(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --8.02M | 810.34%45.52M | 598.97%34.95M | --9.06M | --9.06M | 175.76%5M | --5M | --0 | --1.81M | --18.99K |
-Cash and cash equivalents | --8.02M | 546.34%32.32M | 463.27%28.16M | --695.29K | --695.29K | 175.76%5M | --5M | --0 | --1.81M | --18.99K |
-Short-term investments | --0 | --13.2M | --6.78M | --8.37M | --8.37M | ---- | ---- | --0 | ---- | ---- |
Receivables | --4.68M | 191.13%3.18M | 286.02%4.24M | 1,171.22%10.44M | --10.44M | -84.53%1.09M | --1.1M | -80.72%821.54K | --7.06M | --4.26M |
-Accounts receivable | --2M | 242.19%3.18M | 345.60%4.24M | 1,447.58%10.44M | --10.44M | 5.14%928.86K | --950.53K | 236.79%674.83K | --883.45K | --200.37K |
-Related party accounts receivable | --2.69M | ---- | ---- | --0 | --0 | -97.36%162.92K | --146.71K | -96.39%146.71K | --6.17M | --4.06M |
Inventory | --851.48K | 620.77%1.11M | 126.75%912.79K | 316.11%689.27K | --689.27K | 40.85%153.92K | --402.55K | 175.25%165.65K | --109.28K | --60.18K |
Prepaid assets | --9.7K | -72.94%44.34K | 71.66%54.94K | 120.88%80.27K | --80.27K | 275.16%163.86K | --32K | 17.91%36.34K | --43.68K | --30.82K |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --201.94K | --254.63K |
Other current assets | --64.98K | --158.05K | ---- | --33.85K | --33.85K | ---- | ---- | ---- | ---- | ---- |
Total current assets | --13.63M | 680.20%50.01M | 514.71%40.15M | 1,884.39%20.31M | --20.31M | -30.53%6.41M | --6.53M | -77.88%1.02M | --9.23M | --4.63M |
Non current assets | ||||||||||
Net PPE | --85.78M | 133.09%87.4M | 93.31%73.78M | 93.53%75.16M | --75.16M | 40.47%37.5M | --38.17M | 245.72%38.84M | --26.69M | --11.23M |
-Gross PPE | --85.78M | 133.09%87.4M | 89.98%73.78M | 102.63%79.82M | --79.82M | 35.79%37.5M | --38.84M | 237.42%39.39M | --27.61M | --11.68M |
-Accumulated depreciation | ---- | ---- | ---- | -735.65%-4.66M | ---4.66M | ---- | ---670.06K | -26.31%-557.97K | ---920.92K | ---441.75K |
Related parties assets | --2.69M | ---- | ---- | --0 | --0 | -97.36%162.92K | --146.71K | -96.39%146.71K | --6.17M | --4.06M |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --500K | --500K |
Total non current assets | --85.78M | 133.09%87.4M | 93.31%73.78M | 93.53%75.16M | --75.16M | 37.89%37.5M | --38.17M | 230.99%38.84M | --27.19M | --11.73M |
Total assets | --99.4M | 212.96%137.41M | 154.89%113.93M | 139.52%95.47M | --95.47M | 20.56%43.91M | --44.7M | 143.64%39.86M | --36.42M | --16.36M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | --15.99M | 5,164.12%55.64M | 7,884.86%40.54M | 4,833.21%39.08M | --39.08M | 74.05%1.06M | --507.7K | 326.20%792.14K | --607.28K | --185.86K |
-accounts payable | --1.44M | 35.42%908.52K | 99.00%1.01M | -30.94%547.02K | --547.02K | 10.47%670.89K | --507.7K | 326.20%792.14K | --607.28K | --185.86K |
-Due to related parties current | --14.55M | 14,076.56%54.73M | --39.53M | --38.53M | --38.53M | --386.07K | ---- | --0 | ---- | ---- |
Current accrued expenses | --1.7M | 211.46%878.44K | 254.35%885.35K | 265.96%634.3K | --634.3K | -4.44%282.05K | --249.85K | 21.52%173.32K | --295.14K | --142.63K |
Current debt and capital lease obligation | --43.82K | --59.8K | ---- | ---- | ---- | ---- | ---- | ---- | --992.14K | --992.16K |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --992.14K | --992.16K |
-Current capital lease obligation | --43.82K | --59.8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | --741.7K | --32.81K | --179.33K | --215.84K | --215.84K | ---- | ---- | --0 | --103.59K | ---- |
Current liabilities | --18.47M | 4,127.82%56.61M | 5,391.86%41.6M | 4,035.64%39.93M | --39.93M | -32.99%1.34M | --757.55K | -26.89%965.47K | --2M | --1.32M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.79M | --6.29M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.79M | --6.29M |
Derivative product liabilities | --9.66M | --14.49M | --6.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | --9.66M | --14.49M | --6.2M | --0 | --0 | --0 | --0 | --0 | --5.79M | --6.29M |
Total liabilities | --28.13M | 5,209.70%71.1M | 6,209.68%47.8M | 4,035.64%39.93M | --39.93M | -82.81%1.34M | --757.55K | -87.31%965.47K | --7.79M | --7.61M |
Shareholders'equity | ||||||||||
Share capital | --111.98K | 187.02%108.58K | -32.51%25.53K | --6.87K | --6.87K | --37.83K | --37.83K | --0 | --0 | --0 |
-common stock | --105.98K | 222.27%102.58K | -38.64%19.53K | --874 | --874 | --31.83K | --31.83K | --0 | --0 | --0 |
-Preferred stock | --6K | 0.00%6K | 0.00%6K | --6K | --6K | --6K | --6K | --0 | ---- | ---- |
Retained earnings | --2.02M | -111,574.94%-2.87M | --9.08M | --8.35M | --8.35M | -100.04%-2.57K | ---- | --0 | --6.8M | --3.61M |
Paid-in capital | --69.14M | 62.39%69.07M | 29.89%57.03M | --47.19M | --47.19M | 94.84%42.53M | --43.9M | --0 | --21.83M | --5.14M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --38.89M | ---- | ---- |
Total stockholders'equity | --71.27M | 55.78%66.31M | 50.50%66.13M | 42.81%55.54M | --55.54M | 48.68%42.57M | --43.94M | 344.45%38.89M | --28.63M | --8.75M |
Total equity | --71.27M | 55.78%66.31M | 50.50%66.13M | 42.81%55.54M | --55.54M | 48.68%42.57M | --43.94M | 344.45%38.89M | --28.63M | --8.75M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- |
No Data
No Data