(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 | 450.83%7.32M | 450.83%7.32M | 333.23%5.4M | -13.37%1.33M | -13.37%1.33M | --1.25M | 371.69%1.53M | --1.53M | --325K |
-Cash and cash equivalents | 605.18%7.07M | 605.18%7.07M | 445.17%5.19M | -34.57%1M | -34.57%1M | --952K | 371.69%1.53M | --1.53M | --325K |
-Short-term investments | -25.54%242K | -25.54%242K | -29.25%208K | --325K | --325K | --294K | --0 | --0 | ---- |
Receivables | -25.90%8.37M | -25.90%8.37M | 22.73%12.33M | 5.51%11.3M | 5.51%11.3M | --10.04M | 10.03%10.71M | --10.71M | --9.74M |
-Accounts receivable | -33.41%5.34M | -33.41%5.34M | 24.57%7.53M | 40.92%8.02M | 40.92%8.02M | --6.05M | -13.21%5.69M | --5.69M | --6.56M |
-Related party accounts receivable | 2,036.00%1.07M | 2,036.00%1.07M | --200K | 316.67%50K | 316.67%50K | --0 | --12K | --12K | --0 |
-Other receivables | -39.16%1.97M | -39.16%1.97M | 14.96%4.6M | -35.49%3.23M | -35.49%3.23M | --4M | 57.60%5.01M | --5.01M | --3.18M |
Inventory | 16.70%36.69M | 16.70%36.69M | 15.27%33.93M | -4.36%31.44M | -4.36%31.44M | --29.43M | 8.18%32.87M | --32.87M | --30.39M |
Total current assets | 18.86%52.38M | 18.86%52.38M | 26.84%51.65M | -2.32%44.07M | -2.32%44.07M | --40.72M | 11.55%45.12M | --45.12M | --40.45M |
Non current assets | |||||||||
Net PPE | -60.85%3.41M | -60.85%3.41M | 13.33%9.84M | -8.24%8.71M | -8.24%8.71M | --8.69M | -18.03%9.49M | --9.49M | --11.58M |
-Gross PPE | -58.28%6.07M | -58.28%6.07M | -31.30%9.84M | -2.19%14.55M | -2.19%14.55M | --14.33M | -10.55%14.87M | --14.87M | --16.63M |
-Accumulated depreciation | 54.46%-2.66M | 54.46%-2.66M | ---- | -8.47%-5.84M | -8.47%-5.84M | ---5.64M | -6.57%-5.39M | ---5.39M | ---5.05M |
Investments and advances | --2.2M | --2.2M | --2.2M | --0 | --0 | ---- | ---- | ---- | ---- |
Related parties assets | 2,036.00%1.07M | 2,036.00%1.07M | --200K | 316.67%50K | 316.67%50K | --0 | --12K | --12K | --0 |
Non current deferred assets | 37.50%11K | 37.50%11K | 0.00%8K | 0.00%8K | 0.00%8K | --8K | 0.00%8K | --8K | --8K |
Total non current assets | -35.51%5.62M | -35.51%5.62M | 38.62%12.05M | -8.23%8.72M | -8.23%8.72M | --8.69M | -18.02%9.5M | --9.5M | --11.58M |
Total assets | 9.88%58M | 9.88%58M | 28.91%63.7M | -3.35%52.79M | -3.35%52.79M | --49.41M | 4.96%54.62M | --54.62M | --52.03M |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | -12.13%20.17M | -12.13%20.17M | 10.73%23.09M | 9.90%22.96M | 9.90%22.96M | --20.85M | 102.96%20.89M | --20.89M | --10.29M |
-accounts payable | -0.48%4.76M | -0.48%4.76M | 52.18%6.69M | 8.34%4.78M | 8.34%4.78M | --4.39M | -12.87%4.41M | --4.41M | --5.07M |
-Total tax payable | -68.92%313K | -68.92%313K | -19.70%632K | 92.91%1.01M | 92.91%1.01M | --787K | 281.02%522K | --522K | --137K |
-Due to related parties current | -12.05%15.1M | -12.05%15.1M | 0.63%15.77M | 7.62%17.17M | 7.62%17.17M | --15.67M | 213.46%15.95M | --15.95M | --5.09M |
Current debt and capital lease obligation | -34.63%8.07M | -34.63%8.07M | 27.04%12.73M | 31.92%12.35M | 31.92%12.35M | --10.02M | -16.49%9.36M | --9.36M | --11.21M |
-Current debt | -48.23%4.59M | -48.23%4.59M | 34.65%11.27M | 19.56%8.86M | 19.56%8.86M | --8.37M | -19.60%7.41M | --7.41M | --9.22M |
-Current capital lease obligation | -0.06%3.48M | -0.06%3.48M | -11.59%1.46M | 78.94%3.48M | 78.94%3.48M | --1.65M | -2.06%1.95M | --1.95M | --1.99M |
Current deferred liabilities | -44.97%3.24M | -44.97%3.24M | 13.49%5.93M | -43.57%5.88M | -43.57%5.88M | --5.23M | 120.26%10.43M | --10.43M | --4.73M |
Current liabilities | -23.57%31.48M | -23.57%31.48M | 15.66%41.75M | 1.26%41.19M | 1.26%41.19M | --36.1M | 55.05%40.67M | --40.67M | --26.23M |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | -11.21%4.7M | -11.21%4.7M | -23.22%5.18M | -38.39%5.29M | -38.39%5.29M | --6.75M | -14.66%8.58M | --8.58M | --10.06M |
-Long term debt | -86.43%431K | -86.43%431K | -40.87%2.32M | -35.39%3.18M | -35.39%3.18M | --3.93M | -31.54%4.91M | --4.91M | --7.18M |
-Long term capital lease obligation | 101.75%4.27M | 101.75%4.27M | 1.31%2.86M | -42.40%2.11M | -42.40%2.11M | --2.82M | 27.43%3.67M | --3.67M | --2.88M |
Total non current liabilities | -11.21%4.7M | -11.21%4.7M | -23.22%5.18M | -38.39%5.29M | -38.39%5.29M | --6.75M | -14.66%8.58M | --8.58M | --10.06M |
Total liabilities | -22.16%36.17M | -22.16%36.17M | 9.53%46.93M | -5.65%46.47M | -5.65%46.47M | --42.84M | 35.73%49.26M | --49.26M | --36.29M |
Shareholders'equity | |||||||||
Share capital | 33.33%8K | 33.33%8K | 33.33%8K | 0.00%6K | 0.00%6K | --6K | 0.00%6K | --6K | --6K |
-common stock | 33.33%8K | 33.33%8K | 33.33%8K | 0.00%6K | 0.00%6K | --6K | 0.00%6K | --6K | --6K |
Retained earnings | 144.86%3.02M | 144.86%3.02M | -316.93%-3.51M | 380.54%1.24M | 380.54%1.24M | --1.62M | -97.50%257K | --257K | --10.3M |
Paid-in capital | 248.25%18.95M | 248.25%18.95M | 277.54%20.54M | 0.00%5.44M | 0.00%5.44M | --5.44M | 0.00%5.44M | --5.44M | --5.44M |
Gains losses not affecting retained earnings | 64.20%-150K | 64.20%-150K | 56.88%-213K | -21.45%-419K | -21.45%-419K | ---494K | ---345K | ---345K | --0 |
Total stockholders'equity | 248.56%21.83M | 248.56%21.83M | 156.06%16.82M | 16.87%6.26M | 16.87%6.26M | --6.57M | -65.96%5.36M | --5.36M | --15.74M |
Noncontrolling interests | --0 | --0 | ---50K | --50K | --50K | ---- | --0 | --0 | ---- |
Total equity | 245.80%21.83M | 245.80%21.83M | 155.30%16.77M | 17.81%6.31M | 17.81%6.31M | --6.57M | -65.96%5.36M | --5.36M | --15.74M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- |
No Data
No Data