(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 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -85.52%249.3K | -71.16%521.04K | -71.16%521.04K | -80.39%362.79K | -55.06%784.97K | 16.39%1.72M | 2.78%1.81M | 2.78%1.81M | 944.32%1.85M | 1,146.41%1.75M |
-Cash and cash equivalents | -85.52%249.3K | -71.16%521.04K | -71.16%521.04K | -80.39%362.79K | -55.06%784.97K | 16.39%1.72M | 2.78%1.81M | 2.78%1.81M | 944.32%1.85M | 1,146.41%1.75M |
Receivables | -5.34%471.62K | 7.67%571.99K | 7.67%571.99K | 31.00%676.5K | 75.84%721.4K | 3.36%498.22K | -3.20%531.24K | -3.20%531.24K | -14.17%516.42K | -41.02%410.25K |
-Accounts receivable | -5.34%471.62K | 7.67%571.99K | 7.67%571.99K | 31.00%676.5K | 75.84%721.4K | 3.36%498.22K | -3.20%531.24K | -3.20%531.24K | -14.17%516.42K | -41.02%410.25K |
Prepaid assets | -30.96%158.63K | 34.41%163.09K | 34.41%163.09K | 42.00%222.96K | 60.02%280.46K | 77.12%229.78K | 12.95%121.34K | 12.95%121.34K | -15.86%157.02K | 0.50%175.27K |
Total current assets | -64.09%879.56K | -48.92%1.26M | -48.92%1.26M | -49.98%1.26M | -23.39%1.79M | 17.16%2.45M | 1.87%2.46M | 1.87%2.46M | 161.38%2.52M | 130.89%2.33M |
Non current assets | ||||||||||
Net PPE | -26.18%689.21K | -23.10%755.81K | -23.10%755.81K | -24.23%796.88K | -24.02%863.54K | 18.63%933.65K | 30.53%982.86K | 30.53%982.86K | 269.33%1.05M | 201.17%1.14M |
-Gross PPE | -3.25%2.27M | -2.07%2.3M | -2.07%2.3M | -2.71%2.3M | -3.47%2.32M | 17.42%2.34M | 23.36%2.34M | 23.36%2.34M | 44.99%2.36M | 22.76%2.41M |
-Accumulated depreciation | -11.92%-1.58M | -13.11%-1.54M | -13.11%-1.54M | -14.55%-1.5M | -14.91%-1.46M | -16.63%-1.41M | -18.65%-1.36M | -18.65%-1.36M | 2.52%-1.31M | 19.75%-1.27M |
Goodwill and other intangible assets | ---- | --0 | --0 | --0 | -36.39%354.04K | -33.36%404.68K | -30.79%455.32K | -30.79%455.32K | -28.59%505.96K | -26.68%556.6K |
-Other intangible assets | ---- | ---- | ---- | ---- | -36.39%354.04K | -33.36%404.68K | -30.79%455.32K | -30.79%455.32K | -28.59%505.96K | -26.68%556.6K |
Total non current assets | -48.50%689.21K | -47.45%755.81K | -47.45%755.81K | -48.84%796.88K | -28.09%1.22M | -4.01%1.34M | 1.94%1.44M | 1.94%1.44M | 56.82%1.56M | 48.97%1.69M |
Total assets | -58.58%1.57M | -48.38%2.01M | -48.38%2.01M | -49.54%2.06M | -25.36%3M | 8.69%3.79M | 1.90%3.9M | 1.90%3.9M | 108.36%4.08M | 87.52%4.03M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 127.69%639.59K | 95.36%713.1K | 95.36%713.1K | 0.31%226.49K | -24.82%159.86K | -7.38%280.91K | 28.86%365.02K | 28.86%365.02K | -19.38%225.78K | -2.49%212.63K |
-accounts payable | 140.67%619.79K | 110.04%692.43K | 110.04%692.43K | 24.81%205.74K | 24.92%141.38K | 41.33%257.53K | 139.61%329.67K | 139.61%329.67K | 25.81%164.84K | 195.22%113.17K |
-Total tax payable | -15.30%19.8K | -41.53%20.67K | -41.53%20.67K | -65.95%20.75K | -81.42%18.48K | -80.69%23.38K | -75.73%35.36K | -75.73%35.36K | -59.11%60.94K | -44.66%99.46K |
Current accrued expenses | -23.58%177.53K | 524.43%144.77K | 524.43%144.77K | 18.78%343.44K | 23.99%260.17K | 25.62%232.31K | -88.66%23.19K | -88.66%23.19K | 35.06%289.15K | 4.34%209.82K |
Current debt and capital lease obligation | 145.63%2.2M | 87.14%1.43M | 87.14%1.43M | -63.47%240.16K | -61.74%222.42K | 213.10%896.13K | 145.23%763.84K | 145.23%763.84K | 56.89%657.42K | 24.02%581.29K |
-Current debt | 203.57%1.94M | 118.45%1.16M | 118.45%1.16M | ---- | ---- | 1,009.80%638.04K | 826.70%532.78K | 826.70%532.78K | 85.08%427.74K | 75.29%322.92K |
-Current capital lease obligation | 2.40%264.27K | 14.95%265.61K | 14.95%265.61K | 4.56%240.16K | -13.91%222.42K | 12.84%258.09K | -9.02%231.06K | -9.02%231.06K | 22.23%229.68K | -9.18%258.36K |
Current deferred liabilities | -89.38%74.66K | -73.65%229.33K | -73.65%229.33K | -52.44%485.43K | -56.03%543.04K | -55.56%702.8K | -56.00%870.18K | -56.00%870.18K | 151.19%1.02M | 205.22%1.24M |
Other current liabilities | --173.99K | --76.14K | --76.14K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 48.86%3.53M | 28.66%2.78M | 28.66%2.78M | -39.66%1.43M | -43.35%1.34M | -4.60%2.37M | -25.64%2.16M | -25.64%2.16M | 56.74%2.37M | 61.60%2.37M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -62.88%615.28K | -46.96%873.53K | -46.96%873.53K | 6.62%1.61M | 21.44%1.53M | 226.25%1.66M | 262.76%1.65M | 262.76%1.65M | 2,452.85%1.51M | 1,329.57%1.26M |
-Long term debt | -83.60%163.93K | -61.43%358.77K | -61.43%358.77K | 41.83%1.05M | 106.80%897.63K | 44,262.94%999.5K | 6,241.91%930.1K | 6,241.91%930.1K | 2,376.74%740.64K | 880.32%434.06K |
-Long term capital lease obligation | -31.40%451.35K | -28.18%514.76K | -28.18%514.76K | -27.42%555.95K | -23.33%634.38K | 30.09%657.93K | 63.15%716.73K | 63.15%716.73K | 2,531.02%766.02K | 1,781.98%827.45K |
Total non current liabilities | -62.88%615.28K | -46.96%873.53K | -46.96%873.53K | 6.62%1.61M | 21.44%1.53M | 226.25%1.66M | 262.76%1.65M | 262.76%1.65M | 2,452.85%1.51M | 1,329.57%1.26M |
Total liabilities | 2.89%4.14M | -4.04%3.65M | -4.04%3.65M | -21.69%3.04M | -20.83%2.87M | 34.57%4.03M | 13.33%3.81M | 13.33%3.81M | 146.66%3.88M | 133.63%3.63M |
Shareholders'equity | ||||||||||
Share capital | 7.83%45.92K | 5.69%44.92K | 5.69%44.92K | 5.99%43.72K | 5.99%43.72K | 3.24%42.59K | 3.03%42.5K | 3.03%42.5K | 0.27%41.25K | 0.27%41.25K |
-common stock | 7.83%45.92K | 5.69%44.92K | 5.69%44.92K | 5.99%43.72K | 5.99%43.72K | 3.24%42.59K | 3.03%42.5K | 3.03%42.5K | 0.27%41.25K | 0.27%41.25K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -49.92%-12.54M | -57.16%-11.18M | -57.16%-11.18M | -55.65%-10.07M | -46.36%-8.73M | -45.83%-8.36M | -26.70%-7.11M | -26.70%-7.11M | -17.65%-6.47M | -16.08%-5.97M |
Paid-in capital | 22.72%9.91M | 32.57%9.49M | 32.57%9.49M | 36.45%9.04M | 39.52%8.82M | 30.63%8.08M | 18.59%7.16M | 18.59%7.16M | 13.45%6.63M | 11.06%6.32M |
Total stockholders'equity | -969.83%-2.58M | -1,932.69%-1.64M | -1,932.69%-1.64M | -584.24%-978.62K | -66.93%131.01K | -149.00%-240.8K | -80.73%89.59K | -80.73%89.59K | -47.66%202.1K | -33.22%396.17K |
Total equity | -969.83%-2.58M | -1,932.69%-1.64M | -1,932.69%-1.64M | -584.24%-978.62K | -66.93%131.01K | -149.00%-240.8K | -80.73%89.59K | -80.73%89.59K | -47.66%202.1K | -33.22%396.17K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data