(Q3)Sep 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Current assets | ||||||||
Cash, cash equivalents and short term investments | 1,326.55%28.26M | --4.08M | -75.07%1.38M | -75.07%1.38M | --1.98M | -70.58%5.55M | --5.55M | --18.85M |
-Cash and cash equivalents | 1,326.55%28.26M | --4.08M | -75.07%1.38M | -75.07%1.38M | --1.98M | -70.58%5.55M | --5.55M | --18.85M |
Receivables | 28.57%90K | --0 | --71K | --71K | --70K | --0 | --0 | --33K |
-Accounts receivable | 28.57%90K | --0 | --71K | --71K | --70K | --0 | --0 | --33K |
Inventory | 1,342.16%4.14M | --3.52M | 805.18%3.32M | 805.18%3.32M | --287K | 9.88%367K | --367K | --334K |
Prepaid assets | 788.55%2.33M | --159K | -20.27%232K | -20.27%232K | --262K | 10.65%291K | --291K | --263K |
Other current assets | 21.71%213K | --159K | -66.41%177K | -66.41%177K | --175K | 118.67%527K | --527K | --241K |
Total current assets | 1,162.34%35.03M | --7.92M | -22.98%5.19M | -22.98%5.19M | --2.78M | -65.87%6.73M | --6.73M | --19.72M |
Non current assets | ||||||||
Net PPE | 4.90%1.8M | --1.39M | -16.61%1.62M | -16.61%1.62M | --1.71M | 14.19%1.94M | --1.94M | --1.7M |
-Gross PPE | 32.30%4.41M | --3.47M | 6.76%3.39M | 6.76%3.39M | --3.33M | 28.70%3.18M | --3.18M | --2.47M |
-Accumulated depreciation | -61.35%-2.61M | ---2.08M | -43.31%-1.78M | -43.31%-1.78M | ---1.62M | -60.62%-1.24M | ---1.24M | ---772K |
Goodwill and other intangible assets | --70.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Goodwill | --44.29M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | --26.06M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | -40.74%16K | --20K | -11.54%23K | -11.54%23K | --27K | 18.18%26K | --26K | --22K |
Total non current assets | 4,045.09%72.17M | --1.41M | -16.54%1.64M | -16.54%1.64M | --1.74M | 14.24%1.97M | --1.97M | --1.72M |
Total assets | 2,273.69%107.2M | --9.32M | -21.52%6.83M | -21.52%6.83M | --4.52M | -59.44%8.7M | --8.7M | --21.44M |
Liabilities | ||||||||
Current liabilities | ||||||||
Payables | 109.33%4.42M | --4.72M | 278.83%3.83M | 278.83%3.83M | --2.11M | 74.91%1.01M | --1.01M | --578K |
-accounts payable | 109.33%4.42M | --4.72M | 278.83%3.83M | 278.83%3.83M | --2.11M | 74.91%1.01M | --1.01M | --578K |
Current accrued expenses | -69.55%1.23M | --4.49M | 228.45%3.5M | 228.45%3.5M | --4.03M | -8.74%1.07M | --1.07M | --1.17M |
Current debt and capital lease obligation | -99.52%142K | --47.77M | 311.47%39.76M | 311.47%39.76M | --29.42M | --9.66M | --9.66M | ---- |
-Current debt | ---- | --47.73M | 317.69%39.68M | 317.69%39.68M | --29.31M | --9.5M | --9.5M | ---- |
-Current capital lease obligation | 26.79%142K | --44K | -51.53%79K | -51.53%79K | --112K | --163K | --163K | --0 |
Other current liabilities | ---- | --158K | --78K | --78K | --118K | ---- | ---- | ---- |
Current liabilities | -78.57%7.92M | --59.29M | 275.79%48.73M | 275.79%48.73M | --36.95M | 401.08%12.97M | --12.97M | --2.59M |
Non current liabilities | ||||||||
Long term debt and capital lease obligation | 2,099.52%13.84M | --43K | 45.52%195K | 45.52%195K | --629K | --134K | --134K | --0 |
-Long term debt | 2,308.06%13.75M | ---- | --143K | --143K | --571K | ---- | ---- | ---- |
-Long term capital lease obligation | 46.55%85K | --43K | -61.19%52K | -61.19%52K | --58K | --134K | --134K | --0 |
Non current deferred liabilities | --2.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Derivative product liabilities | --2.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | --0 | --91.47M | 0.00%91.47M | 0.00%91.47M | --91.47M | 0.00%91.47M | --91.47M | --91.47M |
Other non current liabilities | 36,060.00%3.62M | --7K | 166.67%8K | 166.67%8K | --10K | -40.00%3K | --3K | --5K |
Total non current liabilities | -75.34%22.72M | --91.52M | 0.07%91.67M | 0.07%91.67M | --92.11M | 0.14%91.61M | --91.61M | --91.47M |
Total liabilities | -76.26%30.64M | --150.81M | 34.26%140.4M | 34.26%140.4M | --129.06M | 11.18%104.57M | --104.57M | --94.06M |
Shareholders'equity | ||||||||
Share capital | 0.00%1K | --1K | 0.00%1K | 0.00%1K | --1K | 0.00%1K | --1K | --1K |
-common stock | 0.00%1K | --1K | 0.00%1K | 0.00%1K | --1K | 0.00%1K | --1K | --1K |
Retained earnings | 89.52%-13.22M | ---143.22M | -39.30%-135.21M | -39.30%-135.21M | ---126.06M | -32.26%-97.06M | ---97.06M | ---73.39M |
Paid-in capital | 5,913.80%89.79M | --1.72M | 39.46%1.61M | 39.46%1.61M | --1.49M | 51.11%1.15M | --1.15M | --763K |
Gains losses not affecting retained earnings | -133.33%-9K | --20K | -39.29%17K | -39.29%17K | --27K | 600.00%28K | --28K | --4K |
Total stockholders'equity | 161.47%76.56M | ---141.48M | -39.32%-133.58M | -39.32%-133.58M | ---124.54M | -32.03%-95.88M | ---95.88M | ---72.62M |
Total equity | 161.47%76.56M | ---141.48M | -39.32%-133.58M | -39.32%-133.58M | ---124.54M | -32.03%-95.88M | ---95.88M | ---72.62M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | Unqualified Opinion with Explanatory Notes |
No Data