(Q2)Jun 30, 2022 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1.00%2.63M | 259.72%2.93M | 4.56%6.31M | 4.56%6.31M | -13.33%3.11M | -61.48%2.6M | -59.21%815.34K | 48.90%6.03M | 48.90%6.03M | 666.02%3.59M |
-Cash and cash equivalents | 1.00%2.63M | 259.72%2.93M | 4.56%6.31M | 4.56%6.31M | -13.33%3.11M | -61.48%2.6M | -59.21%815.34K | 48.90%6.03M | 48.90%6.03M | 666.02%3.59M |
Receivables | 5.66%35.88M | -9.79%34.12M | 30.67%32.32M | 30.67%32.32M | 32.78%34.2M | 50.51%33.96M | 68.89%37.82M | 8.55%24.73M | 8.55%24.73M | -80.52%25.75M |
-Accounts receivable | -31.46%4.85M | -41.07%4.85M | 0.10%4.97M | 0.10%4.97M | 16.90%8.54M | 1.62%7.07M | 34.80%8.23M | -29.40%4.96M | -29.40%4.96M | -28.93%7.31M |
-Taxes receivable | 4.15%42.34K | 0.00%40K | 0.00%40K | 0.00%40K | 12.81%40K | 9.94%40.65K | -91.55%40K | -91.58%40K | -91.58%40K | -91.85%35.46K |
-Other receivables | 15.44%30.99M | -1.08%29.23M | 38.42%27.31M | 38.42%27.31M | 39.12%25.61M | 72.46%26.85M | 86.86%29.55M | 29.11%19.73M | 29.11%19.73M | -84.84%18.41M |
Inventory | -32.06%3.59M | -32.77%3.7M | -36.91%4.03M | -36.91%4.03M | -43.04%4.98M | -31.04%5.28M | -20.76%5.5M | 30.17%6.39M | 30.17%6.39M | -15.97%8.74M |
Prepaid assets | -36.60%508.97K | -30.28%415.91K | 16.87%625.08K | 16.87%625.08K | 9.71%659.22K | -7.17%802.76K | -13.29%596.57K | -25.92%534.86K | -25.92%534.86K | -37.83%600.89K |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -30.97%1.38M |
Total current assets | -0.09%42.6M | -7.97%41.17M | 14.84%43.28M | 14.84%43.28M | 7.18%42.94M | 8.74%42.64M | 33.92%44.74M | 11.35%37.69M | 11.35%37.69M | -72.56%40.07M |
Non current assets | ||||||||||
Net PPE | 57.48%8.33M | 49.71%8.89M | 43.15%9.44M | 43.15%9.44M | -13.47%4.63M | -11.31%5.29M | -9.58%5.94M | -7.99%6.6M | -7.99%6.6M | -27.68%5.35M |
-Gross PPE | 57.48%8.33M | 49.71%8.89M | 24.16%19.28M | 24.16%19.28M | -13.47%4.63M | -11.31%5.29M | -9.58%5.94M | 2.20%15.53M | 2.20%15.53M | -27.68%5.35M |
-Accumulated depreciation | ---- | ---- | -10.12%-9.83M | -10.12%-9.83M | ---- | ---- | ---- | -11.32%-8.93M | -11.32%-8.93M | ---- |
Goodwill and other intangible assets | -6.34%1.85M | -6.24%1.88M | -6.14%1.91M | -6.14%1.91M | -6.05%1.94M | -5.96%1.97M | -5.87%2M | -5.79%2.03M | -5.79%2.03M | --2.07M |
-Goodwill | 0.00%1.78M | 0.00%1.78M | 0.00%1.78M | 0.00%1.78M | 0.00%1.78M | 0.00%1.78M | 0.00%1.78M | 0.00%1.78M | 0.00%1.78M | --1.78M |
-Other intangible assets | -66.67%62.5K | -57.14%93.75K | -50.00%125K | -50.00%125K | -44.44%156.25K | -40.00%187.5K | -36.36%218.75K | -33.33%250K | -33.33%250K | --281.25K |
Other non current assets | 95.91%325.85K | 73.68%306.58K | 94.97%372.74K | 94.97%372.74K | -26.91%150.44K | 35.21%166.33K | 16.87%176.52K | 6.76%191.18K | 6.76%191.18K | -0.60%205.84K |
Total non current assets | 41.40%10.5M | 36.43%11.08M | 32.91%11.73M | 32.91%11.73M | -11.83%6.72M | -9.24%7.43M | -8.24%8.12M | -7.21%8.82M | -7.21%8.82M | 0.22%7.62M |
Total assets | 6.06%53.11M | -1.15%52.25M | 18.27%55.01M | 18.27%55.01M | 4.15%49.66M | 5.63%50.07M | 25.10%52.85M | 7.28%46.51M | 7.28%46.51M | -68.96%47.69M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -16.64%11.29M | -21.49%11.81M | -13.72%10.43M | -13.72%10.43M | -0.05%13M | 49.21%13.55M | 82.20%15.04M | 47.47%12.09M | 47.47%12.09M | 19.45%13.01M |
-accounts payable | -16.64%11.29M | -21.50%11.81M | -13.76%10.43M | -13.76%10.43M | -0.05%13M | 49.23%13.55M | 82.18%15.04M | 47.48%12.09M | 47.48%12.09M | 19.44%13.01M |
-Total tax payable | --0 | 61.51%5.17K | 444.83%5.17K | 444.83%5.17K | 16.53%1.42K | --0 | 162.99%3.2K | -22.04%948 | -22.04%948 | --1.22K |
Current accrued expenses | 12.29%5.11M | -19.21%4.84M | 2.77%6.1M | 2.77%6.1M | 36.19%4.54M | 18.97%4.55M | 96.19%5.99M | 150.28%5.94M | 150.28%5.94M | 128.47%3.33M |
Current provisions | -44.83%918.55K | -52.70%1.09M | -25.56%1.5M | -25.56%1.5M | -17.68%1.29M | -20.77%1.66M | 7.10%2.3M | -49.34%2.01M | -49.34%2.01M | --1.57M |
Current debt and capital lease obligation | -50.33%4.97M | -46.15%4.95M | -40.56%4.95M | -40.56%4.95M | -27.34%5.23M | 53.78%10.01M | 118.54%9.19M | 98.41%8.32M | 98.41%8.32M | -76.71%7.2M |
-Current debt | -59.19%3.33M | -54.39%3.35M | -48.24%3.37M | -48.24%3.37M | -37.37%3.37M | 72.69%8.17M | 198.87%7.35M | 161.68%6.5M | 161.68%6.5M | -81.61%5.38M |
-Current capital lease obligation | -11.20%1.64M | -13.18%1.6M | -13.13%1.58M | -13.13%1.58M | 2.30%1.86M | 3.65%1.85M | 5.30%1.84M | 6.44%1.82M | 6.44%1.82M | 8.84%1.82M |
Current deferred liabilities | 229.57%5.03M | 537.16%3.37M | 210.37%5.12M | 210.37%5.12M | 2.96%2.54M | -69.46%1.53M | -88.87%528.6K | -53.66%1.65M | -53.66%1.65M | 35.44%2.47M |
Other current liabilities | 6.79%3.6M | 6.16%3.6M | --3M | --3M | --3.21M | --3.37M | --3.39M | ---- | ---- | ---- |
Current liabilities | -10.82%30.92M | -18.63%29.65M | 3.64%31.1M | 3.64%31.1M | 8.10%29.82M | 30.78%34.68M | 62.61%36.44M | 34.62%30.01M | 34.62%30.01M | -38.82%27.58M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.52%26.87M | 0.41%27.93M | -0.83%29.24M | -0.83%29.24M | -16.58%24.83M | -17.60%25.95M | -7.41%27.82M | -5.21%29.48M | -5.21%29.48M | 450.60%29.76M |
-Long term debt | -12.66%21.26M | -14.97%21.9M | -15.41%22.79M | -15.41%22.79M | -17.02%23.69M | -18.35%24.35M | -7.72%25.75M | -5.47%26.94M | -5.47%26.94M | 1,103.74%28.55M |
-Long term capital lease obligation | 248.57%5.6M | 191.63%6.04M | 154.05%6.45M | 154.05%6.45M | -6.30%1.14M | -4.34%1.61M | -3.37%2.07M | -2.30%2.54M | -2.30%2.54M | -60.03%1.21M |
Total non current liabilities | 3.52%26.87M | 0.41%27.93M | -0.83%29.24M | -0.83%29.24M | -16.58%24.83M | -17.60%25.95M | -7.41%27.82M | -5.21%29.48M | -5.21%29.48M | 255.58%29.76M |
Total liabilities | -4.68%57.79M | -10.39%57.59M | 1.42%60.34M | 1.42%60.34M | -4.71%54.64M | 4.51%60.63M | 22.50%64.26M | 11.42%59.49M | 11.42%59.49M | 7.27%57.34M |
Shareholders'equity | ||||||||||
Share capital | 1.48%12.45K | 3.32%12.38K | 3.22%12.34K | 3.22%12.34K | 3.15%12.3K | 3.48%12.27K | 1.25%11.99K | 1.12%11.95K | 1.12%11.95K | 0.74%11.93K |
-common stock | 1.48%12.45K | 3.32%12.38K | 3.22%12.34K | 3.22%12.34K | 3.15%12.3K | 3.48%12.27K | 1.25%11.99K | 1.12%11.95K | 1.12%11.95K | 0.74%11.93K |
Retained earnings | 6.55%-77.7M | 6.63%-78.21M | 8.02%-78.18M | 8.02%-78.18M | 4.80%-77.72M | -0.84%-83.15M | -2.33%-83.77M | -4.49%-85M | -4.49%-85M | -383.51%-81.64M |
Paid-in capital | 0.58%73M | 0.70%72.86M | 1.15%72.83M | 1.15%72.83M | 1.05%72.73M | 1.03%72.57M | 0.99%72.35M | 1.00%72.01M | 1.00%72.01M | 0.86%71.97M |
Total stockholders'equity | 55.61%-4.69M | 53.17%-5.34M | 58.91%-5.34M | 58.91%-5.34M | 48.44%-4.98M | 0.51%-10.56M | -11.78%-11.41M | -29.32%-12.98M | -29.32%-12.98M | -109.64%-9.66M |
Total equity | 55.61%-4.69M | 53.17%-5.34M | 58.91%-5.34M | 58.91%-5.34M | 48.44%-4.98M | 0.51%-10.56M | -11.78%-11.41M | -29.32%-12.98M | -29.32%-12.98M | -109.64%-9.66M |
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 with Explanatory Notes | -- | -- |
No Data