(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 188.38%1.28M | 65.46%1.73M | 1,411.26%745.58K | 228.95%736.32K | 228.95%736.32K | 125.29%445.42K | 817.48%1.05M | -74.66%49.34K | 97.95%223.84K | 97.95%223.84K |
-Cash and cash equivalents | 188.38%1.28M | 65.46%1.73M | 1,411.26%745.58K | 228.95%736.32K | 228.95%736.32K | 125.29%445.42K | 817.48%1.05M | -74.66%49.34K | 97.95%223.84K | 97.95%223.84K |
Receivables | 25.21%246.71K | 7,335.85%511.51K | -75.69%159.4K | 62.80%1.04M | 62.80%1.04M | -61.87%197.04K | -98.58%6.88K | 114.46%655.82K | 99.66%635.94K | 99.66%635.94K |
-Accounts receivable | -63.95%46.23K | 22,761.03%472.77K | 4,189.12%88.7K | 49,780.56%1.03M | 49,780.56%1.03M | 6,101.35%128.24K | 0.00%2.07K | 0.00%2.07K | 0.00%2.07K | 0.00%2.07K |
-Notes receivable | --103.71K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Accrued interest receivable | --8.86K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Taxes receivable | 29.35%84.21K | 3,293.91%35.09K | 344.15%67.01K | ---- | ---- | --65.1K | -97.08%1.03K | --15.09K | ---- | ---- |
-Related party accounts receivable | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 111.85%634.97K | 116.66%630.18K | 116.66%630.18K |
-Other receivables | 0.16%3.7K | -3.28%3.65K | -0.14%3.69K | 2.41%3.78K | 2.41%3.78K | 1.37%3.7K | -2.65%3.78K | -7.67%3.7K | -6.39%3.69K | -6.39%3.69K |
Inventory | -46.62%1.01M | -70.93%527.62K | --738.12K | --1.22M | --1.22M | 1,811.86%1.89M | 1,733.23%1.81M | --0 | --0 | --0 |
Prepaid assets | 0.16%41.86K | -3.27%41.28K | -0.12%41.7K | 2.41%42.72K | 2.41%42.72K | 1.37%41.79K | -2.67%42.67K | -7.67%41.75K | -6.40%41.71K | -6.40%41.71K |
Restricted cash | 0.16%8.52K | -3.27%8.4K | -0.12%8.49K | 2.43%8.7K | 2.43%8.7K | 1.38%8.51K | -2.67%8.69K | -7.67%8.5K | -6.42%8.49K | -6.42%8.49K |
Other current assets | ---- | ---- | ---- | --55.27K | --55.27K | ---- | ---- | ---- | ---- | ---- |
Total current assets | 0.25%2.59M | -3.37%2.82M | 124.16%1.69M | 240.03%3.09M | 240.03%3.09M | 199.59%2.59M | 288.65%2.92M | 15.52%755.4K | 55.76%909.99K | 55.76%909.99K |
Non current assets | ||||||||||
Net PPE | -13.67%4.73M | -16.70%4.86M | -5.37%5.11M | -2.49%5.48M | -2.49%5.48M | -4.97%5.48M | -8.34%5.83M | -20.43%5.4M | -18.91%5.62M | -18.91%5.62M |
-Gross PPE | 0.96%9.09M | -2.55%8.94M | 8.56%9M | 63.81%9.2M | 63.81%9.2M | 9.72%9M | 5.63%9.17M | -7.20%8.29M | -18.91%5.62M | -18.91%5.62M |
-Accumulated depreciation | -23.69%-4.36M | -22.12%-4.08M | -34.64%-3.89M | ---3.72M | ---3.72M | -44.44%-3.53M | -43.83%-3.34M | -34.72%-2.89M | ---- | ---- |
Goodwill and other intangible assets | 0.16%264.01K | -3.27%260.37K | -0.12%263.01K | 2.41%269.46K | 2.41%269.46K | -92.26%263.58K | -92.57%269.18K | -92.95%263.33K | -92.85%263.12K | -92.85%263.12K |
-Goodwill | 0.16%264.01K | -3.27%260.37K | -0.12%263.01K | 2.41%269.46K | 2.41%269.46K | -92.26%263.58K | -92.57%269.18K | -92.95%263.33K | -92.85%263.12K | -92.85%263.12K |
Investments and advances | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -39.04%1.27M | -58.53%775.58K | -58.53%775.58K |
Related parties assets | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 111.85%634.97K | 116.66%630.18K | 116.66%630.18K |
Total non current assets | -13.04%4.99M | -16.11%5.12M | -22.50%5.38M | -13.66%5.75M | -13.66%5.75M | -41.05%5.74M | -42.73%6.1M | -44.99%6.94M | -46.66%6.66M | -46.66%6.66M |
Total assets | -8.91%7.59M | -11.98%7.94M | -8.10%7.07M | 16.86%8.84M | 16.86%8.84M | -21.46%8.33M | -20.88%9.02M | -42.01%7.69M | -42.08%7.57M | -42.08%7.57M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 60.86%13.3M | 65.23%13.03M | 68.86%12.8M | 111.88%14.41M | 111.88%14.41M | 32.03%8.27M | 87.22%7.88M | 51.19%7.58M | 72.91%6.8M | 72.91%6.8M |
-accounts payable | 6.16%2.84M | -3.94%2.71M | -9.52%2.36M | 28.24%2.95M | 28.24%2.95M | 37.63%2.67M | 68.24%2.82M | -21.45%2.61M | -20.41%2.3M | -20.41%2.3M |
-Total tax payable | --0 | --0 | --0 | 37.80%48.58K | 37.80%48.58K | --0 | --0 | --0 | --35.25K | --35.25K |
-Due to related parties current | 86.98%10.46M | 103.82%10.32M | 110.08%10.44M | 155.47%11.42M | 155.47%11.42M | 29.84%5.6M | 99.78%5.06M | 201.89%4.97M | 330.87%4.47M | 330.87%4.47M |
Current debt and capital lease obligation | 19.80%143.93K | 14.08%135.8K | 15.14%131.17K | 15.14%128.46K | 15.14%128.46K | 11.26%120.14K | -38.19%119.03K | 4.72%113.93K | 9.02%111.57K | 9.02%111.57K |
-Current debt | 0.00%986 | 0.00%986 | 0.00%986 | 0.00%986 | 0.00%986 | 0.00%986 | -98.81%986 | 0.00%986 | 0.00%986 | 0.00%986 |
-Current capital lease obligation | 19.97%142.94K | 14.20%134.81K | 15.27%130.19K | 15.27%127.48K | 15.27%127.48K | 11.37%119.15K | 7.76%118.05K | 4.76%112.94K | 9.11%110.59K | 9.11%110.59K |
Current deferred liabilities | --42.23K | --41.64K | --42.07K | --43.1K | --43.1K | ---- | ---- | ---- | --0 | --0 |
Other current liabilities | -66.99%7.97K | -0.91%16.17K | -36.32%7.93K | -46.97%8.02K | -46.97%8.02K | 126.25%24.16K | 31.37%16.32K | 10.51%12.45K | 91.41%15.13K | 91.41%15.13K |
Current liabilities | 60.41%13.49M | 64.86%13.22M | 68.44%12.98M | 110.60%14.59M | 110.60%14.59M | 31.83%8.41M | 81.59%8.02M | 50.11%7.71M | 71.33%6.93M | 71.33%6.93M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -11.47%1.09M | -13.74%1.11M | -10.22%1.16M | -7.25%1.22M | -7.25%1.22M | -7.58%1.23M | -10.83%1.29M | -15.10%1.29M | -13.64%1.32M | -13.64%1.32M |
-Long term capital lease obligation | -11.47%1.09M | -13.74%1.11M | -10.22%1.16M | -7.25%1.22M | -7.25%1.22M | -7.58%1.23M | -10.83%1.29M | -15.10%1.29M | -13.64%1.32M | -13.64%1.32M |
Due to related parties non current | ---- | ---- | ---- | --0 | --0 | -2.37%5.54M | -21.73%6.28M | -35.55%6M | -38.91%5.88M | -38.91%5.88M |
Derivative product liabilities | -76.61%414 | -30.50%647 | 101.74%696 | -27.40%355 | -27.40%355 | 278.21%1.77K | 21.86%931 | -68.06%345 | -97.79%489 | -97.79%489 |
Total non current liabilities | -83.91%1.09M | -85.30%1.11M | -84.09%1.16M | -82.99%1.22M | -82.99%1.22M | -3.34%6.77M | -20.06%7.56M | -32.68%7.29M | -35.57%7.2M | -35.57%7.2M |
Total liabilities | -3.96%14.58M | -8.03%14.33M | -5.72%14.14M | 11.95%15.81M | 11.95%15.81M | 13.42%15.18M | 12.29%15.59M | -6.06%15M | -7.16%14.13M | -7.16%14.13M |
Shareholders'equity | ||||||||||
Share capital | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K | 0.00%61.8K |
-common stock | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K | 0.00%61.7K |
-Preferred stock | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 | 0.00%100 |
Retained earnings | -0.78%-31.16M | -0.22%-30.63M | 0.73%-31.3M | -1.05%-31.11M | -1.05%-31.11M | -15.12%-30.92M | -15.01%-30.57M | -17.54%-31.53M | -17.21%-30.78M | -17.21%-30.78M |
Paid-in capital | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M | 0.00%24.99M |
Gains losses not affecting retained earnings | 8.57%-1.06M | 19.46%-985.64K | 0.58%-995.06K | -8.96%-1.09M | -8.96%-1.09M | -1.09%-1.16M | -8.49%-1.22M | 9.08%-1M | 10.07%-998.83K | 10.07%-998.83K |
Other equity interest | 0.03%175.44K | 0.08%175.44K | 0.11%175.44K | 0.15%175.44K | 0.15%175.44K | 0.16%175.39K | 0.17%175.29K | 0.21%175.25K | 0.26%175.18K | 0.26%175.18K |
Total stockholders'equity | -2.06%-7M | 2.59%-6.4M | 3.21%-7.07M | -6.29%-6.97M | -6.29%-6.97M | -146.36%-6.86M | -164.64%-6.57M | -170.47%-7.31M | -204.81%-6.56M | -204.81%-6.56M |
Total equity | -2.06%-7M | 2.59%-6.4M | 3.21%-7.07M | -6.29%-6.97M | -6.29%-6.97M | -146.36%-6.86M | -164.64%-6.57M | -170.47%-7.31M | -204.81%-6.56M | -204.81%-6.56M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data