(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|
Assets | ||||||
Current assets | ||||||
Cash, cash equivalents and short term investments | -75.47%350K | -75.47%350K | --296K | -33.38%1.43M | --1.43M | --2.14M |
-Cash and cash equivalents | -75.47%350K | -75.47%350K | --296K | -33.38%1.43M | --1.43M | --2.14M |
Receivables | 40.77%6.96M | 40.77%6.96M | --6.55M | 7.06%4.94M | --4.94M | --4.62M |
-Accounts receivable | 501.29%2.33M | 501.29%2.33M | --1.5M | 228.81%388K | --388K | --118K |
-Other receivables | 1.54%4.62M | 1.54%4.62M | --5.05M | 1.24%4.55M | --4.55M | --4.5M |
Inventory | -24.59%46K | -24.59%46K | --47K | -35.79%61K | --61K | --95K |
Total current assets | 14.35%7.35M | 14.35%7.35M | --6.89M | -6.17%6.43M | --6.43M | --6.85M |
Non current assets | ||||||
Net PPE | 34.08%7.94M | 34.08%7.94M | --5.67M | -4.17%5.92M | --5.92M | --6.18M |
-Gross PPE | 31.45%12.68M | 31.45%12.68M | --9.93M | 8.76%9.65M | --9.65M | --8.87M |
-Accumulated depreciation | -27.27%-4.74M | -27.27%-4.74M | ---4.27M | -38.46%-3.73M | ---3.73M | ---2.69M |
Goodwill and other intangible assets | --13K | --13K | ---- | --0 | --0 | --62K |
Total non current assets | 34.30%7.95M | 34.30%7.95M | --5.67M | -5.13%5.92M | --5.92M | --6.24M |
Total assets | 23.92%15.31M | 23.92%15.31M | --12.56M | -5.67%12.35M | --12.35M | --13.1M |
Liabilities | ||||||
Current liabilities | ||||||
Payables | 9.94%6.63M | 9.94%6.63M | --5.83M | 286.47%6.03M | --6.03M | --1.56M |
-accounts payable | 140.59%1.7M | 140.59%1.7M | --834K | 23.39%707K | --707K | --573K |
-Total tax payable | -69.23%132K | -69.23%132K | --311K | 37.94%429K | --429K | --311K |
-Due to related parties current | -2.00%4.8M | -2.00%4.8M | --4.68M | 623.82%4.89M | --4.89M | --676K |
Current debt and capital lease obligation | 130.75%4.53M | 130.75%4.53M | --2.57M | -2.34%1.96M | --1.96M | --2.01M |
-Current debt | 180.71%4.18M | 180.71%4.18M | --2.33M | -11.27%1.49M | --1.49M | --1.68M |
-Current capital lease obligation | -26.43%348K | -26.43%348K | --238K | 42.90%473K | --473K | --331K |
Current liabilities | 39.59%11.15M | 39.59%11.15M | --8.4M | 123.93%7.99M | --7.99M | --3.57M |
Non current liabilities | ||||||
Long term debt and capital lease obligation | -17.65%2.1M | -17.65%2.1M | --1.86M | -38.63%2.55M | --2.55M | --4.16M |
-Long term debt | -63.23%873K | -63.23%873K | --1.53M | -38.27%2.37M | --2.37M | --3.85M |
-Long term capital lease obligation | 597.16%1.23M | 597.16%1.23M | --334K | -43.04%176K | --176K | --309K |
Total non current liabilities | -17.65%2.1M | -17.65%2.1M | --1.86M | -38.63%2.55M | --2.55M | --4.16M |
Total liabilities | 25.74%13.25M | 25.74%13.25M | --10.26M | 36.48%10.54M | --10.54M | --7.72M |
Shareholders'equity | ||||||
Share capital | 0.00%3K | 0.00%3K | --3K | 0.00%3K | --3K | --3K |
-common stock | 0.00%3K | 0.00%3K | --3K | 0.00%3K | --3K | --3K |
Retained earnings | 2,475.00%206K | 2,475.00%206K | --499K | -99.77%8K | --8K | --3.5M |
Paid-in capital | 0.00%1.83M | 0.00%1.83M | --1.83M | 0.00%1.83M | --1.83M | --1.83M |
Gains losses not affecting retained earnings | 130.30%10K | 130.30%10K | ---41K | -200.00%-33K | ---33K | --33K |
Total stockholders'equity | 13.30%2.05M | 13.30%2.05M | --2.3M | -66.27%1.81M | --1.81M | --5.37M |
Total equity | 13.30%2.05M | 13.30%2.05M | --2.3M | -66.27%1.81M | --1.81M | --5.37M |
Currency Unit | USD | USD | USD | USD | USD | USD |
No Data