(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 | -6.31%4.26M | 40.77%2.59M | -5.21%5.12M | -33.82%7.58M | -33.82%7.58M | -65.66%4.55M | -90.53%1.84M | -77.03%5.4M | -32.61%11.45M | -32.61%11.45M |
-Cash and cash equivalents | -6.31%4.26M | 40.77%2.59M | -5.21%5.12M | -33.82%7.58M | -33.82%7.58M | -65.66%4.55M | -90.53%1.84M | -77.03%5.4M | -32.61%11.45M | -32.61%11.45M |
Receivables | -89.47%187K | -76.83%228K | -45.75%351K | -55.31%425K | -55.31%425K | 91.79%1.78M | 41.79%984K | -22.51%647K | 39.04%951K | 39.04%951K |
-Other receivables | -89.47%187K | -76.83%228K | -45.75%351K | -55.31%425K | -55.31%425K | 91.79%1.78M | 41.79%984K | -22.51%647K | 39.04%951K | 39.04%951K |
Other current assets | -60.37%279K | -28.13%769K | 47.98%697K | 24.53%1.6M | 24.53%1.6M | -57.89%704K | -41.34%1.07M | -41.13%471K | 17.05%1.28M | 17.05%1.28M |
Total current assets | -32.73%4.73M | -7.92%3.58M | -5.39%6.16M | -29.84%9.6M | -29.84%9.6M | -55.65%7.03M | -82.25%3.89M | -74.08%6.52M | -27.10%13.68M | -27.10%13.68M |
Non current assets | ||||||||||
Net PPE | -97.65%824K | 3.08%36.64M | 2,992.52%37.23M | 2,528.28%33.27M | 2,528.28%33.27M | 1,534.76%35.03M | 1,401.90%35.55M | -14.06%1.2M | -60.89%1.27M | -60.89%1.27M |
-Gross PPE | -97.65%824K | 3.08%36.64M | 2,992.52%37.23M | 2,472.27%33.39M | 2,472.27%33.39M | 1,534.76%35.03M | 1,401.90%35.55M | -14.06%1.2M | -62.31%1.3M | -62.31%1.3M |
-Accumulated depreciation | ---- | ---- | ---- | -256.25%-114K | -256.25%-114K | ---- | ---- | ---- | 84.54%-32K | 84.54%-32K |
Goodwill and other intangible assets | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | -74.56%2.04M | -74.56%2.04M | -74.56%2.04M |
-Goodwill | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M |
Investments and advances | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -97.92%8K | -94.10%59K | -94.10%59K |
Other non current assets | -98.53%120K | -22.93%4.22M | -21.02%4.22M | -19.39%4.22M | -19.39%4.22M | 893.89%8.14M | --5.47M | --5.34M | 971.52%5.23M | 971.52%5.23M |
Total non current assets | -93.39%2.99M | -0.37%42.9M | 406.14%43.49M | 359.79%39.53M | 359.79%39.53M | 791.15%45.22M | 765.24%43.06M | -16.09%8.59M | -32.61%8.6M | -32.61%8.6M |
Total assets | -85.23%7.72M | -1.00%46.49M | 228.68%49.66M | 120.53%49.13M | 120.53%49.13M | 149.68%52.25M | 74.54%46.95M | -57.29%15.11M | -29.33%22.28M | -29.33%22.28M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.90%2.77M | -42.91%2.53M | -11.84%2.84M | -32.52%2.27M | -32.52%2.27M | 170.35%3.11M | 199.93%4.43M | 190.96%3.22M | 92.02%3.37M | 92.02%3.37M |
-accounts payable | 49.80%2.19M | -18.02%2.19M | 41.20%2.06M | -34.14%1.07M | -34.14%1.07M | 27.30%1.46M | 80.99%2.68M | 32.10%1.46M | -7.69%1.62M | -7.69%1.62M |
-Total tax payable | 800.00%18K | -12.50%7K | -14.29%6K | --2K | --2K | --2K | --8K | --7K | --0 | --0 |
-Due to related parties current | -65.98%559K | -81.09%331K | -56.11%768K | -31.14%1.21M | -31.14%1.21M | --1.64M | --1.75M | --1.75M | --1.75M | --1.75M |
Current accrued expenses | -78.40%1.06M | 26.33%2.26M | -7.75%1.67M | -30.34%1.78M | -30.34%1.78M | 220.34%4.9M | -19.16%1.79M | 3.43%1.81M | 331.87%2.56M | 331.87%2.56M |
Current debt and capital lease obligation | -14.97%977K | 2,365.90%4.27M | 1,610.71%2.87M | 651.19%2.22M | 651.19%2.22M | 161.73%1.15M | -55.64%173K | 12.75%168K | -30.75%295K | -30.75%295K |
-Current debt | --776K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -82.51%201K | 2,365.90%4.27M | 1,610.71%2.87M | 651.19%2.22M | 651.19%2.22M | 161.73%1.15M | -55.64%173K | 12.75%168K | -30.75%295K | -30.75%295K |
Current deferred liabilities | --0 | --189K | --189K | --190K | --190K | --349K | ---- | ---- | --0 | --0 |
Other current liabilities | --5.04M | -50.00%225K | ---- | ---- | ---- | ---- | -68.51%450K | -82.22%8K | 46.96%363K | 46.96%363K |
Current liabilities | 3.39%9.95M | 33.98%9.6M | 43.69%7.77M | -14.12%6.57M | -14.12%6.57M | 28.91%9.63M | 0.66%7.17M | 46.74%5.41M | 108.16%7.65M | 108.16%7.65M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -15.29%32.57M | 28.53%44.94M | 5,200.71%44.58M | 4,367.53%39.63M | 4,367.53%39.63M | 1,555.19%38.45M | 1,337.03%34.96M | -17.39%841K | -61.38%887K | -61.38%887K |
-Long term debt | 828.07%32.04M | --8.9M | --8.01M | --6.77M | --6.77M | --3.45M | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -98.47%534K | 3.09%36.04M | 4,247.80%36.57M | 3,603.95%32.85M | 3,603.95%32.85M | 1,406.59%35M | 1,337.03%34.96M | -17.39%841K | -61.38%887K | -61.38%887K |
Non current deferred liabilities | --0 | 19.20%298K | 38.00%345K | --392K | --392K | --250K | --250K | --250K | --0 | --0 |
Due to related parties non current | ---- | ---- | ---- | --0 | --0 | --0 | --331K | --768K | --1.21M | --1.21M |
Derivative product liabilities | 6,241.21%10.46M | -72.97%50K | -50.53%186K | -64.95%116K | -64.95%116K | -73.93%165K | -92.67%185K | -97.18%376K | --331K | --331K |
Other non current liabilities | -35.90%125K | -35.57%125K | 119.54%191K | 103.19%191K | 103.19%191K | -88.46%195K | 304.17%194K | 81.25%87K | 100.00%94K | 100.00%94K |
Total non current liabilities | 10.49%43.16M | 26.41%45.41M | 1,850.95%45.3M | 1,501.51%40.33M | 1,501.51%40.33M | 740.72%39.06M | 617.74%35.92M | -83.85%2.32M | 7.42%2.52M | 7.42%2.52M |
Total liabilities | 9.09%53.11M | 27.67%55.01M | 586.71%53.07M | 361.06%46.9M | 361.06%46.9M | 301.93%48.69M | 255.42%43.09M | -57.22%7.73M | 68.94%10.17M | 68.94%10.17M |
Shareholders'equity | ||||||||||
Share capital | 0.00%28K | 0.00%28K | 3.70%28K | 3.70%28K | 3.70%28K | 75.00%28K | -90.28%28K | -90.63%27K | 80.00%27K | 80.00%27K |
-common stock | 0.00%27K | 0.00%27K | 3.85%27K | 3.85%27K | 3.85%27K | 80.00%27K | -90.59%27K | -90.94%26K | 100.00%26K | 100.00%26K |
-Preferred stock | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | -50.00%1K | -50.00%1K |
Retained earnings | -24.86%-225.77M | -13.66%-199.17M | -13.42%-193.63M | -13.12%-186.98M | -13.12%-186.98M | -12.45%-180.82M | -14.17%-175.23M | -13.75%-170.71M | -17.48%-165.3M | -17.48%-165.3M |
Paid-in capital | -2.17%180.35M | 6.45%190.61M | 6.81%190.19M | 6.66%189.19M | 6.66%189.19M | 8.70%184.35M | 6.60%179.07M | 6.56%178.07M | 6.73%177.38M | 6.73%177.38M |
Total stockholders'equity | -1,374.37%-45.39M | -320.54%-8.53M | -146.23%-3.41M | -81.56%2.23M | -81.56%2.23M | -59.58%3.56M | -73.84%3.87M | -57.37%7.38M | -52.53%12.11M | -52.53%12.11M |
Total equity | -1,374.37%-45.39M | -320.54%-8.53M | -146.23%-3.41M | -81.56%2.23M | -81.56%2.23M | -59.58%3.56M | -73.84%3.87M | -57.37%7.38M | -52.53%12.11M | -52.53%12.11M |
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
No Data