Quri-Mayu Developments Ltd
QURI
Alerio Gold Corp
ALE
Taurus Gold Corp
TAUR
Magnetic North Acquisition Corp
MNC
Hertz Energy Inc
HZ
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 12.25%4.09M | 46.12%2.95M | --3.46M | 66.37%1.57M | 39.77%3.65M | -59.60%2.02M | -71.99%2.24M | -89.39%944.73K | -89.39%944.73K | -71.90%2.61M |
-Cash and cash equivalents | 12.25%4.09M | 46.12%2.95M | --3.46M | 66.37%1.57M | 39.77%3.65M | -59.60%2.02M | -71.99%2.24M | -89.39%944.73K | -89.39%944.73K | -71.90%2.61M |
Receivables | 11.81%5.43M | 21.54%7.65M | --6.75M | -42.81%4.02M | -18.39%4.86M | 44.90%6.29M | 1.44%5.45M | 8.16%7.03M | 8.16%7.03M | 31.21%5.95M |
-Accounts receivable | 9.68%5.09M | 19.74%7.33M | --6.63M | -46.63%3.69M | -21.71%4.64M | 43.15%6.12M | -0.27%5.26M | 8.18%6.92M | 8.18%6.92M | 36.55%5.93M |
-Taxes receivable | -21.93%23.98K | --17.09K | --116.1K | 18.43%47.11K | 38.23%30.71K | --0 | -77.64%20.23K | -56.05%39.78K | -56.05%39.78K | -87.57%22.22K |
-Other receivables | 70.49%317.24K | 77.01%297.59K | ---- | 292.19%280.34K | 7,865.50%186.07K | 7,124.54%168.12K | 8,077.06%163.95K | 450.52%71.48K | 450.52%71.48K | -85.86%2.34K |
Inventory | -6.88%7.73M | -6.95%8.46M | --8.85M | 1.33%9.48M | -23.09%8.3M | 27.60%9.1M | 135.73%10.4M | 210.22%9.35M | 210.22%9.35M | 200.47%10.79M |
Prepaid assets | -62.22%1.91M | -80.71%963.63K | --502.69K | -11.18%4.74M | 7.05%5.07M | -3.88%5M | -18.98%4.84M | 12.77%5.34M | 12.77%5.34M | 7.92%4.73M |
Current deferred assets | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -39.18%26.42K | -39.18%26.42K | -37.38%30.52K |
Hedging assets-current | 25.38%66.92K | --132.58K | --132.25K | --66.14K | --53.38K | ---- | --42.55K | --0 | --0 | ---- |
Other current assets | --143.83K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -11.62%19.38M | -10.02%20.16M | --19.69M | -12.41%19.88M | -9.09%21.93M | 3.23%22.4M | -3.46%22.97M | -2.16%22.69M | -2.16%22.69M | 10.39%24.12M |
Non current assets | ||||||||||
Net PPE | 8.68%3.51M | 8.65%3.52M | --3.58M | 14.47%3.62M | 1.16%3.23M | 4.90%3.24M | 6.73%3.23M | 5.56%3.16M | 5.56%3.16M | 14.94%3.19M |
-Gross PPE | 8.68%3.51M | 8.65%3.52M | --3.58M | 14.20%4.47M | 1.16%3.23M | 4.90%3.24M | 6.73%3.23M | 6.57%3.91M | 6.57%3.91M | 14.94%3.19M |
-Accumulated depreciation | ---- | ---- | ---- | -13.03%-847.47K | ---- | ---- | ---- | -11.04%-749.77K | -11.04%-749.77K | ---- |
Non current note receivables | --0 | --0 | --49.75K | -42.98%49.75K | 0.00%87.25K | 0.00%87.25K | -16.71%87.25K | -33.60%87.25K | -33.60%87.25K | -16.71%87.25K |
Goodwill and other intangible assets | 0.00%55.05K | 0.00%55.05K | --55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K |
-Goodwill | 0.00%55.05K | 0.00%55.05K | --55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K | 0.00%55.05K |
Non current deferred assets | 71.56%2.25M | 68.27%2.16M | --2.15M | 68.56%2.31M | -15.68%1.31M | -8.55%1.29M | 5.44%1.37M | 9.41%1.37M | 9.41%1.37M | 75.10%1.55M |
Total non current assets | 24.14%5.81M | 22.95%5.74M | --5.83M | 29.08%6.04M | -4.23%4.68M | 0.67%4.67M | 5.73%4.74M | 5.42%4.68M | 5.42%4.68M | 27.82%4.88M |
Total assets | -5.33%25.19M | -4.34%25.9M | --25.53M | -5.32%25.91M | -8.27%26.6M | 2.78%27.07M | -2.00%27.71M | -0.94%27.37M | -0.94%27.37M | 12.99%29M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -15.47%926.95K | -15.23%953.16K | --979.41K | -4.71%1.12M | -7.25%1.1M | -6.45%1.12M | -5.47%1.16M | -5.68%1.18M | -5.68%1.18M | -6.79%1.18M |
-Current debt | -23.08%828.69K | -22.53%856.2K | --883.72K | -9.28%1.05M | -7.37%1.08M | -5.65%1.11M | -4.65%1.14M | -4.89%1.16M | -4.89%1.16M | -6.04%1.16M |
-Current capital lease obligation | 411.57%98.26K | 404.78%96.96K | --95.69K | 270.59%71.18K | 0.00%19.21K | -37.26%19.21K | -37.26%19.21K | -37.26%19.21K | -37.26%19.21K | -37.26%19.21K |
Payables | -8.06%1.15M | 6.87%1.8M | --1.97M | 20.33%2.78M | -69.64%1.25M | -9.22%1.68M | -11.68%2.9M | -9.27%2.31M | -9.27%2.31M | 138.73%4.12M |
-accounts payable | 4.65%1.09M | 4.18%1.67M | --1.85M | 31.42%2.58M | -72.71%1.05M | 1.93%1.6M | -2.40%2.83M | -12.04%1.96M | -12.04%1.96M | 147.99%3.83M |
-Total tax payable | -74.66%38.12K | -11.45%49.67K | --40.11K | -78.28%42.37K | -29.43%150.47K | -80.57%56.09K | -90.01%35.59K | -23.92%195.1K | -23.92%195.1K | -2.63%213.21K |
-Due to related parties current | --355 | --495 | --22.9K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other payable | -67.34%18.19K | 212.44%80.1K | --59.69K | 3.67%156.97K | -28.72%55.68K | 531.07%25.64K | 33.90%29.17K | 163.83%151.41K | 163.83%151.41K | 311.46%78.12K |
Current accrued expenses | 171.53%545.64K | 166.01%483.3K | --217.92K | -14.22%331.19K | -43.00%200.95K | -47.71%181.68K | -45.69%220.45K | -39.00%386.11K | -39.00%386.11K | 65.32%352.53K |
Current deferred liabilities | -17.51%67.99K | -7.63%77.81K | --77.81K | -34.24%77.81K | -39.07%82.42K | -57.91%84.24K | -77.20%84.31K | -68.64%118.33K | -68.64%118.33K | -52.94%135.28K |
Current liabilities | 2.27%2.69M | 7.80%3.31M | --3.25M | 7.99%4.31M | -54.57%2.63M | -14.71%3.07M | -17.44%4.36M | -16.92%3.99M | -16.92%3.99M | 65.71%5.79M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -37.32%335.03K | -32.30%363.69K | --391.49K | 47.52%906.75K | -11.58%534.5K | 0.23%537.18K | 0.33%545.43K | 11.50%614.66K | 11.50%614.66K | 13.91%604.48K |
-Long term debt | -97.71%11.79K | -96.99%15.44K | --18.49K | -12.39%509.27K | -8.97%515.56K | -3.20%513.45K | -2.55%516.89K | 9.60%581.32K | 9.60%581.32K | 12.78%566.34K |
-Long term capital lease obligation | 1,607.20%323.24K | 1,367.18%348.25K | --373K | 1,092.21%397.48K | -50.36%18.93K | 327.83%23.74K | 116.18%28.54K | 59.87%33.34K | 59.87%33.34K | 33.79%38.14K |
Long term accounts payable and other payables | --0 | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Due to related parties non current | --487.37K | --487.37K | --487.37K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | 215.38%28.7K | 38.59%25.5K | ---- | ---- | --9.1K | --18.4K | ---- | ---- | ---- | ---- |
Total non current liabilities | 56.57%851.11K | 57.77%876.56K | --878.86K | 47.52%906.75K | -10.07%543.6K | 3.66%555.58K | 0.33%545.43K | 11.50%614.66K | 11.50%614.66K | 13.91%604.48K |
Total liabilities | 11.57%3.54M | 15.45%4.19M | --4.12M | 13.27%5.21M | -50.37%3.18M | -12.33%3.63M | -15.78%4.9M | -14.00%4.6M | -14.00%4.6M | 58.88%6.4M |
Shareholders'equity | ||||||||||
Share capital | -1.19%8.92M | -1.19%8.93M | --8.95M | -34.20%8.99M | -33.93%9.02M | -33.46%9.04M | 0.43%13.64M | 0.55%13.66M | 0.55%13.66M | 14.42%13.66M |
-common stock | -1.19%8.92M | -1.19%8.93M | --8.95M | -34.20%8.99M | -33.93%9.02M | -33.46%9.04M | 0.43%13.64M | 0.55%13.66M | 0.55%13.66M | 14.42%13.66M |
Additional paid-in capital | --6.46M | --6.46M | --6.46M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Retained earnings | -39.75%3.55M | -36.53%3.66M | --3.6M | -40.86%3.05M | 8.08%5.89M | 12.78%5.76M | -8.45%5.29M | -8.11%5.16M | -8.11%5.16M | 0.82%5.45M |
Gains losses not affecting retained earnings | -98.72%108.93K | -97.89%182.29K | --127.9K | 119.84%8.65M | 144.80%8.5M | 147.49%8.63M | 25.70%3.86M | 28.24%3.93M | 28.24%3.93M | -18.74%3.47M |
Other equity interest | --2.6M | --2.47M | --2.26M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -7.63%21.63M | -7.41%21.69M | --21.39M | -9.07%20.69M | 3.69%23.42M | 5.63%23.43M | 1.60%22.8M | 2.18%22.75M | 2.18%22.75M | 4.46%22.58M |
Noncontrolling interests | 7.34%12.17K | 10.72%12.58K | --10.7K | -18.05%10.54K | -45.16%11.34K | -40.67%11.36K | -35.64%10.15K | 24.65%12.86K | 24.65%12.86K | -12.93%20.68K |
Total equity | -7.62%21.64M | -7.40%21.71M | --21.4M | -9.08%20.7M | 3.65%23.43M | 5.59%23.44M | 1.58%22.81M | 2.19%22.77M | 2.19%22.77M | 4.45%22.6M |
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.