(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 | -84.63%14.14K | -84.63%14.14K | -48.43%36.22K | -94.10%91.99K | -94.10%91.99K | --70.24K | 286.43%1.56M | --1.56M | --403.49K |
-Cash and cash equivalents | -84.63%14.14K | -84.63%14.14K | -48.43%36.22K | -94.10%91.99K | -94.10%91.99K | --70.24K | 286.43%1.56M | --1.56M | --403.49K |
Receivables | -71.08%455.04K | -71.08%455.04K | 74.86%1.77M | 58.02%1.57M | 58.02%1.57M | --1.01M | 6,521.88%995.67K | --995.67K | --15.04K |
-Accounts receivable | -69.12%293.68K | -69.12%293.68K | 7.50%1.09M | -4.50%950.9K | -4.50%950.9K | --1.01M | 6,521.88%995.67K | --995.67K | --15.04K |
-Loans receivable | -74.08%161.36K | -74.08%161.36K | --681.09K | --622.44K | --622.44K | ---- | --0 | --0 | ---- |
Inventory | -29.91%989.59K | -29.91%989.59K | -8.99%1.31M | 31.92%1.41M | 31.92%1.41M | --1.44M | 149.80%1.07M | --1.07M | --428.45K |
Prepaid assets | -35.13%169.15K | -35.13%169.15K | 5.39%256.16K | 44.74%260.73K | 44.74%260.73K | --243.05K | 1,457.70%180.13K | --180.13K | --11.56K |
Other current assets | 1,080.10%441.03K | 1,080.10%441.03K | ---- | --37.37K | --37.37K | ---- | ---- | ---- | ---- |
Total current assets | -38.70%2.07M | -38.70%2.07M | 21.93%3.37M | -11.30%3.38M | -11.30%3.38M | --2.77M | 343.23%3.81M | --3.81M | --858.54K |
Non current assets | |||||||||
Net PPE | -45.18%203.69K | -45.18%203.69K | -41.70%267.99K | -32.40%371.58K | -32.40%371.58K | --459.64K | -13.83%549.65K | --549.65K | --637.89K |
-Gross PPE | 1.06%1.06M | 1.06%1.06M | -4.80%999.72K | 0.96%1.05M | 0.96%1.05M | --1.05M | 9.12%1.04M | --1.04M | --953.28K |
-Accumulated depreciation | -26.38%-857.66K | -26.38%-857.66K | -23.92%-731.73K | -38.35%-678.66K | -38.35%-678.66K | ---590.5K | -55.54%-490.56K | ---490.56K | ---315.39K |
Goodwill and other intangible assets | -5.31%371.63K | -5.31%371.63K | -72.09%378.71K | -71.42%392.49K | -71.42%392.49K | --1.36M | --1.37M | --1.37M | --0 |
-Goodwill | ---- | ---- | ---- | ---- | ---- | --951.8K | --951.8K | --951.8K | --0 |
-Other intangible assets | -5.31%371.63K | -5.31%371.63K | -6.49%378.71K | -6.90%392.49K | -6.90%392.49K | --404.97K | --421.57K | --421.57K | ---- |
Long-term notes receivables | --581.41K | --581.41K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | --756.03K | -63.01%697.13K | --697.13K | --1.88M |
Non current deferred assets | 21.11%471.02K | 21.11%471.02K | 741.14%380.59K | 664.15%388.92K | 664.15%388.92K | --45.25K | 45.47%50.9K | --50.9K | --34.99K |
Non current prepaid assets | 3,460.62%1.24M | 3,460.62%1.24M | -3.52%34.03K | -5.64%34.69K | -5.64%34.69K | --35.27K | -5.79%36.76K | --36.76K | --39.02K |
Total non current assets | 141.05%2.86M | 141.05%2.86M | -60.00%1.06M | -56.14%1.19M | -56.14%1.19M | --2.65M | 4.29%2.71M | --2.71M | --2.6M |
Total assets | 8.08%4.93M | 8.08%4.93M | -18.18%4.43M | -29.94%4.56M | -29.94%4.56M | --5.42M | 88.51%6.51M | --6.51M | --3.46M |
Liabilities | |||||||||
Current liabilities | |||||||||
Current debt and capital lease obligation | -0.23%1.66M | -0.23%1.66M | 99.68%1.58M | 90.59%1.67M | 90.59%1.67M | --791.92K | 150.97%874.71K | --874.71K | --348.53K |
-Current debt | 5.67%1.6M | 5.67%1.6M | 128.16%1.44M | 113.80%1.51M | 113.80%1.51M | --630.25K | 258.01%708.06K | --708.06K | --197.78K |
-Current capital lease obligation | -58.51%63.58K | -58.51%63.58K | -11.34%143.33K | -8.03%153.26K | -8.03%153.26K | --161.67K | 10.54%166.65K | --166.65K | --150.76K |
Current deferred liabilities | 0.96%161.04K | 0.96%161.04K | -3.76%156.09K | -6.63%159.51K | -6.63%159.51K | --162.19K | --170.83K | --170.83K | --0 |
Other current liabilities | 0.88%166.15K | 0.88%166.15K | --162.88K | --164.69K | --164.69K | ---- | ---- | ---- | ---- |
Current liabilities | 3.52%4.28M | 3.52%4.28M | 42.50%4.16M | 61.94%4.13M | 61.94%4.13M | --2.92M | 62.70%2.55M | --2.55M | --1.57M |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | --0 | --0 | -79.71%30.47K | -52.98%116.98K | -52.98%116.98K | --150.21K | -39.39%248.78K | --248.78K | --410.45K |
-Long term debt | ---- | ---- | --30.47K | --47.26K | --47.26K | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | --0 | --0 | --0 | -71.97%69.73K | -71.97%69.73K | --150.21K | -39.39%248.78K | --248.78K | --410.45K |
Employee benefits | 148.32%45.85K | 148.32%45.85K | 24.85%27.08K | 1.24%18.46K | 1.24%18.46K | --21.69K | 51.96%18.24K | --18.24K | --12K |
Total non current liabilities | -66.15%45.85K | -66.15%45.85K | -66.52%57.55K | -49.27%135.45K | -49.27%135.45K | --171.9K | -36.79%267.02K | --267.02K | --422.45K |
Total liabilities | 1.31%4.32M | 1.31%4.32M | 36.43%4.21M | 51.41%4.27M | 51.41%4.27M | --3.09M | 41.59%2.82M | --2.82M | --1.99M |
Shareholders'equity | |||||||||
Share capital | 50.64%6.98M | 50.64%6.98M | 5.35%4.98M | 17.49%4.63M | 17.49%4.63M | --4.72M | 938,487.86%3.94M | --3.94M | --420 |
-common stock | 50.64%6.98M | 50.64%6.98M | 5.35%4.98M | 17.49%4.63M | 17.49%4.63M | --4.72M | 938,487.86%3.94M | --3.94M | --420 |
Retained earnings | -47.05%-6.21M | -47.05%-6.21M | -116.91%-4.86M | -1,979.87%-4.22M | -1,979.87%-4.22M | ---2.24M | -114.92%-203.04K | ---203.04K | --1.36M |
Gains losses not affecting retained earnings | -40.48%-158.65K | -40.48%-158.65K | 165.57%100.91K | -154.12%-112.93K | -154.12%-112.93K | ---153.89K | -143.12%-44.44K | ---44.44K | --103.07K |
Total stockholders'equity | 105.77%608.47K | 105.77%608.47K | -90.56%219.95K | -92.00%295.7K | -92.00%295.7K | --2.33M | 152.30%3.69M | --3.69M | --1.46M |
Total equity | 105.77%608.47K | 105.77%608.47K | -90.56%219.95K | -92.00%295.7K | -92.00%295.7K | --2.33M | 152.30%3.69M | --3.69M | --1.46M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data
No Data