(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | -47.64%1.33M | -47.64%1.33M | -50.69%2.51M | -64.16%2.54M | -64.16%2.54M | --5.09M | 21.02%7.09M | --7.09M | --5.86M |
-Cash and cash equivalents | -47.64%1.33M | -47.64%1.33M | -50.69%2.51M | -64.16%2.54M | -64.16%2.54M | --5.09M | 21.02%7.09M | --7.09M | --5.86M |
Receivables | 227.90%15.27M | 227.90%15.27M | 67.92%22.41M | -69.37%4.66M | -69.37%4.66M | --13.34M | 191.37%15.2M | --15.2M | --5.22M |
-Accounts receivable | 227.90%15.27M | 227.90%15.27M | 91.38%18.5M | -63.82%4.66M | -63.82%4.66M | --9.66M | 222.51%12.87M | --12.87M | --3.99M |
-Loans receivable | ---- | ---- | 7.10%3.89M | ---- | ---- | --3.63M | 91.39%2.33M | --2.33M | --1.22M |
-Taxes receivable | ---- | ---- | -56.52%20K | ---- | ---- | --46K | --0 | --0 | --8K |
Inventory | -75.32%537K | -75.32%537K | 66.32%479K | 2,190.53%2.18M | 2,190.53%2.18M | --288K | -71.73%95K | --95K | --336K |
Prepaid assets | ---- | ---- | 641.49%5.18M | ---- | ---- | --699K | 47.21%290K | --290K | --197K |
Restricted cash | ---- | ---- | -77.15%61K | ---- | ---- | --267K | 107.36%1.16M | --1.16M | --557K |
Current deferred assets | --0 | --0 | --1.34M | --1.13M | --1.13M | ---- | --0 | --0 | ---- |
Other current assets | -12.43%6.13M | -12.43%6.13M | ---- | --7M | --7M | ---- | ---- | ---- | ---- |
Total current assets | 32.93%23.27M | 32.93%23.27M | 62.44%31.98M | -27.73%17.5M | -27.73%17.5M | --19.69M | 99.10%24.22M | --24.22M | --12.16M |
Non current assets | |||||||||
Net PPE | 168.10%437K | 168.10%437K | 165.00%477K | -17.68%163K | -17.68%163K | --180K | -15.38%198K | --198K | --234K |
-Gross PPE | 89.62%859K | 89.62%859K | 93.27%862K | 3.19%453K | 3.19%453K | --446K | 2.57%439K | --439K | --428K |
-Accumulated depreciation | -45.52%-422K | -45.52%-422K | -44.74%-385K | -20.33%-290K | -20.33%-290K | ---266K | -24.23%-241K | ---241K | ---194K |
Long-term notes receivables | --5.91M | --5.91M | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
Total non current assets | 1,557.39%6.61M | 1,557.39%6.61M | 80.09%760K | -9.93%399K | -9.93%399K | --422K | -8.85%443K | --443K | --486K |
Total assets | 66.91%29.88M | 66.91%29.88M | 62.81%32.74M | -27.41%17.9M | -27.41%17.9M | --20.11M | 94.96%24.66M | --24.66M | --12.65M |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | 150.12%16.14M | 150.12%16.14M | 54.07%20.22M | -66.63%6.45M | -66.63%6.45M | --13.12M | 235.08%19.34M | --19.34M | --5.77M |
-accounts payable | 181.06%14.32M | 181.06%14.32M | 55.26%18.97M | -66.78%5.1M | -66.78%5.1M | --12.22M | 176.86%15.34M | --15.34M | --5.54M |
-Total tax payable | -47.05%719K | -47.05%719K | 27.85%1.13M | 44.62%1.36M | 44.62%1.36M | --887K | 3,137.93%939K | --939K | --29K |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | --0 | --3M | --3M | --0 |
-Due to related parties current | ---- | ---- | 5,600.00%114K | ---- | ---- | --2K | ---- | ---- | --158K |
-Other payable | --1.1M | --1.1M | -93.75%1K | ---- | ---- | --16K | 38.64%61K | --61K | --44K |
Current accrued expenses | 39.96%669K | 39.96%669K | 12.70%488K | -66.60%478K | -66.60%478K | --433K | 1,144.35%1.43M | --1.43M | --115K |
Current debt and capital lease obligation | 73.25%272K | 73.25%272K | 34.10%232K | 84.71%157K | 84.71%157K | --173K | -95.91%85K | --85K | --2.08M |
-Current debt | 31.85%207K | 31.85%207K | 8.44%167K | 234.04%157K | 234.04%157K | --154K | -97.69%47K | --47K | --2.04M |
-Current capital lease obligation | --65K | --65K | 242.11%65K | --0 | --0 | --19K | 0.00%38K | --38K | --38K |
Current deferred liabilities | -51.40%1.87M | -51.40%1.87M | 20.09%3M | 153.99%3.85M | 153.99%3.85M | --2.5M | -16.62%1.52M | --1.52M | --1.82M |
Other current liabilities | -51.66%204K | -51.66%204K | 2,487.50%207K | 6,933.33%422K | 6,933.33%422K | --8K | -98.51%6K | --6K | --403K |
Current liabilities | 68.66%19.16M | 68.66%19.16M | 48.72%24.15M | -49.24%11.36M | -49.24%11.36M | --16.24M | 119.74%22.38M | --22.38M | --10.18M |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | -12.50%462K | -12.50%462K | 0.65%620K | 152.63%528K | 152.63%528K | --616K | 450.00%209K | --209K | --38K |
-Long term debt | -38.83%323K | -38.83%323K | -26.79%451K | 152.63%528K | 152.63%528K | --616K | --209K | --209K | ---- |
-Long term capital lease obligation | --139K | --139K | --169K | --0 | --0 | ---- | ---- | ---- | --38K |
Non current deferred liabilities | --0 | --0 | 0.00%1K | 0.00%1K | 0.00%1K | --1K | 0.00%1K | --1K | --1K |
Total non current liabilities | -12.67%462K | -12.67%462K | 0.65%621K | 151.90%529K | 151.90%529K | --617K | 438.46%210K | --210K | --39K |
Total liabilities | 65.04%19.62M | 65.04%19.62M | 46.96%24.77M | -47.37%11.89M | -47.37%11.89M | --16.85M | 120.95%22.59M | --22.59M | --10.22M |
Shareholders'equity | |||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 22.19%5.98M | 22.19%5.98M | 222.47%6.85M | 414.18%4.9M | 414.18%4.9M | --2.12M | -26.94%952K | --952K | --1.3M |
Paid-in capital | --3.15M | --3.15M | --0 | --0 | --0 | --1.11M | 0.00%1.11M | --1.11M | --1.11M |
Gains losses not affecting retained earnings | 0.72%1.13M | 0.72%1.13M | 5,525.00%1.13M | 15,871.43%1.12M | 15,871.43%1.12M | --20K | -30.00%7K | --7K | --10K |
Total stockholders'equity | 70.60%10.26M | 70.60%10.26M | 144.81%7.97M | 190.20%6.01M | 190.20%6.01M | --3.26M | -14.59%2.07M | --2.07M | --2.43M |
Total equity | 70.60%10.26M | 70.60%10.26M | 144.81%7.97M | 190.20%6.01M | 190.20%6.01M | --3.26M | -14.59%2.07M | --2.07M | --2.43M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data