66M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -44.23%131.34K | -25.92%176.55K | -25.92%176.55K | -25.65%190.13K | 26.10%205.63K | 3.05%235.49K | 8.27%238.32K | 8.27%238.32K | -54.83%255.73K | -76.47%163.08K |
-Long term debt | ---- | -2.87%30.65K | -2.87%30.65K | -2.38%30.65K | 31.47%31.55K | -46.14%47.4K | -59.55%31.55K | -59.55%31.55K | -92.65%31.4K | -95.55%24K |
-Long term capital lease obligation | -30.17%131.34K | -29.44%145.9K | -29.44%145.9K | -28.91%159.49K | 25.17%174.08K | 33.86%188.09K | 45.50%206.76K | 45.50%206.76K | 61.68%224.34K | -9.21%139.08K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.71%354.9K | -58.06%302K |
Total non current liabilities | -44.23%131.34K | -25.92%176.55K | -25.92%176.55K | -68.86%190.13K | -55.78%205.63K | -85.36%235.49K | -85.11%238.32K | -85.11%238.32K | -52.52%610.63K | -67.09%465.08K |
Total liabilities | -1.21%10.12M | 0.51%10.15M | 0.51%10.15M | -12.75%10.02M | -10.75%9.93M | -38.59%10.24M | -38.07%10.1M | -38.07%10.1M | -68.02%11.48M | -68.01%11.13M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -3.59%-47.88M | -3.30%-47.48M | -3.30%-47.48M | -7.05%-46.99M | -7.86%-46.57M | -66.96%-46.22M | -69.86%-45.96M | -69.86%-45.96M | 4.98%-43.9M | 2.47%-43.18M |
Paid-in capital | 2.04%45.24M | 1.99%45.22M | 1.99%45.22M | 9.94%44.92M | 17.14%44.75M | 157.49%44.34M | 159.77%44.34M | 159.77%44.34M | 142.49%40.86M | 132.16%38.2M |
Gains losses not affecting retained earnings | -0.00%-35.76K | -5.41%-35.76K | -5.41%-35.76K | 19.43%-35.76K | ---35.76K | ---35.76K | ---33.92K | ---33.92K | ---44.38K | ---- |
Total stockholders'equity | -39.37%-2.67M | -38.19%-2.29M | -38.19%-2.29M | 31.62%-2.11M | 62.66%-1.86M | 81.68%-1.92M | 83.40%-1.66M | 83.40%-1.66M | 89.51%-3.08M | 82.10%-4.98M |
Total equity | -39.37%-2.67M | -38.19%-2.29M | -38.19%-2.29M | 31.62%-2.11M | 62.66%-1.86M | 81.68%-1.92M | 83.40%-1.66M | 83.40%-1.66M | 89.51%-3.08M | 82.10%-4.98M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data
No Data