(Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q3)Sep 30, 2017 | (Q2)Jun 30, 2017 | (Q1)Mar 31, 2017 | (FY)Dec 31, 2016 | (Q4)Dec 31, 2016 | (Q3)Sep 30, 2016 | (Q2)Jun 30, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --14.49K | --137.48K | --0 | --15.07K | --11.44K | --0 | --11.42K | --11.42K | ---- | ---- |
-Cash and cash equivalents | --14.49K | --137.48K | --0 | --15.07K | --11.44K | --0 | --11.42K | --11.42K | ---- | ---- |
Receivables | --9.64K | -30.28%8.47K | --12.15K | 13.40%5.98K | 17.11%5.35K | -40.92%8.68K | -63.26%7.06K | -63.26%7.06K | -93.73%5.28K | -69.28%4.56K |
-Accounts receivable | ---- | ---- | ---- | --525 | --525 | --525 | -90.28%525 | -90.28%525 | --0 | --0 |
-Taxes receivable | --9.64K | -30.28%8.47K | --12.15K | 3.45%5.46K | 5.61%4.82K | -44.49%8.16K | -52.70%6.53K | -52.70%6.53K | -54.01%5.28K | -69.28%4.56K |
Inventory | ---- | ---- | ---- | -2.55%946.09K | -2.55%946.09K | -2.79%946.09K | -3.57%946.79K | -3.57%946.79K | 3.34%970.85K | -0.37%970.85K |
Prepaid assets | ---- | ---- | ---- | -13.47%207.64K | -6.94%226.59K | -4.45%225.61K | -2.73%225.61K | -2.73%225.61K | -6.52%239.98K | -5.02%243.48K |
Total current assets | --24.13K | 1,101.69%145.95K | --12.15K | -3.40%1.17M | -2.42%1.19M | -4.55%1.18M | -3.41%1.19M | -3.41%1.19M | -5.46%1.22M | -8.82%1.22M |
Non current assets | ||||||||||
Net PPE | ---- | ---- | ---- | -70.66%245 | -73.23%393 | -75.81%541 | -70.29%688 | -70.29%688 | -83.26%835 | -86.36%1.47K |
-Gross PPE | ---- | ---- | ---- | -1.98%287.53K | -2.20%287.53K | -2.20%287.53K | 0.40%293.98K | 0.40%293.98K | 0.19%293.35K | 0.40%293.98K |
-Accumulated depreciation | ---- | ---- | ---- | 1.79%-287.28K | 1.84%-287.13K | 1.63%-286.99K | -0.97%-293.29K | -0.97%-293.29K | -1.63%-292.51K | -3.71%-292.51K |
Goodwill and other intangible assets | ---- | ---- | ---- | -49.97%708.07K | -50.00%822.23K | -48.29%968.78K | -46.68%1.14M | -46.68%1.14M | -40.44%1.42M | -36.66%1.64M |
-Other intangible assets | ---- | ---- | ---- | -49.97%708.07K | -50.00%822.23K | -48.29%968.78K | -46.68%1.14M | -46.68%1.14M | -40.44%1.42M | -36.66%1.64M |
Total non current assets | --0 | --0 | --0 | -49.99%708.31K | -50.02%822.62K | -48.32%969.32K | -46.70%1.14M | -46.70%1.14M | -40.53%1.42M | -36.87%1.65M |
Total assets | --24.13K | 1,101.69%145.95K | --12.15K | -28.46%1.88M | -29.76%2.01M | -30.93%2.15M | -30.86%2.33M | -30.86%2.33M | -28.23%2.63M | -27.36%2.86M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | ---- | ---- | ---- | 130.89%672.57K | 106.27%618.04K | 138.96%586.82K | 110.84%320.57K | 110.84%320.57K | 100.11%291.3K | 105.84%299.63K |
-Current debt | ---- | ---- | ---- | 130.89%672.57K | 106.27%618.04K | 138.96%586.82K | 110.84%320.57K | 110.84%320.57K | 100.11%291.3K | 105.84%299.63K |
Payables | --24.45K | -37.88%61.5K | --99K | -3.43%1.57M | -0.42%1.54M | --1.49M | 50.96%1.56M | 50.96%1.56M | --1.63M | --1.55M |
-accounts payable | --279 | 8.35%47.08K | --43.45K | -15.35%1.18M | -11.46%1.19M | --1.17M | 35.81%1.28M | 35.81%1.28M | --1.39M | --1.35M |
-Due to related parties current | --24.18K | -74.05%14.42K | --55.55K | 65.10%398.79K | 73.02%350.1K | --312.99K | --279.35K | --279.35K | --241.54K | --202.34K |
Current accrued expenses | --47.98K | 6.87%77.73K | --72.73K | --126.62K | --107.96K | --112.9K | -65.32%112.41K | -65.32%112.41K | ---- | ---- |
Pension and other retirement benefit plans | --0 | 0.00%591 | --591 | --615 | --7.63K | --616 | --6.94K | --6.94K | ---- | ---- |
Current liabilities | --72.44K | -18.86%139.82K | --172.32K | 23.56%2.37M | 23.13%2.28M | 43.38%2.19M | 32.51%2M | 32.51%2M | 5.31%1.92M | 9.45%1.85M |
Non current liabilities | ||||||||||
Long term accounts payable and other payables | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Due to related parties non current | --1.57M | 29.70%1.57M | --1.21M | 0.00%577.07K | 0.00%577.07K | -20.86%577.07K | 0.00%577.07K | 0.00%577.07K | --577.07K | --577.07K |
Total non current liabilities | --1.57M | 29.70%1.57M | --1.21M | 0.00%577.07K | 0.00%577.07K | -20.86%577.07K | 0.00%577.07K | 0.00%577.07K | --577.07K | --577.07K |
Total liabilities | --1.64M | 23.63%1.71M | --1.38M | 18.12%2.95M | 17.63%2.85M | 22.61%2.77M | 23.53%2.58M | 23.53%2.58M | 36.94%2.5M | 43.62%2.43M |
Shareholders'equity | ||||||||||
Share capital | --17.83M | 0.00%17.83M | --17.83M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --17.83M | 0.00%17.83M | --17.83M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Additional paid-in capital | --4.99M | 0.00%4.99M | --4.99M | 0.93%21.3M | 0.23%21.16M | 0.95%21.16M | 1.83%21.16M | 1.83%21.16M | 5.61%21.11M | 6.15%21.11M |
Retained earnings | ---25.2M | -0.77%-25.15M | ---24.95M | -5.80%-23.89M | -6.42%-23.66M | -7.16%-23.38M | -7.68%-23.01M | -7.68%-23.01M | -9.62%-22.58M | -10.70%-22.23M |
Other equity interest | --767.72K | 0.00%767.72K | --767.72K | -5.55%1.51M | 6.33%1.66M | -6.34%1.6M | -14.39%1.6M | -14.39%1.6M | -34.63%1.6M | -36.26%1.56M |
Total stockholders'equity | ---1.62M | -14.06%-1.56M | ---1.37M | -895.30%-1.07M | -291.27%-840.62K | -171.86%-615.68K | -119.64%-251.26K | -119.64%-251.26K | -92.72%134.24K | -80.51%439.51K |
Total equity | ---1.62M | -14.06%-1.56M | ---1.37M | -895.30%-1.07M | -291.27%-840.62K | -171.86%-615.68K | -119.64%-251.26K | -119.64%-251.26K | -92.72%134.24K | -80.51%439.51K |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data