(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -78.13%7K | -88.89%4K | -17.41%185K | -93.74%32K | -93.74%32K | 255.56%32K | 140.00%36K | 1,936.36%224K | 4,545.45%511K | 4,545.45%511K |
-Cash and cash equivalents | -76.67%7K | -88.24%4K | -17.12%184K | -93.73%32K | -93.73%32K | 275.00%30K | 161.54%34K | 1,918.18%222K | 5,000.00%510K | 5,000.00%510K |
-Short-term investments | ---- | ---- | -50.00%1K | --0 | --0 | 100.00%2K | 0.00%2K | --2K | 0.00%1K | 0.00%1K |
Receivables | ---- | ---- | ---- | --0 | --0 | --0 | ---- | --0 | -92.00%4K | -92.00%4K |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4K | --4K |
Inventory | 91.67%115K | 88.52%115K | ---- | ---- | ---- | --60K | --61K | --25K | ---- | ---- |
Prepaid assets | -91.30%4K | -91.11%4K | -41.03%46K | -4.08%47K | -4.08%47K | 2,200.00%46K | 2,150.00%45K | 420.00%78K | 226.67%49K | 226.67%49K |
Total current assets | -17.11%126K | -19.35%125K | -27.94%245K | -85.79%82K | -85.79%82K | 508.00%152K | 400.00%155K | 750.00%340K | 460.19%577K | 460.19%577K |
Non current assets | ||||||||||
Net PPE | -47.06%9K | -50.00%11K | -65.79%13K | -72.88%16K | -72.88%16K | -75.00%17K | -74.42%22K | -68.85%38K | -57.55%59K | -57.55%59K |
-Gross PPE | 152.94%43K | 95.45%43K | 13.16%43K | -53.76%43K | -53.76%43K | -75.00%17K | -74.42%22K | -68.85%38K | -71.56%93K | -71.56%93K |
-Accumulated depreciation | ---34K | ---32K | ---30K | 20.59%-27K | 20.59%-27K | ---- | ---- | ---- | 81.91%-34K | 81.91%-34K |
Goodwill and other intangible assets | 949,900.00%9.5M | 478,600.00%9.57M | ---- | --0 | --0 | -98.73%1K | -98.10%2K | -98.10%2K | -50.00%3K | -50.00%3K |
-Other intangible assets | --9.5M | --9.57M | ---- | ---- | ---- | ---- | ---- | ---- | --3K | --3K |
Other non current assets | -92.31%1K | -92.31%1K | -5.62%84K | -98.86%1K | -98.86%1K | 0.00%13K | 0.00%13K | 584.62%89K | -22.12%88K | -22.12%88K |
Total non current assets | 30,577.42%9.51M | 25,808.11%9.59M | -24.81%97K | -88.67%17K | -88.67%17K | -80.63%31K | -81.86%37K | -46.25%129K | -41.86%150K | -41.86%150K |
Total assets | 5,165.57%9.64M | 4,957.81%9.71M | -27.08%342K | -86.38%99K | -86.38%99K | -1.08%183K | -18.30%192K | 67.50%469K | 101.39%727K | 101.39%727K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | 56.58%2.01M | -35.05%1.87M | -18.71%1.83M | -18.71%1.83M | -53.56%1.61M | -60.24%1.29M | -5.79%2.88M | -0.49%2.25M | -0.49%2.25M |
-accounts payable | ---- | 56.58%2.01M | 11.43%1.87M | 72.01%1.83M | 72.01%1.83M | -29.91%1.61M | -38.31%1.29M | -12.82%1.68M | -7.01%1.06M | -7.01%1.06M |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | --0 | ---- | 6.18%1.2M | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.18M | --1.18M |
Current debt and capital lease obligation | 3.82%816K | -8.75%605K | -37.84%810K | -41.33%768K | -41.33%768K | -52.39%786K | -62.94%663K | -27.08%1.3M | -26.30%1.31M | -26.30%1.31M |
-Current debt | 3.82%816K | -8.75%605K | -36.77%810K | -38.80%768K | -38.80%768K | -50.00%786K | -62.46%663K | -25.13%1.28M | -25.48%1.26M | -25.48%1.26M |
-Current capital lease obligation | ---- | ---- | ---- | --0 | --0 | --0 | ---- | -71.05%22K | -41.30%54K | -41.30%54K |
Other current liabilities | 1.49%815K | 3.03%815K | 3.08%803K | -35.67%815K | -35.67%815K | 3,550.00%803K | 3,495.45%791K | 3,440.91%779K | 77.20%1.27M | 77.20%1.27M |
Current liabilities | 15.47%3.69M | 25.30%3.43M | -29.79%3.49M | -29.31%3.41M | -29.31%3.41M | -37.73%3.19M | -45.69%2.74M | 1.97%4.96M | 1.56%4.82M | 1.56%4.82M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 383.91%12.21M | 337.21%11.62M | 1,572.06%3.41M | 3,257.14%2.82M | 3,257.14%2.82M | 7,784.38%2.52M | 2,640.21%2.66M | --204K | --84K | --84K |
-Long term debt | 383.91%12.21M | 337.21%11.62M | 1,572.06%3.41M | 3,257.14%2.82M | 3,257.14%2.82M | 7,784.38%2.52M | 6,081.40%2.66M | --204K | --84K | --84K |
Derivative product liabilities | 57.86%2.78M | 91.75%2.56M | -74.43%380K | 37.99%1.91M | 37.99%1.91M | --1.76M | --1.33M | --1.49M | --1.38M | --1.38M |
Other non current liabilities | ---- | ---- | ---1.12K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 249.88%14.99M | 255.22%14.18M | 124.25%3.79M | 222.44%4.73M | 222.44%4.73M | 13,287.50%4.28M | 4,014.43%3.99M | --1.69M | --1.47M | --1.47M |
Total liabilities | 149.76%18.68M | 161.65%17.61M | 9.33%7.27M | 29.39%8.14M | 29.39%8.14M | 44.89%7.48M | 30.93%6.73M | 36.69%6.65M | 32.44%6.29M | 32.44%6.29M |
Shareholders'equity | ||||||||||
Share capital | 49.05%33.29K | 43.88%31.62K | 31.02%28.13K | 16.60%24.52K | 16.60%24.52K | 9.88%22.34K | 8.67%21.98K | 6.14%21.47K | 4.61%21.03K | 4.61%21.03K |
-common stock | 49.08%33.28K | 43.90%31.61K | 31.04%28.11K | 16.61%24.51K | 16.61%24.51K | 9.89%22.32K | 8.68%21.97K | 6.14%21.45K | 4.61%21.01K | 4.61%21.01K |
-Preferred stock | 0.00%13 | 0.00%13 | 0.00%13 | 0.00%13 | 0.00%13 | 0.00%13 | 0.00%13 | 0.00%13 | 0.00%13 | 0.00%13 |
Retained earnings | -11.40%-71.46M | -11.80%-70.53M | -7.78%-67.02M | -9.78%-66.93M | -9.78%-66.93M | -9.14%-64.15M | -7.91%-63.09M | -6.95%-62.18M | -5.28%-60.97M | -5.28%-60.97M |
Paid-in capital | 9.11%62.01M | 9.16%61.71M | 7.29%60.06M | 5.52%58.45M | 5.52%58.45M | 5.67%56.83M | 5.59%56.53M | 4.56%55.98M | 3.52%55.39M | 3.52%55.39M |
Other equity interest | --381.42K | --895.5K | --1.09K | --425.1K | --425.1K | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -23.93%-9.04M | -20.80%-7.9M | -12.09%-6.93M | -44.53%-8.04M | -44.53%-8.04M | -46.60%-7.3M | -33.29%-6.54M | -34.81%-6.19M | -26.77%-5.56M | -26.77%-5.56M |
Total equity | -23.93%-9.04M | -20.80%-7.9M | -12.09%-6.93M | -44.53%-8.04M | -44.53%-8.04M | -46.60%-7.3M | -33.29%-6.54M | -34.81%-6.19M | -26.77%-5.56M | -26.77%-5.56M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- |
No Data
No Data