(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q2)Jun 30, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1,765.56%362.61K | -37.95%19.44K | -8.89%31.33K | -76.28%34.38K | -76.28%34.38K | --39.2K | -67.81%144.95K | --144.95K | 256.76%450.31K | 1,056.73%126.22K |
-Cash and cash equivalents | 1,765.56%362.61K | -37.95%19.44K | -8.89%31.33K | -76.28%34.38K | -76.28%34.38K | --39.2K | -67.81%144.95K | --144.95K | 256.76%450.31K | 1,056.73%126.22K |
Receivables | 137.46%110.69K | -76.62%46.61K | -15.70%199.37K | 17.79%236.49K | 17.79%236.49K | --122.73K | 146.82%200.78K | --200.78K | 337.17%81.35K | 57.47%18.61K |
-Accounts receivable | 137.46%110.69K | -76.62%46.61K | 130.50%199.37K | -56.92%86.49K | -56.92%86.49K | --122.73K | 146.82%200.78K | --200.78K | 337.17%81.35K | 57.47%18.61K |
-Loans receivable | ---- | ---- | ---- | --150K | --150K | ---- | --0 | --0 | ---- | ---- |
Inventory | -43.39%38.73K | -19.73%68.42K | -17.06%85.24K | 92.68%102.78K | 92.68%102.78K | --117.59K | -47.12%53.34K | --53.34K | 76.76%100.88K | -8.95%57.07K |
Prepaid assets | -27.52%108.25K | 446.27%149.35K | --27.34K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash | -11.43%4.98K | --5.63K | --0 | 8.46%15.92K | 8.46%15.92K | --15.42K | -4.59%14.67K | --14.67K | --15.38K | --0 |
Other current assets | 18.01%122.07K | 64.80%103.44K | 42.10%62.77K | -32.05%44.17K | -32.05%44.17K | --81.14K | 17.56%65.01K | --65.01K | -58.70%55.3K | -5.24%133.9K |
Total current assets | 90.21%747.33K | -3.24%392.89K | -6.39%406.05K | -9.40%433.75K | -9.40%433.75K | --376.09K | -31.92%478.75K | --478.75K | 109.41%703.21K | 48.11%335.8K |
Non current assets | ||||||||||
Net PPE | 184.38%260.66K | -36.73%91.66K | -41.66%144.87K | -17.42%248.32K | -17.42%248.32K | --275.47K | -30.36%300.7K | --300.7K | 7.68%431.77K | 84.12%400.99K |
-Gross PPE | 45.56%620.19K | -9.14%426.07K | -31.07%468.92K | 3.24%680.25K | 3.24%680.25K | ---- | -11.24%658.92K | --658.92K | -0.07%742.36K | 47.26%742.87K |
-Accumulated depreciation | -7.51%-359.54K | -3.20%-334.41K | 24.98%-324.05K | -20.58%-431.93K | -20.58%-431.93K | ---- | -15.33%-358.22K | ---358.22K | 9.15%-310.59K | -19.26%-341.88K |
Goodwill and other intangible assets | -45.60%3.03M | -7.15%5.56M | -6.67%5.99M | -6.26%6.42M | -6.26%6.42M | --6.63M | -8.45%6.85M | --6.85M | --7.48M | --0 |
-Goodwill | 0.00%3.03M | 0.00%3.03M | 0.00%3.03M | 0.00%3.03M | 0.00%3.03M | --3.03M | -5.06%3.03M | --3.03M | --3.19M | --0 |
-Other intangible assets | ---- | -14.45%2.54M | -12.63%2.96M | -11.21%3.39M | -11.21%3.39M | --3.61M | -10.97%3.82M | --3.82M | --4.29M | ---- |
Total non current assets | -41.87%3.29M | -7.85%5.65M | -7.98%6.14M | -6.73%6.67M | -6.73%6.67M | --6.91M | -9.65%7.15M | --7.15M | 1,873.06%7.91M | 84.12%400.99K |
Total assets | -33.29%4.03M | -7.56%6.05M | -7.88%6.54M | -6.89%7.1M | -6.89%7.1M | --7.29M | -11.46%7.63M | --7.63M | 1,069.26%8.62M | 65.75%736.79K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -18.77%508.72K | 2.31%626.27K | -21.88%612.13K | 10.48%783.59K | 10.48%783.59K | --673.21K | -29.50%709.27K | --709.27K | 49.37%1.01M | 137.11%673.54K |
-accounts payable | -18.77%508.72K | 2.31%626.27K | -21.88%612.13K | 10.48%783.59K | 10.48%783.59K | --673.21K | -29.50%709.27K | --709.27K | 49.37%1.01M | 137.11%673.54K |
Current accrued expenses | 0.52%1.46M | 20.25%1.45M | 599.56%1.2M | -25.48%172.16K | -25.48%172.16K | --604.18K | -38.83%231.02K | --231.02K | 119.84%377.67K | --171.8K |
Current provisions | -17.66%1M | 93.27%1.22M | 2.02%630.4K | 1.12%617.94K | 1.12%617.94K | ---- | -5.62%611.12K | --611.12K | 119.91%647.49K | -39.13%294.43K |
Current debt and capital lease obligation | -21.18%1.53M | -70.69%1.94M | 65.32%6.62M | 1,667.50%4.01M | 1,667.50%4.01M | --387.15K | -65.39%226.66K | --226.66K | 3,406.47%654.9K | -50.47%18.68K |
-Current debt | -24.27%1.47M | -70.69%1.94M | 65.32%6.62M | 1,667.50%4.01M | 1,667.50%4.01M | --387.15K | -65.39%226.66K | --226.66K | 3,406.47%654.9K | -50.47%18.68K |
-Current capital lease obligation | --60.07K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 160.23%299.42K |
Other current liabilities | -11.08%118.74K | -98.20%133.53K | 4,600.82%7.43M | --158.11K | --158.11K | ---- | ---- | ---- | ---- | -42.88%20.33K |
Current liabilities | -18.94%5.31M | -62.02%6.55M | 168.82%17.25M | 200.29%6.42M | 200.29%6.42M | --2.1M | -31.48%2.14M | --2.14M | 111.02%3.12M | 35.04%1.48M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 187.59%115.04K | 0.00%40K | -87.93%40K | -82.00%331.47K | -82.00%331.47K | --3.28M | 3,094.38%1.84M | --1.84M | 26.74%57.66K | 4.42%45.49K |
-Long term debt | 0.00%40K | 0.00%40K | -87.93%40K | -82.00%331.47K | -82.00%331.47K | --3.28M | 3,094.38%1.84M | --1.84M | 26.74%57.66K | 4.42%45.49K |
-Long term capital lease obligation | --75.04K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Derivative product liabilities | -82.76%15.46K | -93.43%89.68K | 1.35%1.36M | 42.43%1.35M | 42.43%1.35M | --1.29M | -64.14%945.03K | --945.03K | 135.87%2.64M | --1.12M |
Other non current liabilities | ---- | -49.57%381.22K | --755.98K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -74.46%130.5K | -76.35%510.9K | 28.77%2.16M | -39.81%1.68M | -39.81%1.68M | --4.57M | 3.48%2.79M | --2.79M | 131.60%2.69M | 15.65%1.16M |
Total liabilities | -22.95%5.44M | -63.62%7.06M | 139.80%19.41M | 64.41%8.1M | 64.41%8.1M | --6.66M | -15.28%4.92M | --4.92M | 120.08%5.81M | 25.76%2.64M |
Shareholders'equity | ||||||||||
Share capital | 63.10%441.59K | 268.85%270.75K | 11.48%73.4K | 4.01%65.84K | 4.01%65.84K | --64.82K | 8.10%63.3K | --63.3K | 55.54%58.56K | 12.36%37.65K |
-common stock | 63.10%441.59K | 268.85%270.75K | 11.48%73.4K | 4.01%65.84K | 4.01%65.84K | --64.82K | 8.10%63.3K | --63.3K | 55.54%58.56K | 12.36%37.65K |
Retained earnings | -12.50%-40.58M | -7.51%-36.07M | -59.70%-33.56M | -23.17%-21.01M | -23.17%-21.01M | ---19.29M | -13.08%-17.06M | ---17.06M | -23.23%-15.09M | -15.31%-12.24M |
Paid-in capital | 11.31%38.86M | 68.38%34.91M | 3.92%20.73M | 1.28%19.95M | 1.28%19.95M | --19.84M | 10.48%19.7M | --19.7M | 73.10%17.83M | 15.38%10.3M |
Less: Treasury stock | 0.00%122.48K | 0.00%122.48K | --122.48K | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -38.59%-1.41M | 92.11%-1.02M | -1,194.57%-12.87M | -136.78%-994.29K | -136.78%-994.29K | --620.38K | -3.55%2.7M | --2.7M | 247.18%2.8M | -15.02%-1.9M |
Total equity | -38.59%-1.41M | 92.11%-1.02M | -1,194.57%-12.87M | -136.78%-994.29K | -136.78%-994.29K | --620.38K | -3.55%2.7M | --2.7M | 247.18%2.8M | -15.02%-1.9M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion with Explanatory Notes | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes |
No Data