(Q1)Mar 31, 2015 | (FY)Dec 31, 2014 | (Q4)Dec 31, 2014 | (Q3)Sep 30, 2014 | (Q2)Jun 30, 2014 | (Q1)Mar 31, 2014 | (FY)Dec 31, 2013 | (Q4)Dec 31, 2013 | (Q3)Sep 30, 2013 | (Q2)Jun 30, 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -64.86%17.59K | -79.15%11.34K | -79.15%11.34K | 167.67%63.71K | 13,815.74%277.62K | --50.06K | --54.39K | --54.39K | 198,250.00%23.8K | -93.37%2K |
-Cash and cash equivalents | -64.86%17.59K | -79.15%11.34K | -79.15%11.34K | 167.67%63.71K | 13,815.74%277.62K | --50.06K | --54.39K | --54.39K | 198,250.00%23.8K | -93.37%2K |
Receivables | --121.12K | 930.42%143.95K | 930.42%143.95K | --113.47K | --80.26K | ---- | --13.97K | --13.97K | ---- | ---- |
-Accounts receivable | --70.29K | --143.95K | --143.95K | --113.47K | --80.26K | ---- | --0 | --0 | ---- | ---- |
-Related party accounts receivable | ---- | --0 | --0 | --0 | --0 | ---- | --13.97K | --13.97K | ---- | ---- |
-Other receivables | --50.83K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | --6.2K | 2,512.33%106.82K | 2,512.33%106.82K | --80.25K | --64.96K | ---- | --4.09K | --4.09K | ---- | ---- |
Total current assets | 189.48%144.91K | 261.76%262.11K | 261.76%262.11K | 981.54%257.43K | 21,094.89%422.84K | --50.06K | --72.45K | --72.45K | 198,250.00%23.8K | -93.37%2K |
Non current assets | ||||||||||
Net PPE | 445.74%909.56K | 577.06%996.23K | 577.06%996.23K | 416.19%963.56K | 380.74%945.45K | 594.45%166.67K | 359.82%147.14K | 359.82%147.14K | 366.67%186.67K | 309.72%196.67K |
-Gross PPE | 511.76%1.27M | 597.37%1.25M | 597.37%1.25M | 445.28%1.13M | 308.86%1.04M | -2.63%208.09K | -15.83%179.88K | -15.83%179.88K | --208.09K | --253.71K |
-Accumulated depreciation | -777.40%-363.44K | -688.64%-258.18K | -688.64%-258.18K | -698.72%-171.11K | -61.05%-91.88K | 78.17%-41.42K | 81.98%-32.74K | 81.98%-32.74K | ---21.42K | ---57.05K |
Goodwill and other intangible assets | --33.79K | --20.89K | --20.89K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
-Other intangible assets | --33.79K | --20.89K | --20.89K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | ---- | --0 | --0 | --0 | --0 | ---- | --13.97K | --13.97K | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | ---- | --71.39K | ---- | ---- | ---- | ---- | ---- |
Other non current assets | --37.39K | 994.78%38.39K | 994.78%38.39K | --37.39K | --12.09K | ---- | --3.51K | --3.51K | ---- | ---- |
Total non current assets | 488.45%980.74K | 600.65%1.06M | 600.65%1.06M | 436.22%1M | 423.18%1.03M | 594.45%166.67K | 370.78%150.65K | 370.78%150.65K | 366.67%186.67K | 309.72%196.67K |
Total assets | 419.39%1.13M | 490.60%1.32M | 490.60%1.32M | 497.89%1.26M | 630.77%1.45M | 803.03%216.73K | 597.19%223.1K | 597.19%223.1K | 426.01%210.47K | 154.47%198.66K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | ---- | ---- | ---- | 795.15%109.79K | ---- | ---- | 15.77%58.41K | -35.80%30.67K |
-accounts payable | ---- | ---- | ---- | ---- | ---- | 92.14%23.57K | ---- | ---- | 153.11%8.74K | 229.61%9.14K |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | --86.22K | ---- | ---- | 2,383.50%49.67K | --21.53K |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | 0.00%62 | ---- | ---- | -94.74%63 | -93.78%72 |
Current debt and capital lease obligation | 6,982.77%576.33K | 244.89%456.31K | 244.89%456.31K | 4,094.04%348.99K | 3,932.34%348.8K | -20.04%8.14K | 1,077.82%132.31K | 1,077.82%132.31K | 48.88%8.32K | 14.45%8.65K |
-Current debt | 4,002.25%333.8K | 118.80%218.8K | 118.80%218.8K | 1,808.42%158.8K | 1,735.84%158.8K | -20.04%8.14K | 790.23%100K | 790.23%100K | 48.88%8.32K | 14.45%8.65K |
-Current capital lease obligation | --242.53K | 635.22%237.51K | 635.22%237.51K | --190.19K | --190K | ---- | --32.31K | --32.31K | ---- | ---- |
Current deferred liabilities | --75.78K | 3,385.01%120.16K | 3,385.01%120.16K | --96.48K | --50.25K | ---- | --3.45K | --3.45K | ---- | ---- |
Current liabilities | 1,320.98%1.68M | 901.38%1.51M | 901.38%1.51M | 1,318.59%947.53K | 1,833.71%761.73K | 424.33%117.99K | 403.16%150.68K | 403.16%150.68K | 16.69%66.79K | -30.26%39.39K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --1.82M | 3,203.46%1.44M | 3,203.46%1.44M | --844.7K | --393.82K | ---- | --43.52K | --43.52K | ---- | ---- |
-Long term debt | --1.5M | --1.05M | --1.05M | --500K | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | --324.98K | 790.94%387.76K | 790.94%387.76K | --344.7K | --393.82K | ---- | --43.52K | --43.52K | ---- | ---- |
Total non current liabilities | --1.82M | 3,203.46%1.44M | 3,203.46%1.44M | --844.7K | --393.82K | --0 | --43.52K | --43.52K | --0 | --0 |
Total liabilities | 2,867.72%3.5M | 1,417.31%2.95M | 1,417.31%2.95M | 2,583.22%1.79M | 2,833.45%1.16M | 424.33%117.99K | 548.50%194.2K | 548.50%194.2K | 16.69%66.79K | -30.26%39.39K |
Shareholders'equity | ||||||||||
Share capital | 286.65%65.07K | 21.60%65.67K | 21.60%65.67K | 291.82%65.94K | 292.42%66.04K | 1.76%16.83K | 226.54%54K | 226.54%54K | 1.77%16.83K | 1.77%16.83K |
-common stock | 283.68%64.57K | 20.68%65.17K | 20.68%65.17K | 288.85%65.44K | 289.45%65.54K | 1.76%16.83K | 226.54%54K | 226.54%54K | 1.77%16.83K | 1.77%16.83K |
-Preferred stock | --500 | --500 | --500 | --500 | --500 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -9.23%-1.64M | ---1.61M | ---1.61M | 43.68%-820.66K | 69.36%-441.65K | -5.93%-1.5M | --0 | --0 | -1.42%-1.46M | -3.12%-1.44M |
Paid-in capital | 322.52%6.69M | 12,528.58%6.69M | 12,528.58%6.69M | 321.68%6.68M | -57.59%671.83K | 12.90%1.58M | -103.83%-53.8K | -103.83%-53.8K | 12.90%1.58M | 12.90%1.58M |
Other equity interest | ---4.62M | ---5.15M | ---5.15M | ---5.7M | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 399.78%493.47K | 295.00%790 | 295.00%790 | 56.29%224.55K | 85.99%296.22K | 6,495.66%98.74K | -90.26%200 | -90.26%200 | 934.01%143.68K | 638.04%159.27K |
Noncontrolling interests | ---2.87M | -5,778.21%-1.63M | -5,778.21%-1.63M | ---758.4K | --0 | ---- | --28.7K | --28.7K | ---- | ---- |
Total equity | -2,506.31%-2.38M | -5,736.19%-1.63M | -5,736.19%-1.63M | -471.57%-533.85K | 85.99%296.22K | 6,495.66%98.74K | 1,307.11%28.9K | 1,307.11%28.9K | 934.01%143.68K | 638.04%159.27K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | -- | -- | -- |
No Data