(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 | 47.09%7.4M | 47.09%7.4M | 131.48%10.43M | 65.81%5.03M | 65.81%5.03M | --4.51M | -45.42%3.04M | --3.04M | --5.56M |
-Cash and cash equivalents | 47.09%7.4M | 47.09%7.4M | 131.48%10.43M | 65.81%5.03M | 65.81%5.03M | --4.51M | -45.42%3.04M | --3.04M | --5.56M |
Receivables | 45.40%27.06M | 45.40%27.06M | 23.74%30.93M | -4.80%18.61M | -4.80%18.61M | --25M | 11.76%19.55M | --19.55M | --17.5M |
-Accounts receivable | 36.21%25.13M | 36.21%25.13M | 33.24%30.93M | 2.23%18.45M | 2.23%18.45M | --23.21M | 7.98%18.04M | --18.04M | --16.71M |
-Taxes receivable | --252.21K | --252.21K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | --1.78M | 92.04%1.51M | --1.51M | --786.29K |
-Other receivables | 905.51%1.69M | 905.51%1.69M | ---- | --167.68K | --167.68K | ---- | ---- | ---- | ---- |
Prepaid assets | 20,377.08%17.63M | 20,377.08%17.63M | ---- | -97.75%86.1K | -97.75%86.1K | --3.15M | 5,450.45%3.83M | --3.83M | --69.09K |
Other current assets | ---- | ---- | --11.29M | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 119.64%52.13M | 119.64%52.13M | 58.31%52.65M | -11.16%23.73M | -11.16%23.73M | --33.26M | 15.52%26.71M | --26.71M | --23.13M |
Non current assets | |||||||||
Net PPE | 82.81%1.34M | 82.81%1.34M | 449.84%1.14M | 164.98%735.72K | 164.98%735.72K | --207.15K | -37.00%277.65K | --277.65K | --440.71K |
-Gross PPE | 88.07%1.66M | 88.07%1.66M | 183.41%1.14M | 141.02%883.58K | 141.02%883.58K | --401.89K | -22.03%366.6K | --366.6K | --470.2K |
-Accumulated depreciation | -114.23%-316.76K | -114.23%-316.76K | ---- | -66.23%-147.86K | -66.23%-147.86K | ---194.73K | -201.64%-88.95K | ---88.95K | ---29.49K |
Related parties assets | ---- | ---- | ---- | ---- | ---- | --1.78M | 92.04%1.51M | --1.51M | --786.29K |
Non current deferred assets | --0 | --0 | --0 | --1.13M | --1.13M | ---- | --0 | --0 | ---- |
Total non current assets | -27.85%1.34M | -27.85%1.34M | 449.84%1.14M | 571.41%1.86M | 571.41%1.86M | --207.15K | -37.00%277.65K | --277.65K | --440.71K |
Total assets | 108.86%53.46M | 108.86%53.46M | 60.74%53.79M | -5.17%25.6M | -5.17%25.6M | --33.46M | 14.54%26.99M | --26.99M | --23.57M |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | 112.87%27.45M | 112.87%27.45M | 17.69%28.03M | -29.89%12.9M | -29.89%12.9M | --23.82M | 1.11%18.4M | --18.4M | --18.19M |
-accounts payable | 116.98%27.45M | 116.98%27.45M | 22.37%27.72M | -30.85%12.65M | -30.85%12.65M | --22.65M | 1.27%18.3M | --18.3M | --18.07M |
-Total tax payable | --0 | --0 | -29.92%314K | 148.02%244.1K | 148.02%244.1K | --448.06K | -21.55%98.42K | --98.42K | --125.45K |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | --719.77K | ---- | ---- | ---- |
Current accrued expenses | 173.52%343.81K | 173.52%343.81K | 225.66%144K | 164.86%125.7K | 164.86%125.7K | --44.22K | 186.23%47.46K | --47.46K | --16.58K |
Current debt and capital lease obligation | 43.25%177.76K | 43.25%177.76K | 70.80%126K | 70.62%124.1K | 70.62%124.1K | --73.77K | -35.46%72.73K | --72.73K | --112.69K |
-Current capital lease obligation | 43.25%177.76K | 43.25%177.76K | 70.80%126K | 70.62%124.1K | 70.62%124.1K | --73.77K | -35.46%72.73K | --72.73K | --112.69K |
Other current liabilities | ---- | ---- | --9K | --109.35K | --109.35K | ---- | ---- | ---- | --262.31K |
Current liabilities | 111.04%27.97M | 111.04%27.97M | 18.28%28.31M | -28.41%13.26M | -28.41%13.26M | --23.93M | -0.38%18.52M | --18.52M | --18.59M |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | -15.15%194.37K | -15.15%194.37K | 1,219.79%165K | 361.33%229.08K | 361.33%229.08K | --12.5K | -59.43%49.66K | --49.66K | --122.39K |
-Long term capital lease obligation | -15.15%194.37K | -15.15%194.37K | 1,219.79%165K | 361.33%229.08K | 361.33%229.08K | --12.5K | -59.43%49.66K | --49.66K | --122.39K |
Total non current liabilities | -15.15%194.37K | -15.15%194.37K | 1,219.79%165K | 361.33%229.08K | 361.33%229.08K | --12.5K | -59.43%49.66K | --49.66K | --122.39K |
Total liabilities | 108.89%28.17M | 108.89%28.17M | 18.90%28.47M | -27.37%13.48M | -27.37%13.48M | --23.95M | -0.76%18.57M | --18.57M | --18.71M |
Shareholders'equity | |||||||||
Share capital | 17.65%2.5K | 17.65%2.5K | 41.18%3K | 0.00%2.13K | 0.00%2.13K | --2.13K | -99.57%2.13K | --2.13K | --490.32K |
-common stock | 17.65%2.5K | 17.65%2.5K | 41.18%3K | 0.00%2.13K | 0.00%2.13K | --2.13K | -99.57%2.13K | --2.13K | --490.32K |
Retained earnings | 9.80%12.76M | 9.80%12.76M | 41.54%12.78M | 46.43%11.62M | 46.43%11.62M | --9.03M | 81.71%7.94M | --7.94M | --4.37M |
Paid-in capital | 2,467.83%12.54M | 2,467.83%12.54M | 2,467.81%12.54M | 0.00%488.2K | 0.00%488.2K | --488.2K | --488.2K | --488.2K | ---- |
Total stockholders'equity | 108.88%25.3M | 108.88%25.3M | 166.01%25.31M | 43.73%12.11M | 43.73%12.11M | --9.52M | 73.46%8.43M | --8.43M | --4.86M |
Noncontrolling interests | ---6.53K | ---6.53K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
Total equity | 108.82%25.29M | 108.82%25.29M | 166.01%25.31M | 43.73%12.11M | 43.73%12.11M | --9.52M | 73.46%8.43M | --8.43M | --4.86M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- |
No Data
No Data