(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 | -72.88%13.48M | -57.59%18.82M | -62.24%22.63M | -54.45%36.57M | -54.45%36.57M | -39.46%49.69M | -63.42%44.38M | -54.98%59.92M | 0.06%80.28M | 0.06%80.28M |
-Cash and cash equivalents | -72.88%13.48M | -57.59%18.82M | -62.24%22.63M | -54.45%36.57M | -54.45%36.57M | -39.46%49.69M | -63.42%44.38M | -54.98%59.92M | 0.06%80.28M | 0.06%80.28M |
Receivables | 59.05%3.37M | 11.51%4.16M | -48.69%3.28M | 9.07%4.15M | 9.07%4.15M | -21.18%2.12M | 8.59%3.73M | 135.55%6.39M | 37.05%3.8M | 37.05%3.8M |
-Accounts receivable | 98.98%2.53M | -18.25%2.82M | -62.84%2.24M | 5.29%3.31M | 5.29%3.31M | -48.41%1.27M | 26.72%3.45M | 240.23%6.02M | 31.44%3.14M | 31.44%3.14M |
-Related party accounts receivable | -0.71%842K | 385.09%1.33M | 184.15%1.04M | 27.00%842K | 27.00%842K | 275.22%848K | -61.16%275K | -61.15%366K | 71.76%663K | 71.76%663K |
Prepaid assets | -25.17%18.47M | -31.45%23.47M | -35.86%23.18M | -13.47%26.68M | -13.47%26.68M | -12.34%24.68M | -0.73%34.24M | 18.27%36.14M | 9.03%30.84M | 9.03%30.84M |
Restricted cash | 541.40%10.66M | 541.40%10.66M | 541.78%10.66M | 243.17%5.7M | 243.17%5.7M | 0.06%1.66M | -4.48%1.66M | -16.03%1.66M | -38.93%1.66M | -38.93%1.66M |
Other current assets | 6.64%1.89M | 79.36%1.86M | 192.89%1.77M | 477.48%1.74M | 477.48%1.74M | 253.78%1.78M | 80.66%1.04M | -4.57%605K | -60.37%302K | -60.37%302K |
Total current assets | -40.11%47.87M | -30.66%58.97M | -41.25%61.51M | -35.97%74.84M | -35.97%74.84M | -30.55%79.93M | -47.36%85.05M | -38.03%104.71M | 1.84%116.88M | 1.84%116.88M |
Non current assets | ||||||||||
Net PPE | -19.19%199.27M | -14.51%216.62M | -18.47%225.3M | -20.96%229.21M | -20.96%229.21M | -8.73%246.59M | 2.05%253.39M | 38.69%276.34M | 3,235.25%290M | 3,235.25%290M |
-Gross PPE | -15.81%229.77M | -10.99%244.82M | -15.22%251.98M | -17.22%255.92M | -17.22%255.92M | -5.18%272.93M | 3.34%275.04M | 37.63%297.22M | 1,169.22%309.17M | 1,169.22%309.17M |
-Accumulated depreciation | -15.81%-30.5M | -30.22%-28.2M | -27.76%-26.68M | -39.38%-26.72M | -39.38%-26.72M | -49.15%-26.34M | -21.24%-21.65M | -25.05%-20.88M | -22.38%-19.17M | -22.38%-19.17M |
Goodwill and other intangible assets | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M |
-Goodwill | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M | 0.00%21.23M |
Related parties assets | -0.71%842K | 385.09%1.33M | 184.15%1.04M | 27.00%842K | 27.00%842K | 275.22%848K | -61.16%275K | -61.15%366K | 71.76%663K | 71.76%663K |
Other non current assets | -11.19%4.95M | -15.90%4.84M | 24.95%4.99M | 141.81%5.45M | 141.81%5.45M | 365.22%5.58M | 409.38%5.76M | 239.22%4M | 110.96%2.25M | 110.96%2.25M |
Total non current assets | -17.54%225.46M | -13.44%242.7M | -16.59%251.53M | -18.37%255.89M | -18.37%255.89M | -6.56%273.4M | 3.59%280.38M | 36.05%301.57M | 911.38%313.49M | 911.38%313.49M |
Total assets | -22.64%273.33M | -17.45%301.67M | -22.95%313.04M | -23.15%330.73M | -23.15%330.73M | -13.33%353.33M | -15.45%365.42M | 4.00%406.28M | 195.24%430.37M | 195.24%430.37M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.24%22.65M | -45.16%17.14M | -42.73%18.35M | ---- | ---- | -30.60%21.52M | -11.50%31.26M | 1.69%32.04M | ---- | ---- |
-accounts payable | 14.06%16.52M | -65.63%10.74M | -61.98%12.18M | ---- | ---- | -53.30%14.48M | -11.50%31.26M | 1.69%32.04M | ---- | ---- |
-Total tax payable | -12.91%6.13M | --6.4M | --6.17M | ---- | ---- | --7.04M | ---- | ---- | ---- | ---- |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | -67.43%1.67M | -67.46%1.49M | ---- | ---- |
Current debt and capital lease obligation | -14.77%55.28M | -7.00%61.3M | -6.13%62.95M | -16.62%61.95M | -16.62%61.95M | -8.09%64.86M | -16.79%65.91M | -10.89%67.06M | 460.03%74.3M | 460.03%74.3M |
-Current capital lease obligation | -14.77%55.28M | -7.00%61.3M | -6.13%62.95M | -16.62%61.95M | -16.62%61.95M | -8.09%64.86M | 1.08%65.91M | 8.18%67.06M | --74.3M | --74.3M |
Current deferred liabilities | -11.27%135.79M | -7.03%148.77M | -12.55%142.82M | -4.32%160.49M | -4.32%160.49M | -3.84%153.03M | -9.00%160.02M | -5.87%163.33M | -5.38%167.73M | -5.38%167.73M |
Current liabilities | -10.75%217.46M | -10.90%230.65M | -13.75%227.61M | -11.84%245.19M | -11.84%245.19M | -8.44%243.66M | -12.40%258.85M | -7.35%263.91M | 21.07%278.12M | 21.07%278.12M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -30.59%159.01M | -1.78%206.19M | 4.84%212.35M | 6.04%220.73M | 6.04%220.73M | 20.15%229.09M | 18.20%209.91M | 50.27%202.56M | --208.16M | --208.16M |
-Long term debt | -13.43%21.64M | --20.99M | --20.18M | --23.85M | --23.85M | --25M | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -32.70%137.36M | -11.77%185.2M | -5.12%192.18M | -5.42%196.88M | -5.42%196.88M | 7.04%204.09M | 18.20%209.91M | 50.27%202.56M | --208.16M | --208.16M |
Non current deferred liabilities | 46.65%28.27M | 27.81%24.39M | 5.80%20.06M | -7.07%17.03M | -7.07%17.03M | 53.20%19.28M | 20.93%19.08M | 13.80%18.96M | -16.41%18.32M | -16.41%18.32M |
Derivative product liabilities | ---- | ---- | ---- | -93.68%48K | -93.68%48K | -89.66%216K | -91.39%483K | -94.84%863K | 38.76%759K | 38.76%759K |
Other non current liabilities | 19.61%3.17M | --3.03M | --2.87M | --2.43M | --2.43M | --2.65M | ---- | ---- | ---- | ---- |
Total non current liabilities | -24.20%190.44M | 1.80%233.6M | 5.80%235.28M | 5.72%240.23M | 5.72%240.23M | 22.35%251.23M | 15.33%229.48M | 32.22%222.38M | 114.89%227.24M | 114.89%227.24M |
Total liabilities | -17.58%407.9M | -4.93%464.25M | -4.81%462.89M | -3.94%485.43M | -3.94%485.43M | 4.97%494.89M | -1.24%488.34M | 7.34%486.28M | 50.65%505.36M | 50.65%505.36M |
Shareholders'equity | ||||||||||
Share capital | -23.08%10K | 0.00%13K | 0.00%13K | 8.33%13K | 8.33%13K | 0.00%13K | 8.33%13K | 8.33%13K | -99.94%12K | -99.94%12K |
-common stock | -23.08%10K | 0.00%13K | 0.00%13K | 8.33%13K | 8.33%13K | 0.00%13K | 8.33%13K | 8.33%13K | --12K | --12K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 | --0 |
Retained earnings | -4.30%-288.89M | -12.63%-293.23M | -20.09%-284.52M | -22.17%-285.78M | -22.17%-285.78M | -19.76%-277M | -15.01%-260.34M | -6.06%-236.92M | -10.78%-233.93M | -10.78%-233.93M |
Paid-in capital | -38.98%154.31M | 3.88%257.99M | 4.80%257.04M | 4.02%255.53M | 4.02%255.53M | 1.68%252.88M | 1.45%248.35M | 3.30%245.27M | --245.65M | --245.65M |
Total stockholders'equity | -458.25%-134.58M | -193.92%-35.22M | -428.72%-27.47M | -357.75%-30.24M | -357.75%-30.24M | -238.39%-24.11M | -164.95%-11.98M | -40.56%8.36M | 106.19%11.73M | 106.19%11.73M |
Noncontrolling interests | --0 | -14.81%-127.36M | -38.50%-122.38M | -43.51%-124.46M | -43.51%-124.46M | -44.64%-117.46M | -37.44%-110.93M | -15.60%-88.36M | ---86.72M | ---86.72M |
Total equity | 4.94%-134.58M | -32.28%-162.58M | -87.30%-149.85M | -106.29%-154.7M | -106.29%-154.7M | -121.94%-141.56M | -97.42%-122.91M | -28.26%-80M | 60.47%-74.99M | 60.47%-74.99M |
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 | -- | -- | -- | -- | -- | -- |
No Data