USD 0.82
(-12.6%)
Breakdown | 2023 | 2022 | 2021 |
---|---|---|---|
Total Assets | 18.74 Million | 15.48 Million | 18.88 Million |
Total Current Assets | 830 Thousand | 1.97 Million | 3.63 Million |
Cash And Short Term Investments | 89 Thousand | 178 Thousand | 1.01 Million |
Cash and Cash Equivalents | 89 Thousand | 178 Thousand | 1.01 Million |
Short Term Investments | - | - | - |
Net Receivables | 53 Thousand | 561 Thousand | 2.2 Million |
Inventory | 319 Thousand | 570 Thousand | 232 Thousand |
Other Current Assets | 368.99 Thousand | 667 Thousand | 191 Thousand |
Total Non-Current Assets | 17.91 Million | 13.5 Million | 15.24 Million |
Net PPE | 2.88 Million | 1.76 Million | 2.86 Million |
Good Will And Intangible Assets | 10.5 Million | 11.34 Million | 12.18 Million |
Good Will | 5.21 Million | 5.21 Million | 5.21 Million |
Intangible Assets | 5.28 Million | 6.12 Million | 6.96 Million |
Long-Term Investments | - | 9.83 Million | 80 Million |
Tax Assets | - | -9.83 Million | -80 Million |
Other Non Current Assets | 4.52 Million | 400 Thousand | 200 Thousand |
Other Assets | - | - | - |
Total Liabilities | 21.78 Million | 24.9 Million | 18.94 Million |
Total Current Liabilities | 20.42 Million | 21.95 Million | 16.35 Million |
Account Payables | 8.99 Million | 5.09 Million | 3.08 Million |
Tax Payables | - | - | - |
Short Term Debt | 5.07 Million | 3.69 Million | 3.41 Million |
Deferred Revenue | 3.73 Million | 1.8 Million | 1.42 Million |
Other Current Liabilities | 2.61 Million | 11.37 Million | 8.43 Million |
Total Non Current Liabilities | 1.36 Million | 2.94 Million | 2.59 Million |
Long-Term Debt | 1.28 Million | 625 Thousand | - |
Deferred Revenue Non Current | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - |
Other Non Current Liabilities | 86 Thousand | 2.3 Million | 2.3 Million |
Other Liabilities | - | - | - |
Total Equity | -3.04 Million | -9.41 Million | -63 Thousand |
Stock Holders Equity | -3.04 Million | -9.41 Million | -63 Thousand |
Common Stock | - | 9.73 Million | 80 Million |
Retained Earnings | -83.76 Million | -44.14 Million | -20.27 Million |
Accumulated other comprehensive income | - | - | - |
Common Stock Equity | -3.04 Million | -9.41 Million | -63 Thousand |
Capital Lease Obligation | 1.59 Million | - | - |
Total Investments | - | 9.83 Million | 80 Million |
Total Debt | 5.07 Million | 4.31 Million | 3.41 Million |
Net Debt | 4.99 Million | 4.14 Million | 2.4 Million |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Total Assets | 41.27 Million | 29.49 Million | 41.45 Million | 18.74 Million | 8.69 Million | 9.35 Million |
Total Current Assets | 4.07 Million | 4.44 Million | 15.86 Million | 830 Thousand | 17.17 Thousand | 39.88 Thousand |
Cash And Short Term Investments | 205 Thousand | 2.99 Million | 14.79 Million | 89 Thousand | 7525.00 | 39.88 Thousand |
Cash and Cash Equivalents | 205 Thousand | 2.99 Million | 14.79 Million | 89 Thousand | 7525.00 | 39.88 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 1.47 Million | 461 Thousand | 302 Thousand | 53 Thousand | 53 Thousand | 3000.00 |
Inventory | 1.9 Million | 361 Thousand | 422 Thousand | 319 Thousand | 319 Thousand | 400 Thousand |
Other Current Assets | 481 Thousand | 633 Thousand | 349 Thousand | 368.99 Thousand | 9648.00 | 439.99 Thousand |
Total Non-Current Assets | 37.2 Million | 25.04 Million | 25.58 Million | 17.91 Million | 8.67 Million | 9.31 Million |
Net PPE | 3 Million | 2.7 Million | 2.84 Million | 2.88 Million | 2.88 Million | 3.03 Million |
Good Will And Intangible Assets | 33.77 Million | 21.91 Million | 22.3 Million | 10.5 Million | 10.5 Million | 10.71 Million |
Good Will | 15.2 Million | 10.75 Million | 10.75 Million | 5.21 Million | 5.21 Million | 5.21 Million |
Intangible Assets | 18.57 Million | 11.15 Million | 11.55 Million | 5.28 Million | 5.28 Million | 5.49 Million |
Long-Term Investments | - | - | - | - | 8.67 Million | 9.31 Million |
Tax Assets | - | - | - | - | -17.91 Million | -17.77 Million |
Other Non Current Assets | 430 Thousand | 430 Thousand | 430 Thousand | 4.52 Million | 4.52 Million | 4.01 Million |
Other Assets | - | - | -1000.00 | - | - | - |
Total Liabilities | 32.74 Million | 25.34 Million | 37.09 Million | 21.78 Million | 3.52 Million | 3.33 Million |
Total Current Liabilities | 25.5 Million | 18.02 Million | 21.44 Million | 20.42 Million | 2.24 Million | 1.91 Million |
Account Payables | 10.57 Million | 6.69 Million | 6 Million | 8.99 Million | 8.99 Million | 8.12 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 3.62 Million | 3.49 Million | 5.27 Million | 5.07 Million | 1.35 Million | 1.1 Million |
Deferred Revenue | 1.32 Million | 43 Thousand | 91 Thousand | - | -8.99 Million | -8.12 Million |
Other Current Liabilities | 9.98 Million | 7.79 Million | 10.07 Million | 6.34 Million | 895.6 Thousand | 810.1 Thousand |
Total Non Current Liabilities | 7.23 Million | 7.31 Million | 15.64 Million | 1.36 Million | 1.27 Million | 1.42 Million |
Long-Term Debt | 1.13 Million | 1.1 Million | 1.19 Million | 1.28 Million | 1.28 Million | 1.98 Million |
Deferred Revenue Non Current | -1.00 | - | 13.77 Million | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 5.74 Million | 6.03 Million | 488 Thousand | 86 Thousand | -242.00 | -558.44 Thousand |
Other Liabilities | 1.00 | - | - | - | - | - |
Total Equity | 8.53 Million | 4.15 Million | 4.36 Million | -3.04 Million | 5.16 Million | 6.01 Million |
Stock Holders Equity | 8.53 Million | 4.15 Million | 4.36 Million | -3.04 Million | 5.16 Million | 6.01 Million |
Common Stock | - | - | - | - | 8.57 Million | 9.21 Million |
Retained Earnings | -92.92 Million | -85.24 Million | -82.82 Million | -83.76 Million | -3.4 Million | -3.19 Million |
Accumulated other comprehensive income | - | - | - | - | -10.87 Million | -11.51 Million |
Common Stock Equity | 8.53 Million | 4.15 Million | 4.36 Million | -3.04 Million | 5.16 Million | 6.01 Million |
Capital Lease Obligation | 1.13 Million | 1.1 Million | 1.52 Million | 1.59 Million | 1.59 Million | 1.66 Million |
Total Investments | - | - | - | - | 8.67 Million | 9.31 Million |
Total Debt | 4.76 Million | 4.6 Million | 6.47 Million | 6.35 Million | 1.35 Million | 1.1 Million |
Net Debt | 4.55 Million | 1.61 Million | -8.32 Million | 6.27 Million | 1.34 Million | 1.06 Million |
FCH
FMCCO
BGRIM-R
2169
6118
6694