USD 0.0
(5.26%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 27.77 Million | 32.58 Million | 37.89 Million | 15.21 Million | 2.31 Million | 1.74 Million |
Total Current Assets | 381.13 Thousand | 1.88 Million | 4.82 Million | 811.13 Thousand | 1.15 Million | 178.68 Thousand |
Cash And Short Term Investments | 115.52 Thousand | 216.46 Thousand | 1.73 Million | 155.79 Thousand | 109.49 Thousand | 137.49 Thousand |
Cash and Cash Equivalents | 115.52 Thousand | 216.46 Thousand | 1.73 Million | 155.79 Thousand | 109.49 Thousand | 137.49 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 27.45 Thousand | 17.32 Thousand | 14.38 Thousand | - | - | 1700.00 |
Inventory | 68.51 Thousand | 25.72 Thousand | 69.17 Thousand | - | - | 4200.00 |
Other Current Assets | 169.65 Thousand | 1.62 Million | 3.01 Million | 655.33 Thousand | 917.21 Thousand | 35.28 Thousand |
Total Non-Current Assets | 27.39 Million | 30.7 Million | 33.06 Million | 14.4 Million | 1.16 Million | 1.56 Million |
Net PPE | 13.37 Million | 15.27 Million | 16.16 Million | 14.38 Million | 983.2 Thousand | 1.55 Million |
Good Will And Intangible Assets | 13.94 Million | 15.41 Million | 16.88 Million | - | - | - |
Good Will | - | - | - | - | - | - |
Intangible Assets | 13.94 Million | 15.41 Million | 16.88 Million | - | - | - |
Long-Term Investments | 56.25 Thousand | 56.25 Thousand | - | - | - | - |
Tax Assets | - | -56.25 Thousand | - | - | - | - |
Other Non Current Assets | 20.63 Thousand | 20.63 Thousand | 20.63 Thousand | 20.63 Thousand | 178.19 Thousand | 10.5 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 38.57 Million | 32.66 Million | 24.88 Million | 10.12 Million | 5.25 Million | 4.6 Million |
Total Current Liabilities | 38.52 Million | 11.22 Million | 21.84 Million | 4.42 Million | 4.75 Million | 3.95 Million |
Account Payables | 3.49 Million | 3.51 Million | 2.8 Million | 963.28 Thousand | 641.14 Thousand | 576.02 Thousand |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 31.24 Million | 3.91 Million | 611.45 Thousand | 2.41 Million | 1.8 Million | 2.22 Million |
Deferred Revenue | 544.8 Thousand | 3.43 Million | - | - | 1.58 Million | 904.42 Thousand |
Other Current Liabilities | 3.24 Million | 355 Thousand | 18.43 Million | 1.04 Million | 729.16 Thousand | 250 Thousand |
Total Non Current Liabilities | 43.32 Thousand | 21.43 Million | 3.03 Million | 5.69 Million | 501.23 Thousand | 650.45 Thousand |
Long-Term Debt | 43.32 Thousand | 21.43 Million | 3.03 Million | 5.69 Million | 501.23 Thousand | 650.45 Thousand |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | - | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | -10.79 Million | -73.6 Thousand | 13.01 Million | 5.09 Million | -2.93 Million | -2.85 Million |
Stock Holders Equity | -10.79 Million | -73.6 Thousand | 13.01 Million | 5.18 Million | -2.85 Million | -2.85 Million |
Common Stock | 111.71 Thousand | 80.37 Thousand | 67.5 Thousand | 56.07 Thousand | 37.97 Thousand | 30.17 Thousand |
Retained Earnings | -183.79 Million | -167.53 Million | -150.03 Million | -53.68 Million | -46.42 Million | -41.22 Million |
Accumulated other comprehensive income | 390.02 Thousand | -2 Million | 20.13 Million | 136 Thousand | - | -1.32 Million |
Common Stock Equity | -10.79 Million | -73.6 Thousand | 13.01 Million | 5.18 Million | -2.85 Million | -2.85 Million |
Capital Lease Obligation | 43.32 Thousand | 212.99 Thousand | 286.25 Thousand | 275.4 Thousand | 275.4 Thousand | - |
Total Investments | 56.25 Thousand | 56.25 Thousand | - | - | - | - |
Total Debt | 31.28 Million | 25.35 Million | 3.64 Million | 8.11 Million | 2.3 Million | 2.87 Million |
Net Debt | 31.16 Million | 25.14 Million | 1.91 Million | 7.95 Million | 2.19 Million | 2.73 Million |
Breakdown | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Total Assets | 26.81 Million | 27.77 Million | 27.77 Million | 28.51 Million | 29.41 Million | 31.7 Million |
Total Current Assets | 248.96 Thousand | 381.13 Thousand | 381.13 Thousand | 333.93 Thousand | 337.18 Thousand | 1.79 Million |
Cash And Short Term Investments | 4978.00 | 115.52 Thousand | 115.52 Thousand | 36.31 Thousand | 47.09 Thousand | 69.77 Thousand |
Cash and Cash Equivalents | 4978.00 | 115.52 Thousand | 115.52 Thousand | 36.31 Thousand | 47.09 Thousand | 69.77 Thousand |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 22.16 Thousand | 27.45 Thousand | 27.45 Thousand | 16.32 Thousand | 2096.00 | 36.32 Thousand |
Inventory | 60.35 Thousand | 68.51 Thousand | 68.51 Thousand | 38.66 Thousand | 40.05 Thousand | 46.65 Thousand |
Other Current Assets | 161.47 Thousand | 169.65 Thousand | 169.65 Thousand | 242.63 Thousand | 247.94 Thousand | 1.64 Million |
Total Non-Current Assets | 26.56 Million | 27.39 Million | 27.39 Million | 28.18 Million | 29.08 Million | 29.9 Million |
Net PPE | 12.91 Million | 13.37 Million | 13.37 Million | 13.79 Million | 14.38 Million | 14.84 Million |
Good Will And Intangible Assets | 13.57 Million | 13.94 Million | 13.94 Million | 14.3 Million | 14.67 Million | 15.04 Million |
Good Will | - | - | - | - | - | - |
Intangible Assets | 13.57 Million | 13.94 Million | 13.94 Million | 14.3 Million | 14.67 Million | 15.04 Million |
Long-Term Investments | 56.25 Thousand | 56.25 Thousand | 56.25 Thousand | 56.25 Thousand | 166.16 Thousand | 56.25 Thousand |
Tax Assets | - | - | - | - | -166.16 Thousand | -56.25 Thousand |
Other Non Current Assets | 20.63 Thousand | 20.63 Thousand | 20.63 Thousand | 20.63 Thousand | 20.63 Thousand | 20.63 Thousand |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 39.7 Million | 38.57 Million | 38.57 Million | 35.44 Million | 32.36 Million | 32.55 Million |
Total Current Liabilities | 39.66 Million | 38.52 Million | 38.52 Million | 10.73 Million | 10.59 Million | 10.57 Million |
Account Payables | 3.68 Million | 3.49 Million | 3.49 Million | 3.67 Million | 3.67 Million | 3.54 Million |
Tax Payables | - | - | - | - | - | - |
Short Term Debt | 31.86 Million | 31.24 Million | 31.24 Million | 3.97 Million | 4.02 Million | 4.22 Million |
Deferred Revenue | 619.89 Thousand | 544.8 Thousand | 544.8 Thousand | 25 Thousand | 25 Thousand | 2.5 Million |
Other Current Liabilities | 3.49 Million | 3.24 Million | 3.24 Million | 3.05 Million | 2.86 Million | 305 Thousand |
Total Non Current Liabilities | 38.55 Thousand | 43.32 Thousand | 43.32 Thousand | 24.7 Million | 21.77 Million | 21.97 Million |
Long-Term Debt | 38.55 Thousand | 43.32 Thousand | 43.32 Thousand | 24.7 Million | 21.77 Million | 21.97 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | - | - | - | 5590.00 | - | - |
Other Liabilities | - | - | - | - | - | - |
Total Equity | -12.89 Million | -10.79 Million | -10.79 Million | -6.92 Million | -2.94 Million | -849.2 Thousand |
Stock Holders Equity | -12.89 Million | -10.79 Million | -10.79 Million | -6.92 Million | -2.94 Million | -849.2 Thousand |
Common Stock | 119.35 Thousand | 111.71 Thousand | 111.71 Thousand | 99.56 Thousand | 90.07 Thousand | 86.89 Thousand |
Retained Earnings | -186.71 Million | -183.79 Million | -183.79 Million | -178.42 Million | -172.95 Million | -170.23 Million |
Accumulated other comprehensive income | 390.02 Thousand | 390.02 Thousand | 390.02 Thousand | 390.02 Thousand | -1.95 Million | -1.8 Million |
Common Stock Equity | -12.89 Million | -10.79 Million | -10.79 Million | -6.92 Million | -2.94 Million | -849.2 Thousand |
Capital Lease Obligation | 38.55 Thousand | 43.32 Thousand | 43.32 Thousand | 5590.00 | 182.85 Thousand | 194.01 Thousand |
Total Investments | 56.25 Thousand | 56.25 Thousand | 56.25 Thousand | 56.25 Thousand | 166.16 Thousand | 56.25 Thousand |
Total Debt | 31.9 Million | 31.28 Million | 31.28 Million | 28.68 Million | 25.8 Million | 26.2 Million |
Net Debt | 31.9 Million | 31.16 Million | 31.16 Million | 28.64 Million | 25.75 Million | 26.13 Million |
MSDL
7678
PHYOF
TSCFY
MOG-B
KPLUF