USD 5.16
(-2.64%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 56.16 Million | 55.63 Million | 77.15 Million | 30.7 Million | 7.78 Million | 4.54 Million |
Total Current Assets | 15.94 Million | 12.35 Million | 11.56 Million | 19.78 Million | 5.73 Million | 3.33 Million |
Cash And Short Term Investments | 10.34 Million | 5.47 Million | 7.46 Million | 17.57 Million | 4.18 Million | 1.84 Million |
Cash and Cash Equivalents | 10.34 Million | 5.47 Million | 7.46 Million | 17.57 Million | 4.18 Million | 1.84 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 4.67 Million | 4.25 Million | 2.78 Million | 987 Thousand | 549 Thousand | 499 Thousand |
Inventory | 382 Thousand | 679 Thousand | 231 Thousand | 504 Thousand | 382 Thousand | 270 Thousand |
Other Current Assets | 543 Thousand | 674 Thousand | 74 Thousand | 711 Thousand | 620 Thousand | 371 Thousand |
Total Non-Current Assets | 40.21 Million | 43.28 Million | 65.59 Million | 10.92 Million | 2.05 Million | 1.21 Million |
Net PPE | 1.67 Million | 4.39 Million | 3.52 Million | 2.73 Million | 206 Thousand | 124 Thousand |
Good Will And Intangible Assets | 33.01 Million | 36.17 Million | 59.13 Million | 524 Thousand | 737 Thousand | 439 Thousand |
Good Will | 9.45 Million | 9.45 Million | 36.97 Million | 272 Thousand | 272 Thousand | 272 Thousand |
Intangible Assets | 23.55 Million | 26.72 Million | 22.16 Million | 252 Thousand | 465 Thousand | 167 Thousand |
Long-Term Investments | 1.76 Million | 1.25 Million | 1.63 Million | 1.45 Million | 567 Thousand | 194 Thousand |
Tax Assets | - | -1.25 Million | 986 Thousand | 6.05 Million | -567 Thousand | -194 Thousand |
Other Non Current Assets | 3.75 Million | 2.7 Million | 313 Thousand | 156 Thousand | 1.1 Million | 653 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 11.54 Million | 14.17 Million | 11.21 Million | 4.94 Million | 3.39 Million | 2.54 Million |
Total Current Liabilities | 10.26 Million | 10.39 Million | 10.57 Million | 2.56 Million | 2.88 Million | 2.01 Million |
Account Payables | 769 Thousand | 1.2 Million | 476 Thousand | 561 Thousand | 86 Thousand | 155 Thousand |
Tax Payables | 53 Thousand | 79 Thousand | 24 Thousand | 438 Thousand | 529 Thousand | 480 Thousand |
Short Term Debt | 1.21 Million | 878 Thousand | 2.43 Million | 101 Thousand | 80 Thousand | 84 Thousand |
Deferred Revenue | 2.39 Million | 3.33 Million | 2.73 Million | 778 Thousand | 791 Thousand | 641 Thousand |
Other Current Liabilities | 5.89 Million | 4.96 Million | 4.92 Million | 1.12 Million | 1.92 Million | 1.13 Million |
Total Non Current Liabilities | 1.28 Million | 3.78 Million | 647 Thousand | 2.37 Million | 510 Thousand | 538 Thousand |
Long-Term Debt | 592 Thousand | 3.53 Million | 357 Thousand | 1.92 Million | 87 Thousand | 116 Thousand |
Deferred Revenue Non Current | 198 Thousand | 247 Thousand | 290 Thousand | 450 Thousand | 423 Thousand | 422 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 221 Thousand | 345 Thousand | 483 Thousand | 505 Thousand | 509 Thousand | 422 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 44.61 Million | 41.45 Million | 65.93 Million | 25.76 Million | 4.38 Million | 2 Million |
Stock Holders Equity | 44.61 Million | 41.45 Million | 65.93 Million | 25.76 Million | 4.38 Million | 2 Million |
Common Stock | 26 Thousand | 26 Thousand | 22 Thousand | 18 Thousand | 15 Thousand | 14 Thousand |
Retained Earnings | -88.46 Million | -87.94 Million | -52.53 Million | -50.08 Million | -58.02 Million | -59.16 Million |
Accumulated other comprehensive income | 166 Thousand | 187 Thousand | 12 Thousand | - | - | -1.75 Million |
Common Stock Equity | 44.61 Million | 41.45 Million | 65.93 Million | 25.76 Million | 4.38 Million | 2 Million |
Capital Lease Obligation | 496 Thousand | 1.3 Million | 914 Thousand | 85 Thousand | 167 Thousand | 144 Thousand |
Total Investments | 1.76 Million | 1.25 Million | 1.63 Million | 1.45 Million | 567 Thousand | 194 Thousand |
Total Debt | 2.29 Million | 4.41 Million | 2.78 Million | 2.02 Million | 167 Thousand | 200 Thousand |
Net Debt | -8.04 Million | -1.06 Million | -4.68 Million | -15.55 Million | -4.01 Million | -1.64 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 59.63 Million | 57.46 Million | 56.16 Million | 56.16 Million | 55.33 Million | 54.07 Million |
Total Current Assets | 20.25 Million | 17.44 Million | 15.94 Million | 15.94 Million | 15.61 Million | 14.04 Million |
Cash And Short Term Investments | 13.61 Million | 11.04 Million | 10.34 Million | 10.34 Million | 7.73 Million | 4.2 Million |
Cash and Cash Equivalents | 13.61 Million | 11.04 Million | 10.34 Million | 10.34 Million | 7.73 Million | 4.2 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 5 Million | 5.1 Million | 4.67 Million | 4.67 Million | 4.68 Million | 4.28 Million |
Inventory | 554 Thousand | 381 Thousand | 382 Thousand | 382 Thousand | 472 Thousand | 693 Thousand |
Other Current Assets | 1.07 Million | 922 Thousand | 543 Thousand | 543 Thousand | 468 Thousand | 483 Thousand |
Total Non-Current Assets | 39.38 Million | 40.02 Million | 40.21 Million | 40.21 Million | 39.71 Million | 40.03 Million |
Net PPE | 1.22 Million | 1.45 Million | 1.67 Million | 1.67 Million | 1.92 Million | 1.75 Million |
Good Will And Intangible Assets | 31.49 Million | 32.25 Million | 33.01 Million | 33.01 Million | 33.8 Million | 34.59 Million |
Good Will | 9.45 Million | 9.45 Million | 9.45 Million | 9.45 Million | 9.45 Million | 9.45 Million |
Intangible Assets | 22.03 Million | 22.79 Million | 23.55 Million | 23.55 Million | 24.34 Million | 25.14 Million |
Long-Term Investments | 2.33 Million | 2.18 Million | 1.76 Million | 1.76 Million | 1.96 Million | 1.8 Million |
Tax Assets | - | -1.00 | - | - | -1.96 Million | -1.8 Million |
Other Non Current Assets | 4.33 Million | 4.13 Million | 3.75 Million | 3.75 Million | 3.98 Million | 3.68 Million |
Other Assets | - | 1.00 | - | - | - | - |
Total Liabilities | 11.45 Million | 10.7 Million | 11.54 Million | 11.54 Million | 11.64 Million | 13.01 Million |
Total Current Liabilities | 10.44 Million | 9.61 Million | 10.26 Million | 10.26 Million | 10.09 Million | 9.63 Million |
Account Payables | 908 Thousand | 619 Thousand | 769 Thousand | 769 Thousand | 2.13 Million | 1.96 Million |
Tax Payables | 1.56 Million | 80 Thousand | 53 Thousand | 53 Thousand | 1.21 Million | 977 Thousand |
Short Term Debt | 1 Million | 1.2 Million | 1.21 Million | 1.21 Million | 1.13 Million | 949 Thousand |
Deferred Revenue | 2.72 Million | 2.89 Million | 2.39 Million | 2.39 Million | 2.97 Million | 3.18 Million |
Other Current Liabilities | 5.8 Million | 4.89 Million | 5.89 Million | 5.89 Million | 3.85 Million | 3.54 Million |
Total Non Current Liabilities | 1 Million | 1.08 Million | 1.28 Million | 1.28 Million | 1.55 Million | 3.37 Million |
Long-Term Debt | 356 Thousand | 475 Thousand | 592 Thousand | 592 Thousand | 1.34 Million | 3.15 Million |
Deferred Revenue Non Current | 278 Thousand | 198 Thousand | 198 Thousand | 198 Thousand | 205 Thousand | 225 Thousand |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 278 Thousand | 202 Thousand | 496 Thousand | 221 Thousand | 247 Thousand | 286 Thousand |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 48.18 Million | 46.76 Million | 44.61 Million | 44.61 Million | 43.68 Million | 41.06 Million |
Stock Holders Equity | 48.18 Million | 46.76 Million | 44.61 Million | 44.61 Million | 43.68 Million | 41.06 Million |
Common Stock | 27 Thousand | 27 Thousand | 26 Thousand | 26 Thousand | 26 Thousand | 26 Thousand |
Retained Earnings | -87.44 Million | -88.03 Million | -88.46 Million | -88.46 Million | -88.52 Million | -90.23 Million |
Accumulated other comprehensive income | 166 Thousand | 167 Thousand | 166 Thousand | 166 Thousand | 186 Thousand | 163 Thousand |
Common Stock Equity | 48.18 Million | 46.76 Million | 44.61 Million | 44.61 Million | 43.68 Million | 41.06 Million |
Capital Lease Obligation | 376 Thousand | 416 Thousand | 496 Thousand | 496 Thousand | 1.31 Million | 1.06 Million |
Total Investments | 2.33 Million | 2.18 Million | 1.76 Million | 1.76 Million | 1.96 Million | 1.8 Million |
Total Debt | 1.73 Million | 2.09 Million | 2.29 Million | 2.29 Million | 2.47 Million | 4.09 Million |
Net Debt | -11.87 Million | -8.94 Million | -8.04 Million | -8.04 Million | -5.25 Million | -101 Thousand |
MRM
KRG
300199
06N
BAC-PK
FMCCJ