(FY)Dec 31, 2012 | (Q4)Dec 31, 2012 | (Q3)Sep 30, 2012 | (Q2)Jun 30, 2012 | (Q1)Mar 31, 2012 | (FY)Dec 31, 2011 | (Q4)Dec 31, 2011 | (Q3)Sep 30, 2011 | (Q2)Jun 30, 2011 | (Q1)Mar 31, 2011 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 312.14%546.06K | 312.14%546.06K | --0 | --0 | --0 | -83.05%132.49K | -50.82%132.49K | -61.78%270.05K | --882.07K | --728.58K |
-Cash and cash equivalents | 312.14%546.06K | 312.14%546.06K | --0 | --0 | --0 | -83.05%132.49K | -50.82%132.49K | -61.78%270.05K | --882.07K | --728.58K |
Receivables | -43.25%2.48M | -43.25%2.48M | 114.62%3.03M | 450.01%3.54M | 243.16%4.32M | 158.33%4.37M | 560.24%4.37M | 1.76%1.41M | --643.13K | --1.26M |
-Accounts receivable | -34.74%1.06M | -34.74%1.06M | 18.23%1.34M | 255.63%1.31M | 188.90%1.75M | -3.75%1.63M | 145.99%1.63M | 2.55%1.14M | --368.13K | --604.41K |
-Related party accounts receivable | -48.30%1.42M | -48.30%1.42M | 512.83%1.69M | 710.22%2.23M | --2.57M | --2.74M | --2.74M | --275K | --275K | ---- |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --653.92K |
Prepaid assets | -83.60%8.56K | -83.60%8.56K | -99.85%7.06K | -99.81%5.35K | -99.62%8.59K | -24.52%52.15K | -96.58%52.15K | 98.32%4.65M | --2.84M | --2.24M |
Total current assets | -33.36%3.03M | -33.36%3.03M | -52.02%3.04M | -18.83%3.54M | 2.26%4.33M | 79.10%4.55M | 46.10%4.55M | 36.78%6.33M | --4.36M | --4.23M |
Non current assets | ||||||||||
Net PPE | -40.57%32.69K | -40.57%32.69K | -50.05%38.27K | -46.07%43.85K | -39.48%49.43K | 15.80%55.01K | -3.34%55.01K | -27.95%76.62K | --81.32K | --81.68K |
-Gross PPE | 0.00%97.58K | 0.00%97.58K | -15.87%97.58K | -15.87%97.58K | -10.26%97.58K | 39.68%97.58K | 39.68%97.58K | -19.22%115.99K | --115.99K | --108.75K |
-Accumulated depreciation | -52.41%-64.89K | -52.41%-64.89K | -50.64%-59.31K | -54.98%-53.73K | -77.92%-48.16K | -90.39%-42.58K | -228.58%-42.58K | -5.69%-39.37K | ---34.67K | ---27.07K |
Goodwill and other intangible assets | 0.00%476.36K | 0.00%476.36K | --476.36K | --476.36K | --476.36K | --476.36K | 5.55%476.36K | ---- | ---- | ---- |
-Goodwill | 0.00%476.36K | 0.00%476.36K | --476.36K | --476.36K | --476.36K | --476.36K | 5.55%476.36K | ---- | ---- | ---- |
Related parties assets | -48.30%1.42M | -48.30%1.42M | 512.83%1.69M | 710.22%2.23M | --2.57M | --2.74M | --2.74M | --275K | --275K | ---- |
Non current prepaid assets | 34.70%4.63M | 34.70%4.63M | --4.66M | --4.53M | --3.58M | 46.64%3.44M | --3.44M | ---- | ---- | ---- |
Total non current assets | 29.49%5.14M | 29.49%5.14M | 6,649.63%5.17M | 6,106.82%5.05M | 4,926.67%4.11M | 65.93%3.97M | 614.13%3.97M | -86.26%76.62K | --81.32K | --81.68K |
Total assets | -4.07%8.17M | -4.07%8.17M | 28.16%8.21M | 93.23%8.59M | 95.53%8.43M | 72.71%8.52M | 132.16%8.52M | 23.54%6.4M | --4.45M | --4.31M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 68.77%19.47M | 68.77%19.47M | 111.73%17.75M | --963.05K | -29.55%2.24M | 177.32%11.53M | 384.94%11.53M | 106.50%8.38M | ---- | --3.17M |
-accounts payable | 138.33%1.05M | 138.33%1.05M | -95.22%400.74K | --516.69K | -51.20%1.55M | -81.27%441.44K | 13.65%441.44K | --8.38M | ---- | --3.17M |
-Total tax payable | 76.71%17.64M | 76.71%17.64M | --16.49M | ---- | ---- | 606.05%9.98M | --9.98M | ---- | ---- | ---- |
-Due to related parties current | -30.33%772.67K | -30.33%772.67K | --863.11K | ---- | --687.22K | 185.53%1.11M | --1.11M | ---- | ---- | ---- |
-Other payable | ---- | ---- | ---- | --446.35K | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -29.80%1.39M | -29.80%1.39M | ---- | ---- | ---- | --1.97M | --1.97M | ---- | ---- | ---- |
Current debt and capital lease obligation | ---- | ---- | --816.31K | --517.53K | --593.83K | ---- | ---- | ---- | ---- | ---- |
-Current debt | ---- | ---- | --816.31K | --517.53K | --593.83K | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | -23.60%631.79K | -23.60%631.79K | --719.29K | --801.04K | ---- | --826.94K | -32.79%826.94K | ---- | ---- | ---- |
Current liabilities | 49.00%22.93M | 49.00%22.93M | 145.78%20.61M | 451.78%19.1M | 436.27%17.02M | 270.06%15.39M | 274.59%15.39M | 66.37%8.38M | --3.46M | --3.17M |
Non current liabilities | ||||||||||
Total non current liabilities | --0 | --0 | --0 | --0 | --0 | --35K | --35K | --0 | --0 | --0 |
Total liabilities | 48.66%22.93M | 48.66%22.93M | 145.78%20.61M | 451.78%19.1M | 436.27%17.02M | 270.90%15.43M | 275.44%15.43M | 66.37%8.38M | --3.46M | --3.17M |
Shareholders'equity | ||||||||||
Share capital | 0.00%49.21K | 0.00%49.21K | 0.00%49.21K | 0.00%49.21K | 102.39%49.21K | 102.39%49.21K | -29.00%49.21K | -29.00%49.21K | --49.21K | --24.32K |
-common stock | 0.00%49.21K | 0.00%49.21K | 0.00%49.21K | 0.00%49.21K | 102.39%49.21K | 102.39%49.21K | -29.00%49.21K | -29.00%49.21K | --49.21K | --24.32K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -55.20%-22.08M | -55.20%-22.08M | -112.01%-19.72M | -181.41%-17.84M | -177.25%-15.91M | -133.13%-14.23M | -99.29%-14.23M | -39.57%-9.3M | ---6.34M | ---5.74M |
Paid-in capital | 0.00%7.27M | 0.00%7.27M | 0.00%7.27M | 0.00%7.27M | 6.12%7.27M | 6.12%7.27M | 6.12%7.27M | 6.12%7.27M | --7.27M | --6.85M |
Gains losses not affecting retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Total stockholders'equity | -113.74%-14.76M | -113.74%-14.76M | -526.03%-12.4M | -1,169.47%-10.51M | -854.59%-8.59M | -990.92%-6.9M | -1,475.80%-6.9M | -1,476.30%-1.98M | --983.16K | --1.14M |
Total equity | -113.74%-14.76M | -113.74%-14.76M | -526.03%-12.4M | -1,169.47%-10.51M | -854.59%-8.59M | -990.92%-6.9M | -1,475.80%-6.9M | -1,476.30%-1.98M | --983.16K | --1.14M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data