(Q1)Mar 31, 2014 | (FY)Dec 31, 2013 | (Q4)Dec 31, 2013 | (Q3)Sep 30, 2013 | (Q2)Jun 30, 2013 | (Q1)Mar 31, 2013 | (FY)Dec 31, 2012 | (Q4)Dec 31, 2012 | (Q3)Sep 30, 2012 | (Q2)Jun 30, 2012 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -31.15%229.54K | -15.10%786.51K | -15.10%786.51K | 41.76%2.37M | 2,591.47%3.92M | -78.17%333.38K | -81.08%926.45K | -81.08%926.45K | 184.17%1.67M | 40.84%145.74K |
-Cash and cash equivalents | -31.15%229.54K | -15.10%786.51K | -15.10%786.51K | 41.76%2.37M | 2,591.47%3.92M | -78.17%333.38K | -81.08%926.45K | -81.08%926.45K | 184.17%1.67M | 40.84%145.74K |
Receivables | 16.50%390.86K | -10.67%499.67K | -10.67%499.67K | -38.58%221.79K | -81.25%57.13K | 44.18%335.5K | 43.46%559.34K | 43.46%559.34K | -30.51%361.08K | -23.79%304.66K |
-Accounts receivable | 16.50%390.86K | -10.67%499.67K | -10.67%499.67K | -38.58%221.79K | -81.25%57.13K | 44.18%335.5K | 43.46%559.34K | 43.46%559.34K | -30.51%361.08K | -23.79%304.66K |
Inventory | 33.45%1.01M | -23.47%708.86K | -23.47%708.86K | 20.79%632.72K | 83.07%625.22K | 15.66%753.53K | 26.90%926.24K | 26.90%926.24K | -36.39%523.81K | -64.03%341.51K |
Prepaid assets | 96.73%325.38K | 492.28%291.14K | 492.28%291.14K | 1,580.19%975.01K | 23.46%143.16K | 7.98%165.39K | -40.66%49.16K | -40.66%49.16K | -55.40%58.03K | 27.59%115.96K |
Total current assets | 22.90%1.95M | -7.11%2.29M | -7.11%2.29M | 60.61%4.2M | 422.98%4.75M | -38.09%1.59M | -59.64%2.46M | -59.64%2.46M | 26.84%2.61M | -41.19%907.87K |
Non current assets | ||||||||||
Net PPE | 107.03%237.37K | -6.17%100.78K | -6.17%100.78K | -37.64%103.35K | -45.49%95.79K | -42.79%114.66K | -6.87%107.41K | -6.87%107.41K | 105.24%165.74K | 109.22%175.72K |
-Gross PPE | --749.19K | 1.03%602.06K | 1.03%602.06K | ---- | ---- | ---- | -10.50%595.93K | -10.50%595.93K | ---- | ---- |
-Accumulated depreciation | ---511.82K | -2.61%-501.28K | -2.61%-501.28K | ---- | ---- | ---- | 11.26%-488.53K | 11.26%-488.53K | ---- | ---- |
Non current deferred assets | -18.43%4.72K | -19.94%4.91K | -19.94%4.91K | -21.28%5.1K | -90.97%5.44K | -78.87%5.78K | -90.12%6.13K | -90.12%6.13K | -98.17%6.47K | -83.48%60.25K |
Other non current assets | 22.65%19.49K | -0.61%15.89K | -0.61%15.89K | -0.63%15.89K | -6.45%15.89K | -45.18%15.89K | 15.68%15.99K | 15.68%15.99K | 15.68%15.99K | 39.25%16.99K |
Total non current assets | 91.87%261.58K | -6.13%121.58K | -6.13%121.58K | -33.94%124.34K | -53.70%117.12K | -46.91%136.33K | -32.26%129.53K | -32.26%129.53K | -58.07%188.2K | -45.13%252.96K |
Total assets | 28.35%2.21M | -7.06%2.41M | -7.06%2.41M | 54.26%4.32M | 319.10%4.87M | -38.89%1.72M | -58.81%2.59M | -58.81%2.59M | 11.66%2.8M | -42.09%1.16M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 22.94%1.26M | -43.86%536.46K | -43.86%536.46K | -18.05%590K | -65.12%553.27K | -16.11%1.03M | -31.44%955.51K | -31.44%955.51K | -16.81%719.96K | 62.57%1.59M |
-accounts payable | 22.94%1.26M | -43.86%536.46K | -43.86%536.46K | -18.05%590K | -65.12%553.27K | -16.11%1.03M | -31.44%955.51K | -31.44%955.51K | -16.81%719.96K | 62.57%1.59M |
Current accrued expenses | -26.49%791.36K | 16.80%935.5K | 16.80%935.5K | 3.79%1.66M | -0.01%1.29M | 1.76%1.08M | 14.22%800.91K | 14.22%800.91K | -16.87%1.6M | -15.55%1.29M |
Current debt and capital lease obligation | 1,297.72%5.12M | 1,224.37%5.02M | 1,224.37%5.02M | -91.64%23.5K | -83.32%54.83K | -86.10%366.56K | -88.61%379.31K | -88.61%379.31K | -86.22%281.03K | -89.23%328.69K |
-Current debt | 1,297.72%5.12M | 1,224.37%5.02M | 1,224.37%5.02M | -91.64%23.5K | -83.32%54.83K | -86.10%366.56K | -88.61%379.31K | -88.61%379.31K | -86.22%281.03K | -89.23%328.69K |
Current deferred liabilities | 245.42%837.42K | -27.06%235.94K | -27.06%235.94K | 603.70%70.44K | 391.75%150.54K | 347.95%242.43K | 70.37%323.47K | 70.37%323.47K | -89.16%10.01K | -82.79%30.61K |
Current liabilities | 167.74%8.78M | 139.51%7.41M | 139.51%7.41M | 17.79%3.08M | -9.30%2.94M | -34.10%3.28M | -47.67%3.09M | -47.67%3.09M | -46.94%2.61M | -43.55%3.24M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | 0.89%6.76M | 0.89%6.76M | ---- | ---- | ---- | 1,796.45%6.7M | 1,796.45%6.7M | -97.84%153.1K | -96.37%152.42K |
-Long term debt | ---- | 0.89%6.76M | 0.89%6.76M | ---- | ---- | ---- | 1,796.45%6.7M | 1,796.45%6.7M | -97.84%153.1K | -96.37%152.42K |
Due to related parties non current | 0.78%6.77M | ---- | ---- | 75.83%11.75M | 401.19%11.73M | --6.72M | ---- | ---- | --6.68M | --2.34M |
Derivative product liabilities | -96.72%1.24K | -97.22%1.72K | -97.22%1.72K | -92.90%13.67K | -87.76%26.38K | --37.8K | -91.01%61.81K | -91.01%61.81K | --192.59K | --215.45K |
Other non current liabilities | 120.04%851.34K | 64.67%730.52K | 64.67%730.52K | -86.39%66.67K | -71.61%77.97K | -49.20%386.9K | 29,337.49%443.62K | 29,337.49%443.62K | -83.85%489.86K | -90.44%274.65K |
Total non current liabilities | 6.72%7.62M | 3.97%7.49M | 3.97%7.49M | 57.36%11.83M | 296.75%11.84M | 661.02%7.14M | 591.15%7.2M | 591.15%7.2M | -25.66%7.52M | -57.88%2.98M |
Total liabilities | 57.38%16.4M | 44.70%14.9M | 44.70%14.9M | 47.15%14.91M | 137.44%14.77M | 76.22%10.42M | 48.06%10.3M | 48.06%10.3M | -32.63%10.13M | -51.47%6.22M |
Shareholders'equity | ||||||||||
Share capital | 0.00%85.07K | 0.00%85.07K | 0.00%85.07K | 4.21%85.07K | 8.46%85.07K | 8.46%85.07K | 8.51%85.07K | 8.51%85.07K | -51.23%81.64K | -55.16%78.44K |
-common stock | 0.00%85.07K | 0.00%85.07K | 0.00%85.07K | 4.21%85.07K | 8.46%85.07K | 8.46%85.07K | 8.51%85.07K | 8.51%85.07K | 261.89%81.64K | 160.80%78.44K |
-Preferred stock | --0 | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Retained earnings | -13.15%-53.77M | -11.79%-51.95M | -11.79%-51.95M | -11.50%-50.65M | -15.17%-48.8M | -18.72%-47.52M | -26.79%-46.47M | -26.79%-46.47M | -33.33%-45.43M | -33.48%-42.37M |
Paid-in capital | 1.96%39.51M | 1.79%39.37M | 1.79%39.37M | 5.16%39.98M | 4.22%38.8M | 5.11%38.75M | 7.72%38.68M | 7.72%38.68M | 77.85%38.02M | 79.40%37.23M |
Total stockholders'equity | -63.14%-14.18M | -62.10%-12.49M | -62.10%-12.49M | -44.43%-10.58M | -95.78%-9.91M | -181.30%-8.69M | -1,058.62%-7.71M | -1,058.62%-7.71M | 41.51%-7.33M | 53.21%-5.06M |
Total equity | -63.14%-14.18M | -62.10%-12.49M | -62.10%-12.49M | -44.43%-10.58M | -95.78%-9.91M | -181.30%-8.69M | -1,058.62%-7.71M | -1,058.62%-7.71M | 41.51%-7.33M | 53.21%-5.06M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data