(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -69.91%16.43M | -6.20%41.48M | 57.42%65.53M | 57.42%65.53M | -39.48%32.26M | -19.85%54.61M | 35.07%44.22M | -13.13%41.63M | -13.13%41.63M | -33.73%53.32M |
-Cash and cash equivalents | -69.91%16.43M | -6.20%41.48M | 57.42%65.53M | 57.42%65.53M | -39.48%32.26M | -19.85%54.61M | 35.07%44.22M | -13.13%41.63M | -13.13%41.63M | -33.73%53.32M |
Receivables | -39.27%97.49M | -32.44%107.99M | -24.38%114.75M | -24.38%114.75M | 62.89%140.58M | 119.50%160.53M | 194.72%159.85M | 256.73%151.74M | 256.73%151.74M | 153.18%86.3M |
-Accounts receivable | -39.00%97.49M | -33.86%105.15M | -24.38%114.75M | -24.38%114.75M | 62.74%139.57M | 120.03%159.81M | 196.73%158.99M | 261.31%151.74M | 261.31%151.74M | 155.07%85.77M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | --754K | ---- | ---- | ---- | ---- | ---- |
-Other receivables | ---- | 230.65%2.84M | ---- | ---- | -53.26%251K | 43.40%717K | 30.99%858K | ---- | ---- | 15.73%537K |
Inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 128.89%911K |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 20.79%21.65M |
Other current assets | 171.56%9.55M | 12.14%6.65M | -22.71%3.07M | -22.71%3.07M | 381,900.00%3.82M | --3.52M | --5.93M | 4.78%3.97M | 4.78%3.97M | --1K |
Total current assets | -43.53%123.47M | -25.66%156.11M | -7.09%183.35M | -7.09%183.35M | 8.93%176.66M | 33.04%218.65M | 94.94%210M | 108.18%197.34M | 108.18%197.34M | 22.07%162.18M |
Non current assets | ||||||||||
Net PPE | -55.18%69.84M | 14.12%157.19M | 20.92%157.13M | 20.92%157.13M | 775.38%158.66M | 799.11%155.83M | 715.29%137.74M | 712.56%129.94M | 712.56%129.94M | 12.14%18.13M |
-Gross PPE | -48.92%86.11M | 15.56%172.79M | 22.06%171.56M | 22.06%171.56M | 539.32%172.3M | 561.06%168.59M | 526.77%149.52M | 541.79%140.56M | 541.79%140.56M | 28.85%26.95M |
-Accumulated depreciation | -27.51%-16.27M | -32.43%-15.6M | -35.96%-14.43M | -35.96%-14.43M | -54.55%-13.64M | -56.13%-12.76M | -69.20%-11.78M | -79.62%-10.61M | -79.62%-10.61M | -85.69%-8.83M |
Goodwill and other intangible assets | -72.17%199M | -64.91%252.93M | -68.69%258.08M | -68.69%258.08M | 22.66%629.53M | 38.40%715.18M | 38.66%720.83M | 57.18%824.23M | 57.18%824.23M | 0.43%513.23M |
-Goodwill | -73.97%156.84M | -73.97%156.84M | -77.61%156.84M | -77.61%156.84M | 12.38%522.64M | 29.64%602.64M | 29.81%602.64M | 50.82%700.64M | 50.82%700.64M | 3.47%465.06M |
-Other intangible assets | -62.53%42.16M | -18.70%96.09M | -18.08%101.24M | -18.08%101.24M | 121.91%106.89M | 116.90%112.54M | 112.55%118.19M | 106.63%123.59M | 106.63%123.59M | -21.78%48.17M |
Related parties assets | ---- | ---- | ---- | ---- | --754K | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | ---- | ---- | --0 | --0 | -66.11%896K | -54.44%1.05M | -0.97%1.84M | -14.55%1.69M | -14.55%1.69M | 26.87%2.64M |
Other non current assets | 2.46%61.73M | 75.79%47.97M | 40.95%24.74M | 40.95%24.74M | 720.42%92.36M | 629.41%60.25M | 896.57%27.29M | 9.96%17.55M | 9.96%17.55M | 915.15%11.26M |
Total non current assets | -64.54%330.58M | -48.40%458.09M | -54.80%439.95M | -54.80%439.95M | 61.66%881.45M | 71.18%932.32M | 63.98%887.71M | 74.35%973.41M | 74.35%973.41M | 2.80%545.25M |
Total assets | -60.55%454.04M | -44.05%614.2M | -46.76%623.3M | -46.76%623.3M | 49.57%1.06B | 62.34%1.15B | 69.12%1.1B | 79.26%1.17B | 79.26%1.17B | 6.66%707.43M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -53.71%10.23M | -2.47%7.93M | -31.69%6.47M | -31.69%6.47M | -30.03%9.39M | 141.23%22.09M | 57.48%8.13M | 204.31%9.46M | 204.31%9.46M | 136.43%13.42M |
-accounts payable | -2.58%8.45M | -17.58%6.7M | -18.37%6.28M | -18.37%6.28M | -30.38%9.35M | -5.23%8.68M | 57.48%8.13M | 147.17%7.69M | 147.17%7.69M | 136.43%13.42M |
-Due to related parties current | -86.79%1.77M | --1.23M | -89.31%190K | -89.31%190K | --47K | --13.41M | ---- | --1.78M | --1.78M | ---- |
Current accrued expenses | 4.93%13.26M | 8.44%20.17M | -3.74%16.22M | -3.74%16.22M | -9.81%15M | -11.34%12.63M | 50.44%18.6M | 93.95%16.85M | 93.95%16.85M | 99.26%16.63M |
Current debt and capital lease obligation | 1,006.66%446.97M | 1,084.37%423.06M | 935.89%373.36M | 935.89%373.36M | 27,212.58%43.43M | 224,283.33%40.39M | 469.52%35.72M | 474.37%36.04M | 474.37%36.04M | -97.47%159K |
-Current debt | 1,112.16%403.32M | 1,128.69%391M | 1,093.51%364.38M | 1,093.51%364.38M | 21,832.08%34.87M | 184,750.00%33.27M | 407.37%31.82M | 386.53%30.53M | 386.53%30.53M | -97.47%159K |
-Current capital lease obligation | 513.35%43.65M | 722.52%32.06M | 62.83%8.98M | 62.83%8.98M | --8.56M | --7.12M | --3.9M | --5.51M | --5.51M | ---- |
Other current liabilities | 157.95%59.22M | 211.33%55.95M | 185.84%42.77M | 185.84%42.77M | 763.70%30.52M | 522.36%22.96M | 314.58%17.97M | 285.22%14.96M | 285.22%14.96M | 17.72%3.53M |
Current liabilities | 440.10%529.67M | 530.52%507.11M | 467.51%438.81M | 467.51%438.81M | 191.42%98.34M | 261.70%98.07M | 185.84%80.43M | 252.12%77.32M | 252.12%77.32M | 44.80%33.75M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -84.03%66.24M | -78.12%80.3M | -63.77%118.58M | -63.77%118.58M | 128.10%420.28M | 128.47%414.67M | 234.61%366.93M | 194.94%327.26M | 194.94%327.26M | 63.21%184.25M |
-Long term debt | -99.40%1.79M | -99.28%1.88M | -90.71%21.44M | -90.71%21.44M | 64.24%302.61M | 64.45%298.48M | 137.68%260.64M | 107.94%230.73M | 107.94%230.73M | 63.21%184.25M |
-Long term capital lease obligation | -44.52%64.46M | -26.22%78.42M | 0.62%97.14M | 0.62%97.14M | --117.67M | --116.19M | --106.29M | --96.54M | --96.54M | ---- |
Derivative product liabilities | -98.03%48K | -98.29%49K | -99.45%22K | -99.45%22K | -91.71%983K | -46.15%2.43M | -75.92%2.87M | -52.55%3.97M | -52.55%3.97M | -30.74%11.85M |
Other non current liabilities | -48.28%5.84M | -94.11%6.34M | -96.88%4.44M | -96.88%4.44M | 65.86%13.9M | 46.39%11.3M | 1,398.87%107.71M | 2,118.63%142.64M | 2,118.63%142.64M | 38.91%8.38M |
Total non current liabilities | -83.16%72.13M | -81.85%86.69M | -74.03%123.05M | -74.03%123.05M | 112.81%435.16M | 121.12%428.4M | 270.86%477.51M | 276.80%473.87M | 276.80%473.87M | 50.32%204.48M |
Total liabilities | 14.31%601.8M | 6.43%593.8M | 1.93%561.86M | 1.93%561.86M | 123.95%533.5M | 138.38%526.47M | 255.61%557.94M | 273.13%551.2M | 273.13%551.2M | 49.51%238.23M |
Shareholders'equity | ||||||||||
Share capital | 0.00%11K | 0.00%11K | 0.00%11K | 0.00%11K | 22.22%11K | 22.22%11K | 22.22%11K | 22.22%11K | 22.22%11K | 0.00%9K |
-common stock | 0.00%11K | 0.00%11K | 0.00%11K | 0.00%11K | 22.22%11K | 22.22%11K | 22.22%11K | 22.22%11K | 22.22%11K | 0.00%9K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -514.87%-934.9M | -538.70%-764.35M | -1,817.90%-720.94M | -1,817.90%-720.94M | -429.43%-255.17M | -481.58%-152.05M | -613.91%-119.67M | -114,009.09%-37.59M | -114,009.09%-37.59M | -2,101.78%-48.2M |
Paid-in capital | 1.36%787.13M | 19.00%784.74M | 19.06%782.37M | 19.06%782.37M | 50.71%779.78M | 51.00%776.53M | 29.57%659.42M | 30.04%657.13M | 30.04%657.13M | 2.23%517.39M |
Total stockholders'equity | -123.66%-147.76M | -96.22%20.4M | -90.08%61.44M | -90.08%61.44M | 11.81%524.62M | 27.94%624.5M | 9.67%539.76M | 22.59%619.55M | 22.59%619.55M | -6.89%469.21M |
Total equity | -123.66%-147.76M | -96.22%20.4M | -90.08%61.44M | -90.08%61.44M | 11.81%524.62M | 27.94%624.5M | 9.67%539.76M | 22.59%619.55M | 22.59%619.55M | -6.89%469.21M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- |
No Data