(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -9.58%263.12K | -7.22%252.65K | -74.55%145.12K | -79.49%291.01K | -85.80%272.3K | -75.00%570.32K | 451.36%958.76K | --958.76K | --1.42M | --1.92M |
-Cash and cash equivalents | -9.58%263.12K | -7.22%252.65K | -74.55%145.12K | -79.49%291.01K | -85.80%272.3K | -75.00%570.32K | 451.36%958.76K | --958.76K | --1.42M | --1.92M |
Receivables | 54.89%19.58K | -13.46%19.8K | -46.17%35.86K | -72.07%12.64K | -20.42%22.88K | 207.48%66.61K | 1,223.80%51.11K | --51.11K | --45.25K | --28.75K |
-Accounts receivable | 90.93%6.72K | 38.64%17.51K | -49.81%20.85K | -56.30%3.52K | 0.81%12.63K | 103.53%41.54K | --0 | --0 | --8.05K | --12.53K |
-Taxes receivable | 40.99%12.86K | -77.64%2.29K | -40.14%15.01K | -75.48%9.12K | -36.81%10.25K | 1,896.58%25.08K | --51.11K | --51.11K | --37.2K | --16.23K |
Inventory | -58.47%57.75K | -56.48%65.72K | -54.25%82.4K | 53.80%139.07K | 60.28%151.01K | 90.32%180.09K | 74.95%200.51K | --200.51K | --90.42K | --94.21K |
Prepaid assets | 1,216.63%119.17K | -65.86%6.46K | -68.49%8.12K | -63.71%9.05K | 1.00%18.91K | 59.88%25.78K | -50.65%24.4K | --24.4K | --24.94K | --18.73K |
Total current assets | 1.74%459.61K | -25.90%344.63K | -67.79%271.51K | -71.40%451.77K | -77.42%465.1K | -65.09%842.81K | 261.26%1.23M | --1.23M | --1.58M | --2.06M |
Non current assets | ||||||||||
Net PPE | ---- | ---- | ---- | --0 | --0 | --0 | -80.97%3.84K | --3.84K | --7.93K | --12.01K |
-Gross PPE | ---- | ---- | ---- | 0.00%47.59K | 0.00%47.59K | -23.93%36.2K | 0.00%47.59K | --47.59K | --47.59K | --47.59K |
-Accumulated depreciation | ---- | ---- | ---- | -19.98%-47.59K | -33.76%-47.59K | -14.95%-36.2K | -59.64%-43.75K | ---43.75K | ---39.66K | ---35.58K |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Goodwill and other intangible assets | -23.24%103.4K | -21.97%111.22K | -20.82%119.05K | -21.69%134.71K | 497.82%142.53K | 522.12%150.36K | 545.77%158.19K | --158.19K | --172.01K | --23.84K |
-Other intangible assets | -23.24%103.4K | -21.97%111.22K | -20.82%119.05K | -21.69%134.71K | 497.82%142.53K | 522.12%150.36K | 545.77%158.19K | --158.19K | --172.01K | --23.84K |
Total non current assets | -23.24%103.4K | -21.97%111.22K | -20.82%119.05K | -25.14%134.71K | 297.54%142.53K | 273.41%150.36K | 166.47%162.03K | --162.03K | --179.94K | --35.85K |
Total assets | -4.00%563.01K | -24.98%455.85K | -60.68%390.56K | -66.67%586.47K | -71.00%607.63K | -59.53%993.17K | 246.94%1.4M | --1.4M | --1.76M | --2.1M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 5.28%633.66K | -24.38%572.78K | -24.21%562.51K | -7.29%601.87K | 19.85%757.48K | 20.66%742.23K | 23.54%729.73K | --729.73K | --649.18K | --632.03K |
-Current debt | 5.28%633.66K | -24.38%572.78K | -24.21%562.51K | -5.96%601.87K | 22.45%757.48K | 24.20%742.23K | 26.53%725.05K | --725.05K | --640.02K | --618.6K |
-Current capital lease obligation | ---- | ---- | ---- | --0 | --0 | --0 | -73.50%4.68K | --4.68K | --9.16K | --13.44K |
Payables | 55.01%254.26K | 94.38%384.04K | 36.76%384.46K | 20.15%164.03K | 78.45%197.57K | 107.15%281.11K | -87.99%197.88K | --197.88K | --136.52K | --110.72K |
-accounts payable | 64.22%164.19K | 99.54%282.55K | 9.23%272.21K | 24.48%99.98K | 162.55%141.6K | 656.18%249.2K | 121.35%163.15K | --163.15K | --80.32K | --53.93K |
-Due to related parties current | 46.00%69.76K | 128.78%84.35K | 546.31%78.51K | 531.27%47.78K | 472.59%36.87K | -86.03%12.15K | -98.93%16.55K | --16.55K | --7.57K | --6.44K |
-Other payable | 24.84%20.31K | -10.23%17.15K | 70.71%33.74K | -66.55%16.27K | -62.06%19.1K | 25.17%19.77K | -14.65%18.18K | --18.18K | --48.63K | --50.34K |
Current deferred liabilities | --0 | --0 | -52.29%12.57K | 547.11%39.46K | 523.98%38.05K | 332.16%26.35K | 17.63%135.16K | --135.16K | --6.1K | --6.1K |
Current liabilities | 10.25%887.91K | -3.65%956.82K | -8.59%959.54K | 1.71%805.36K | 32.62%993.1K | 38.67%1.05M | -54.84%1.06M | --1.06M | --791.79K | --748.85K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | --49.7K | --48.94K | ---- | ---- | ---- | --0 | --0 | --58.59K | --57.17K |
-Long term debt | ---- | --49.7K | --48.94K | ---- | ---- | ---- | ---- | ---- | --58.59K | --57.17K |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
Total non current liabilities | --0 | --49.7K | --48.94K | --0 | --0 | --0 | --0 | --0 | --58.59K | --57.17K |
Total liabilities | 10.25%887.91K | 1.35%1.01M | -3.93%1.01M | -5.29%805.36K | 23.21%993.1K | 29.15%1.05M | -55.90%1.06M | --1.06M | --850.38K | --806.02K |
Shareholders'equity | ||||||||||
Share capital | 12.31%7.4M | 9.18%6.94M | 7.15%6.81M | 3.71%6.59M | 0.00%6.35M | 1.12%6.35M | 6,354,156.00%6.35M | --6.35M | --6.35M | --6.35M |
-common stock | 12.31%7.4M | 9.18%6.94M | 7.15%6.81M | 3.71%6.59M | 0.00%6.35M | 1.12%6.35M | 6,354,156.00%6.35M | --6.35M | --6.35M | --6.35M |
Retained earnings | -16.31%-9.38M | -18.63%-9.14M | -20.89%-8.92M | -28.27%-8.06M | -32.27%-7.71M | -38.74%-7.38M | -229.24%-6.98M | ---6.98M | ---6.28M | ---5.83M |
Other equity interest | 31.77%1.65M | 71.08%1.65M | 54.30%1.49M | 49.20%1.25M | 26.93%966.58K | 43.24%966.75K | 754.98%957.52K | --957.52K | --838.84K | --761.52K |
Total stockholders'equity | -48.44%-324.9K | -42.86%-550.67K | -993.02%-617.93K | -124.08%-218.88K | -129.90%-385.47K | -103.44%-56.53K | 116.64%334.04K | --334.04K | --909.06K | --1.29M |
Total equity | -48.44%-324.9K | -42.86%-550.67K | -993.02%-617.93K | -124.08%-218.88K | -129.90%-385.47K | -103.44%-56.53K | 116.64%334.04K | --334.04K | --909.06K | --1.29M |
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 | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data