USD 0.01
(380.95%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 10.07 Million | 10.38 Million | 11.9 Million | 11.57 Million | 14.82 Million | 18.63 Million |
Total Current Assets | 5.62 Million | 5.24 Million | 8.22 Million | 6.18 Million | 9.93 Million | 13.01 Million |
Cash And Short Term Investments | 4.03 Million | 2.57 Million | 5.74 Million | 4.76 Million | 3.01 Million | 5.74 Million |
Cash and Cash Equivalents | 4.03 Million | 2.57 Million | 5.74 Million | 4.76 Million | 3.01 Million | 5.74 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 612.55 Thousand | 1.77 Million | 1.68 Million | 1.17 Million | 2.36 Million | 2.79 Million |
Inventory | 104.05 Thousand | 293.72 Thousand | 316.07 Thousand | 112.71 Thousand | 827.53 Thousand | 48.17 Thousand |
Other Current Assets | 876.34 Thousand | 600.08 Thousand | 477.84 Thousand | 131.32 Thousand | 3.73 Million | 4.42 Million |
Total Non-Current Assets | 4.44 Million | 5.13 Million | 3.68 Million | 5.38 Million | 4.88 Million | 5.61 Million |
Net PPE | 1.26 Million | 1.89 Million | 383.67 Thousand | 696.13 Thousand | 1.12 Million | 210.2 Thousand |
Good Will And Intangible Assets | 3.18 Million | 3.18 Million | 3.25 Million | 3.34 Million | 1.41 Million | 1.33 Million |
Good Will | - | - | - | 1.99 Million | - | - |
Intangible Assets | 3.18 Million | 3.18 Million | 3.25 Million | 1.34 Million | 1.41 Million | 1.33 Million |
Long-Term Investments | - | - | - | 1.3 Million | 2.18 Million | 3.65 Million |
Tax Assets | - | - | - | - | 69.75 Thousand | 129.16 Thousand |
Other Non Current Assets | - | 50.19 Thousand | 51.16 Thousand | 47.04 Thousand | 93.82 Thousand | 282.07 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 10.07 Million | 2.79 Million | 3.6 Million | 1.51 Million | 1.69 Million | 388.57 Thousand |
Total Current Liabilities | 9.57 Million | 2.28 Million | 3.56 Million | 1.22 Million | 1.14 Million | 388.57 Thousand |
Account Payables | 383.8 Thousand | 587.96 Thousand | 21.59 Thousand | 18.9 Thousand | 153.79 Thousand | 56.97 Thousand |
Tax Payables | - | -42.58 Thousand | 86.65 Thousand | 35.08 Thousand | - | 22.99 Thousand |
Short Term Debt | 4.36 Million | 988.39 Thousand | 3.11 Million | 537.08 Thousand | 603.44 Thousand | 215.47 Thousand |
Deferred Revenue | - | -42.58 Thousand | 86.65 Thousand | 35.08 Thousand | - | 22.99 Thousand |
Other Current Liabilities | 4.82 Million | 750.11 Thousand | 345.98 Thousand | 633.32 Thousand | 386.62 Thousand | 93.12 Thousand |
Total Non Current Liabilities | 501.73 Thousand | 515.23 Thousand | 34.26 Thousand | 288.72 Thousand | 555.81 Thousand | - |
Long-Term Debt | 485.44 Thousand | 515.23 Thousand | 34.26 Thousand | 281.98 Thousand | 507.25 Thousand | - |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 16.28 Thousand | - | - | 6741.00 | 48.56 Thousand | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | -214.00 | 7.58 Million | 8.3 Million | 10.05 Million | 13.12 Million | 18.24 Million |
Stock Holders Equity | -161.19 Thousand | 7.26 Million | 7.83 Million | 9.36 Million | 13.31 Million | 18.29 Million |
Common Stock | 32.55 Million | 30.78 Million | 30.76 Million | 26.97 Million | 24.22 Million | 20.91 Million |
Retained Earnings | -42.26 Million | -31.3 Million | -23.2 Million | -20.75 Million | -10.68 Million | -2.91 Million |
Accumulated other comprehensive income | 6.54 Million | 4.77 Million | 274.87 Thousand | -723.82 Thousand | -219.63 Thousand | 290.73 Thousand |
Common Stock Equity | -161.19 Thousand | 7.26 Million | 7.83 Million | 9.36 Million | 13.31 Million | 18.29 Million |
Capital Lease Obligation | 558.91 Thousand | 777.83 Thousand | 263.63 Thousand | 491.63 Thousand | 792.06 Thousand | - |
Total Investments | - | - | - | 1.3 Million | 2.18 Million | 3.65 Million |
Total Debt | 4.85 Million | 1.5 Million | 3.14 Million | 819.07 Thousand | 1.11 Million | 215.47 Thousand |
Net Debt | 815.67 Thousand | -1.07 Million | -2.59 Million | -3.94 Million | -1.89 Million | -5.53 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Total Assets | 10.07 Million | 10.07 Million | 10.07 Million | 9.01 Million | 9.01 Million | 10.38 Million |
Total Current Assets | 5.62 Million | 5.62 Million | 5.62 Million | 4.03 Million | 4.03 Million | 5.24 Million |
Cash And Short Term Investments | 4.03 Million | 4.03 Million | 4.03 Million | 2.07 Million | 2.07 Million | 2.57 Million |
Cash and Cash Equivalents | 4.03 Million | 4.03 Million | 4.03 Million | 2.07 Million | 2.07 Million | 2.57 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 612.55 Thousand | 612.55 Thousand | 326.83 Thousand | 1 Million | 642.9 Thousand | 1.77 Million |
Inventory | 104.05 Thousand | 104.05 Thousand | 104.05 Thousand | 225.94 Thousand | 225.94 Thousand | 293.72 Thousand |
Other Current Assets | 876.34 Thousand | 876.34 Thousand | 1.16 Million | 731.56 Thousand | 1.09 Million | 600.08 Thousand |
Total Non-Current Assets | 4.44 Million | 4.44 Million | 4.44 Million | 4.98 Million | 4.98 Million | 5.13 Million |
Net PPE | 1.26 Million | 1.26 Million | 1.26 Million | 1.67 Million | 1.67 Million | 1.89 Million |
Good Will And Intangible Assets | 3.18 Million | 3.18 Million | 2.16 Million | 3.15 Million | 2.1 Million | 3.18 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 3.18 Million | 3.18 Million | 2.16 Million | 3.15 Million | 2.1 Million | 3.18 Million |
Long-Term Investments | - | - | - | - | - | - |
Tax Assets | - | - | - | - | - | - |
Other Non Current Assets | - | - | 1.01 Million | 148.18 Thousand | 1.2 Million | 50.19 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 10.07 Million | 10.07 Million | 10.07 Million | 3.55 Million | 3.55 Million | 2.79 Million |
Total Current Liabilities | 9.57 Million | 9.57 Million | 9.57 Million | 3 Million | 3 Million | 2.28 Million |
Account Payables | 383.8 Thousand | 383.8 Thousand | 383.8 Thousand | 729.77 Thousand | 729.77 Thousand | 587.96 Thousand |
Tax Payables | - | - | - | - | - | -42.58 Thousand |
Short Term Debt | 4.36 Million | 4.36 Million | 4.15 Million | 1.41 Million | 1.19 Million | 988.39 Thousand |
Deferred Revenue | - | - | - | 305.03 Thousand | - | -42.58 Thousand |
Other Current Liabilities | 4.82 Million | 4.82 Million | 5.03 Million | 557.52 Thousand | 1.07 Million | 750.11 Thousand |
Total Non Current Liabilities | 501.73 Thousand | 501.73 Thousand | 501.73 Thousand | 549.71 Thousand | 549.71 Thousand | 515.23 Thousand |
Long-Term Debt | 485.44 Thousand | 485.44 Thousand | 485.44 Thousand | 549.71 Thousand | 549.71 Thousand | 515.23 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 16.28 Thousand | 16.28 Thousand | 16.28 Thousand | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | -214.00 | -214.00 | -213.00 | 5.46 Million | 5.46 Million | 7.58 Million |
Stock Holders Equity | -161.19 Thousand | -161.19 Thousand | -161.19 Thousand | 5.23 Million | 5.23 Million | 7.26 Million |
Common Stock | 32.55 Million | 32.55 Million | 32.55 Million | 34.05 Million | 34.05 Million | 30.78 Million |
Retained Earnings | -42.26 Million | -42.26 Million | -42.24 Million | -36.31 Million | -36.29 Million | -31.3 Million |
Accumulated other comprehensive income | 6.54 Million | 6.54 Million | 9.53 Million | 4.48 Million | 7.47 Million | 4.77 Million |
Common Stock Equity | -161.19 Thousand | -161.19 Thousand | -161.19 Thousand | 5.23 Million | 5.23 Million | 7.26 Million |
Capital Lease Obligation | 558.91 Thousand | 558.91 Thousand | 558.91 Thousand | 665.85 Thousand | 665.85 Thousand | 777.83 Thousand |
Total Investments | - | - | - | - | - | - |
Total Debt | 4.85 Million | 4.85 Million | 4.64 Million | 1.96 Million | 1.74 Million | 1.5 Million |
Net Debt | 815.67 Thousand | 815.67 Thousand | 603.94 Thousand | -114.8 Thousand | -330.95 Thousand | -1.07 Million |
RH
BMO
HCG
GWSAF
FUN
FLOOF