(Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -65.36%2.62M | 220.49%5.72M | 220.49%5.72M | --8.97M | 253.49%7.58M | -21.48%1.78M | -21.48%1.78M | --2.14M | -30.91%2.27M | --2.27M |
-Cash and cash equivalents | -65.36%2.62M | 220.49%5.72M | 220.49%5.72M | --8.97M | 253.49%7.58M | -21.48%1.78M | -21.48%1.78M | --2.14M | -30.91%2.27M | --2.27M |
Receivables | -48.57%4.32M | 372.26%5.33M | 372.26%5.33M | --12.88M | 671.77%8.39M | 10.65%1.13M | 10.65%1.13M | --1.09M | -23.92%1.02M | --1.02M |
-Accounts receivable | 79.79%3.84M | 377.07%4.86M | 377.07%4.86M | --7.07M | 112.47%2.14M | 7.35%1.02M | 7.35%1.02M | --1.01M | -24.96%948.34K | --948.34K |
-Taxes receivable | --130.96K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Related party accounts receivable | -87.56%252.06K | 694.12%351.36K | 694.12%351.36K | --1.79M | 3,768.30%2.03M | -17.84%44.25K | -17.84%44.25K | --52.36K | -20.00%53.85K | --53.85K |
-Other receivables | -97.90%88.59K | 82.28%120.3K | 82.28%120.3K | --4.02M | 14,707.92%4.23M | 278.44%66K | 278.44%66K | --28.54K | 92.98%17.44K | --17.44K |
Inventory | 1,118.25%1.17M | 982.87%1M | 982.87%1M | --491.6K | -2.08%96.18K | -17.78%92.53K | -17.78%92.53K | --98.22K | -5.83%112.54K | --112.54K |
Prepaid assets | ---- | -71.73%964.01K | -71.73%964.01K | ---- | ---- | 122.68%3.41M | 122.68%3.41M | --2.98M | 45.01%1.53M | --1.53M |
Restricted cash | --0 | --11.11M | --11.11M | --11.33M | ---- | --0 | --0 | ---- | ---- | ---- |
Other current assets | -56.80%1.24M | 57.43%126.78K | 57.43%126.78K | --2.54M | --2.87M | --80.53K | --80.53K | ---- | ---- | ---- |
Total current assets | -50.61%9.35M | 273.30%24.25M | 273.30%24.25M | --36.23M | 199.86%18.93M | 31.59%6.5M | 31.59%6.5M | --6.31M | -14.97%4.94M | --4.94M |
Non current assets | ||||||||||
Net PPE | 65.95%12.55M | 67.28%13.14M | 67.28%13.14M | --15.57M | -15.23%7.56M | -15.20%7.85M | -15.20%7.85M | --8.92M | -3.47%9.26M | --9.26M |
-Gross PPE | 65.95%12.55M | 100.40%27.77M | 100.40%27.77M | --15.57M | -23.64%7.56M | -1.90%13.86M | -1.90%13.86M | --9.9M | 6.49%14.12M | --14.12M |
-Accumulated depreciation | ---- | -143.74%-14.63M | -143.74%-14.63M | ---- | ---- | -23.43%-6M | -23.43%-6M | ---982.54K | -32.53%-4.86M | ---4.86M |
Goodwill and other intangible assets | 127.91%47.1M | 1,660.40%47.8M | 1,660.40%47.8M | --31.16M | 762.60%20.67M | 22.58%2.72M | 22.58%2.72M | --2.4M | 3.87%2.21M | --2.21M |
-Goodwill | 84.64%31.68M | 2,300.49%31.69M | 2,300.49%31.69M | --22.21M | 1,317.96%17.16M | 9.10%1.32M | 9.10%1.32M | --1.21M | 0.00%1.21M | --1.21M |
-Other intangible assets | 339.47%15.42M | 1,054.67%16.11M | 1,054.67%16.11M | --8.95M | 195.93%3.51M | 38.81%1.39M | 38.81%1.39M | --1.19M | 8.95%1M | --1M |
Investments and advances | -59.47%44.41K | 0.01%29.07K | 0.01%29.07K | --247.6K | 283.61%109.58K | -0.02%29.07K | -0.02%29.07K | --28.57K | 1.93%29.08K | --29.08K |
Non current accounts receivable | --6.33M | --6.02M | --6.02M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | -87.56%252.06K | 694.12%351.36K | 694.12%351.36K | --1.79M | 3,768.30%2.03M | -17.84%44.25K | -17.84%44.25K | --52.36K | -20.00%53.85K | --53.85K |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --507.23K | --516.3K | --516.3K |
Other non current assets | -99.80%26.29K | -94.80%26.11K | -94.80%26.11K | ---- | --13.3M | --501.75K | --501.75K | ---- | ---- | ---- |
Total non current assets | 58.65%66.05M | 503.73%67.01M | 503.73%67.01M | --46.97M | 251.28%41.63M | -7.67%11.1M | -7.67%11.1M | --11.85M | 2.27%12.02M | --12.02M |
Total assets | 24.50%75.4M | 418.66%91.26M | 418.66%91.26M | --83.2M | 233.41%60.56M | 3.76%17.6M | 3.76%17.6M | --18.16M | -3.43%16.96M | --16.96M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 12.03%2.22M | 152.09%3.34M | 152.09%3.34M | --1.94M | 65.65%1.99M | 20.64%1.33M | 20.64%1.33M | --1.2M | 64.55%1.1M | --1.1M |
-accounts payable | 38.31%2.22M | 55.08%1.67M | 55.08%1.67M | --1.68M | 34.18%1.61M | 31.22%1.08M | 31.22%1.08M | --1.2M | 68.80%821.82K | --821.82K |
-Total tax payable | --0 | 709.17%661.96K | 709.17%661.96K | --261.22K | --377.19K | -38.32%81.81K | -38.32%81.81K | ---- | -21.66%132.64K | --132.64K |
-Other payable | ---- | 509.30%1.01M | 509.30%1.01M | ---- | ---- | 14.62%165.31K | 14.62%165.31K | ---- | 1,154.47%144.23K | --144.23K |
Current accrued expenses | -6.31%3.39M | 59.23%2.5M | 59.23%2.5M | --2.93M | 91.34%3.62M | 22.12%1.57M | 22.12%1.57M | --1.89M | 1.71%1.28M | --1.28M |
Current debt and capital lease obligation | 307.52%6.82M | 676.90%11.15M | 676.90%11.15M | --5.41M | 64.36%1.67M | 19.56%1.44M | 19.56%1.44M | --1.02M | 15.22%1.2M | --1.2M |
-Current debt | 275.59%5.49M | 857.02%9.56M | 857.02%9.56M | --4.76M | 221.95%1.46M | 52.45%998.73K | 52.45%998.73K | --454.17K | 31.77%655.11K | --655.11K |
-Current capital lease obligation | 528.93%1.33M | 264.58%1.59M | 264.58%1.59M | --643.87K | -62.60%210.81K | -19.97%436.27K | -19.97%436.27K | --563.68K | 0.11%545.13K | --545.13K |
Current deferred liabilities | 102.46%5.05M | 149.50%6.39M | 149.50%6.39M | --5.94M | 47.31%2.49M | 65.64%2.56M | 65.64%2.56M | --1.69M | -52.14%1.55M | --1.55M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | 0.00%250K | 0.00%250K | ---- | --250K | --250K |
Current liabilities | 78.90%17.48M | 227.43%23.38M | 227.43%23.38M | --16.22M | 68.45%9.77M | 32.73%7.14M | 32.73%7.14M | --5.8M | -13.28%5.38M | --5.38M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 464.38%11.99M | 704.14%14.05M | 704.14%14.05M | --11.95M | -15.35%2.12M | -41.72%1.75M | -41.72%1.75M | --2.51M | -43.07%3M | --3M |
-Long term debt | -57.12%549.62K | 211.18%2.65M | 211.18%2.65M | --4.34M | -11.76%1.28M | -49.56%852.1K | -49.56%852.1K | --1.45M | -52.22%1.69M | --1.69M |
-Long term capital lease obligation | 1,258.20%11.44M | 1,173.70%11.39M | 1,173.70%11.39M | --7.61M | -20.28%842.06K | -31.60%894.59K | -31.60%894.59K | --1.06M | -24.36%1.31M | --1.31M |
Non current deferred liabilities | 208.41%3.3M | 368.96%3.39M | 368.96%3.39M | --2.2M | 29.19%1.07M | -17.40%723.12K | -17.40%723.12K | --828.39K | 18.84%875.43K | --875.43K |
Due to related parties non current | --1.81K | --1.73K | --1.73K | --1.59K | --0 | --0 | --0 | ---- | ---- | ---- |
Derivative product liabilities | --36.49M | --36.49M | --36.49M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total non current liabilities | 1,521.08%51.78M | 2,083.46%53.93M | 2,083.46%53.93M | --14.16M | -4.29%3.19M | -36.22%2.47M | -36.22%2.47M | --3.34M | -35.74%3.87M | --3.87M |
Total liabilities | 434.11%69.26M | 704.47%77.3M | 704.47%77.3M | --30.37M | 41.89%12.97M | 3.87%9.61M | 3.87%9.61M | --9.14M | -24.35%9.25M | --9.25M |
Shareholders'equity | ||||||||||
Share capital | 21.47%114.22M | 117.06%110.53M | 117.06%110.53M | --102.43M | 85.27%94.03M | 0.58%50.92M | 0.58%50.92M | --50.75M | 88.60%50.63M | --50.63M |
-common stock | 21.47%114.22M | 117.06%110.53M | 117.06%110.53M | --102.43M | 85.27%94.03M | 0.58%50.92M | 0.58%50.92M | --50.75M | 88.60%50.63M | --50.63M |
Retained earnings | -375.21%-78.52M | -407.94%-68.54M | -407.94%-68.54M | ---18.5M | -53.52%-16.52M | -47.18%-13.49M | -47.18%-13.49M | ---10.76M | -51.52%-9.17M | ---9.17M |
Gains losses not affecting retained earnings | 3.19%-33.7M | -3.28%-32.93M | -3.28%-32.93M | ---36M | -8.96%-34.81M | 0.70%-31.89M | 0.70%-31.89M | ---31.95M | -131.96%-32.11M | ---32.11M |
Other equity interest | 2.74%-1.9M | 0.00%-1.9M | 0.00%-1.9M | ---1.95M | -2.82%-1.95M | 0.00%-1.9M | 0.00%-1.9M | ---1.9M | -68.85%-1.9M | ---1.9M |
Total stockholders'equity | -99.76%97.82K | 96.65%7.16M | 96.65%7.16M | --45.97M | 563.41%40.74M | -51.12%3.64M | -51.12%3.64M | --6.14M | 39.74%7.45M | --7.45M |
Noncontrolling interests | -11.87%6.04M | 56.38%6.79M | 56.38%6.79M | --6.86M | 137.71%6.86M | 1,589.61%4.34M | 1,589.61%4.34M | --2.88M | --257.15K | --257.15K |
Total equity | -87.10%6.14M | 74.74%13.95M | 74.74%13.95M | --52.83M | 427.37%47.59M | 3.63%7.99M | 3.63%7.99M | --9.02M | 44.56%7.71M | --7.71M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | Unqualified Opinion | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data