(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -40.54%4.42M | 2,467.65%1.75M | --4.95M | 2,204.92%4.22M | 2,204.92%4.22M | --7.44M | --68K | -83.68%183K | --183K | --1.12M |
-Cash and cash equivalents | -40.54%4.42M | 2,467.65%1.75M | --4.95M | 2,204.92%4.22M | 2,204.92%4.22M | --7.44M | --68K | -83.68%183K | --183K | --1.12M |
Receivables | -79.35%229K | 267.27%202K | --221K | 500.00%246K | 500.00%246K | --1.11M | --55K | -53.41%41K | --41K | --88K |
-Accounts receivable | 80.73%197K | 216.36%174K | --189K | 70.73%70K | 70.73%70K | --109K | --55K | -53.41%41K | --41K | --88K |
-Other receivables | -96.80%32K | --28K | --32K | --176K | --176K | --1M | ---- | ---- | ---- | ---- |
Inventory | 17.47%1.64M | 21.13%1.58M | --1.46M | 8.42%1.4M | 8.42%1.4M | --1.4M | --1.31M | 22.17%1.3M | --1.3M | --1.06M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | --997K | --294K | ---- | ---- | --167K |
Restricted cash | ---- | ---- | ---- | ---- | ---- | --9.4M | ---- | ---- | ---- | ---- |
Other current assets | --842K | --1.47M | --1.11M | 641.86%957K | 641.86%957K | ---- | ---- | --129K | --129K | ---- |
Total current assets | -68.60%7.14M | 189.96%5M | --7.73M | 314.14%6.83M | 314.14%6.83M | --22.73M | --1.72M | -32.35%1.65M | --1.65M | --2.44M |
Non current assets | ||||||||||
Net PPE | 159.29%2.26M | 100.11%1.74M | --750K | -10.24%815K | -10.24%815K | --872K | --870K | 382.98%908K | --908K | --188K |
-Gross PPE | 159.29%2.26M | 100.11%1.74M | --750K | -10.24%815K | -10.24%815K | --872K | --870K | -80.45%908K | --908K | --4.65M |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---4.46M |
Total non current assets | 159.29%2.26M | 100.11%1.74M | --750K | -10.24%815K | -10.24%815K | --872K | --870K | 382.98%908K | --908K | --188K |
Total assets | -60.18%9.4M | 159.81%6.74M | --8.48M | 198.90%7.64M | 198.90%7.64M | --23.6M | --2.59M | -2.59%2.56M | --2.56M | --2.62M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -76.20%1.76M | -32.67%1.59M | --913K | 54.94%1.55M | 54.94%1.55M | --7.38M | --2.36M | 40.28%1M | --1M | --715K |
-accounts payable | -48.03%1.76M | -32.67%1.59M | --913K | 54.94%1.55M | 54.94%1.55M | --3.38M | --2.36M | 51.74%1M | --1M | --661K |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --54K |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | --4M | ---- | ---- | ---- | ---- |
Current accrued expenses | 69.15%6.85M | 703.75%6M | --5.62M | 658.72%4.61M | 658.72%4.61M | --4.05M | --747K | 121.09%608K | --608K | --275K |
Current debt and capital lease obligation | 51.01%225K | -78.76%175K | --157K | -72.43%158K | -72.43%158K | --149K | --824K | --573K | --573K | ---- |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | --676K | --448K | --448K | ---- |
-Current capital lease obligation | 51.01%225K | 18.24%175K | --157K | 26.40%158K | 26.40%158K | --149K | --148K | --125K | --125K | --0 |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --146K |
Other current liabilities | -88.22%238K | 13.28%290K | --305K | -7.16%311K | -7.16%311K | --2.02M | --256K | 35.08%335K | --335K | --248K |
Current liabilities | -33.29%9.07M | 92.45%8.06M | --7M | 163.44%6.64M | 163.44%6.64M | --13.6M | --4.19M | 82.01%2.52M | --2.52M | --1.38M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3,396.36%15.38M | -84.92%8.41M | --5.2M | -98.81%404K | -98.81%404K | --440K | --55.79M | 44.66%33.96M | --33.96M | --23.48M |
-Long term debt | --14.36M | -86.82%7.29M | --4.82M | ---- | ---- | ---- | --55.32M | 42.25%33.4M | --33.4M | --23.48M |
-Long term capital lease obligation | 133.64%1.03M | 140.04%1.12M | --378K | -28.50%404K | -28.50%404K | --440K | --467K | --565K | --565K | --0 |
Derivative product liabilities | -53.17%1.55M | -68.55%730K | --1.78M | 4.05%2.36M | 4.05%2.36M | --3.3M | --2.32M | -17.45%2.27M | --2.27M | --2.75M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | --19.97M | ---- | ---- | --19.97M |
Other non current liabilities | --1.92M | --1.92M | --1.92M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 404.20%18.85M | -85.83%11.07M | --8.9M | -92.37%2.77M | -92.37%2.77M | --3.74M | --78.09M | -21.58%36.23M | --36.23M | --46.2M |
Total liabilities | 61.03%27.93M | -76.76%19.12M | --15.89M | -75.74%9.4M | -75.74%9.4M | --17.34M | --82.27M | -18.56%38.75M | --38.75M | --47.58M |
Shareholders'equity | ||||||||||
Share capital | 0.00%2K | -99.86%2K | --2K | 100.00%2K | 100.00%2K | --2K | --1.39M | -99.93%1K | --1K | --1.39M |
-common stock | 0.00%2K | -99.86%2K | --2K | 100.00%2K | 100.00%2K | --2K | --1.39M | -99.93%1K | --1K | --1.39M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 | --0 | ---- |
Retained earnings | -10.56%-277.53M | -7.01%-270.19M | ---264.88M | -13.83%-257.24M | -13.83%-257.24M | ---251.01M | ---252.48M | -7.58%-225.99M | ---225.99M | ---210.06M |
Paid-in capital | 0.67%259.12M | 50.37%257.92M | --257.58M | 34.59%255.6M | 34.59%255.6M | --257.39M | --171.53M | 15.92%189.9M | --189.9M | --163.82M |
Gains losses not affecting retained earnings | -4.31%-121K | -4.35%-120K | ---119K | -2.61%-118K | -2.61%-118K | ---116K | ---115K | -6.48%-115K | ---115K | ---108K |
Total stockholders'equity | -396.04%-18.53M | 84.45%-12.39M | ---7.41M | 95.13%-1.76M | 95.13%-1.76M | --6.26M | ---79.68M | 19.50%-36.2M | ---36.2M | ---44.96M |
Total equity | -396.04%-18.53M | 84.45%-12.39M | ---7.41M | 95.13%-1.76M | 95.13%-1.76M | --6.26M | ---79.68M | 19.50%-36.2M | ---36.2M | ---44.96M |
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 | -- | -- | -- | -- | -- | -- |
No Data