(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -54.09%1.55M | -57.20%1.08M | 709.40%959.6K | 709.40%959.6K | 423.10%350.28K | 8,394.57%3.38M | 1,012.87%2.52M | -77.83%118.56K | -77.83%118.56K | --66.96K |
-Cash and cash equivalents | -54.09%1.55M | -57.20%1.08M | 709.40%959.6K | 709.40%959.6K | 423.10%350.28K | 8,394.57%3.38M | 1,012.87%2.52M | -77.83%118.56K | -77.83%118.56K | --66.96K |
Receivables | 93.68%898.09K | 64.41%825.71K | 77.30%826.42K | 77.30%826.42K | -11.47%319.62K | 26.71%463.7K | 42.12%502.24K | -28.60%466.11K | -28.60%466.11K | --361.02K |
-Accounts receivable | 114.63%898.09K | 79.24%825.71K | 94.66%826.42K | 94.66%826.42K | -14.23%274.21K | 28.89%418.44K | 44.51%460.68K | -31.56%424.55K | -31.56%424.55K | --319.71K |
-Related party accounts receivable | ---- | ---- | --0 | --0 | 9.94%45.41K | 9.56%45.26K | 20.08%41.56K | 27.84%41.56K | 27.84%41.56K | --41.31K |
Restricted cash | 14.45%1.77M | 11.25%1.6M | 5.16%1.48M | 5.16%1.48M | 19.43%1.55M | 26.75%1.54M | 13.52%1.44M | 27.72%1.41M | 27.72%1.41M | --1.3M |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | 1,357.63%11.66K | 5,525.00%45K | 5,525.00%45K | ---- |
Total current assets | -21.73%4.22M | -21.63%3.51M | 60.23%3.27M | 60.23%3.27M | 28.64%2.22M | 231.56%5.39M | 141.87%4.48M | -11.00%2.04M | -11.00%2.04M | --1.72M |
Non current assets | ||||||||||
Net PPE | 11,225.02%1.12M | 8,886.82%996.64K | --702.46K | --702.46K | ---- | --9.89K | --11.09K | --0 | --0 | ---- |
-Gross PPE | 11,225.02%1.12M | 8,886.82%996.64K | --702.46K | --702.46K | ---- | --9.89K | --11.09K | --0 | --0 | ---- |
Goodwill and other intangible assets | --13.36M | --11.75M | --10.34M | --10.34M | ---- | ---- | ---- | --0 | --0 | ---- |
-Goodwill | --7.51M | --6.57M | --5.7M | --5.7M | ---- | ---- | ---- | --0 | --0 | ---- |
-Other intangible assets | --5.84M | --5.18M | --4.63M | --4.63M | ---- | ---- | ---- | ---- | ---- | ---- |
Investments and advances | ---- | ---- | ---- | ---- | ---- | --9.48M | ---- | ---- | ---- | ---- |
Related parties assets | ---- | ---- | --0 | --0 | 9.94%45.41K | 9.56%45.26K | 20.08%41.56K | 27.84%41.56K | 27.84%41.56K | --41.31K |
Non current deferred assets | ---- | ---- | --0 | --0 | 127.47%3.53M | ---- | ---- | --1.76M | --1.76M | --1.55M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --21.27K |
Other non current assets | -94.90%32.29K | -99.80%19.85K | -73.18%21.27K | -73.18%21.27K | --21.27K | --632.9K | --9.97M | -85.90%79.31K | -85.90%79.31K | ---- |
Total non current assets | 43.30%14.51M | 27.89%12.76M | 501.10%11.06M | 501.10%11.06M | 125.75%3.55M | 383.55%10.13M | 642.46%9.98M | 227.14%1.84M | 227.14%1.84M | --1.57M |
Total assets | 20.72%18.73M | 12.56%16.27M | 269.23%14.33M | 269.23%14.33M | 74.97%5.77M | 317.15%15.51M | 352.45%14.46M | 35.89%3.88M | 35.89%3.88M | --3.3M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -20.25%1.84M | 15.62%1.6M | -47.29%1.15M | -47.29%1.15M | -44.96%1.37M | -4.67%2.31M | -6.01%1.38M | 22.12%2.18M | 22.12%2.18M | --2.48M |
-accounts payable | 205.82%1.84M | 29.62%1.6M | -24.73%1.15M | -24.73%1.15M | -19.60%1.22M | -50.07%602.42K | 89.55%1.23M | 62.52%1.52M | 62.52%1.52M | --1.51M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --150K |
-Due to related parties current | ---- | ---- | --0 | --0 | -81.77%149.25K | 60.08%1.71M | -77.72%149.25K | -6.05%652.23K | -6.05%652.23K | --818.81K |
Current accrued expenses | -25.32%591.91K | -19.92%489.78K | 1.01%527.57K | 1.01%527.57K | 73.64%608.23K | 218.81%792.55K | 215.91%611.65K | 552.21%522.28K | 552.21%522.28K | --350.28K |
Current debt and capital lease obligation | 1,755.33%2.26M | 917.09%1.07M | -62.61%344.97K | -62.61%344.97K | -52.70%450.19K | -83.73%121.67K | -84.39%105.04K | 29.40%922.73K | 29.40%922.73K | --951.83K |
-Current debt | 1,377.96%1.8M | 530.42%662.19K | -99.52%4.4K | -99.52%4.4K | -52.70%450.19K | -83.73%121.67K | -84.39%105.04K | 29.40%922.73K | 29.40%922.73K | --951.83K |
-Current capital lease obligation | --459.12K | --406.16K | --340.57K | --340.57K | ---- | ---- | ---- | --0 | --0 | ---- |
Current deferred liabilities | --568.57K | --164.77K | --77.04K | --77.04K | --334.72K | ---- | ---- | --0 | --0 | ---- |
Other current liabilities | 37.34%317.4K | -22.57%122.3K | ---- | ---- | 94.99%323.75K | 40.16%231.1K | -3.41%157.94K | 622.01%1.02M | 622.01%1.02M | --166.04K |
Current liabilities | 61.41%5.58M | 52.58%3.44M | -54.85%2.1M | -54.85%2.1M | -21.96%3.08M | -3.60%3.46M | -9.75%2.26M | 70.94%4.64M | 70.94%4.64M | --3.95M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 112.44%1.32M | 101.89%1.24M | 171.02%978.16K | 171.02%978.16K | -2.95%354.54K | 69.03%619.14K | 19.21%613.47K | 3.58%360.91K | 3.58%360.91K | --365.3K |
-Long term debt | 4.22%645.29K | 5.45%646.93K | 70.44%615.13K | 70.44%615.13K | -2.95%354.54K | 69.03%619.14K | 19.21%613.47K | 3.58%360.91K | 3.58%360.91K | --365.3K |
-Long term capital lease obligation | --670.03K | --591.61K | --363.03K | --363.03K | ---- | ---- | ---- | --0 | --0 | ---- |
Due to related parties non current | ---- | ---- | --0 | --0 | --0 | --0 | ---- | --338.76K | --338.76K | --521.11K |
Other non current liabilities | -99.25%2.95K | -99.23%2.95K | --2.95K | --2.95K | ---- | --394.47K | --385.19K | ---- | ---- | ---- |
Total non current liabilities | 203.65%3.09M | 14.46%2.85M | 16.58%2.47M | 16.58%2.47M | -9.77%1.96M | -34.96%1.02M | 48.60%2.49M | 45.59%2.11M | 45.59%2.11M | --2.17M |
Total liabilities | 93.73%8.66M | 32.60%6.29M | -32.50%4.56M | -32.50%4.56M | -17.63%5.05M | -13.12%4.47M | 13.65%4.74M | 62.11%6.76M | 62.11%6.76M | --6.13M |
Shareholders'equity | ||||||||||
Share capital | 26.40%1.51K | 22.11%1.43K | 123.50%1.34K | 123.50%1.34K | 109.33%628 | 283.65%1.2K | 274.04%1.17K | 0.00%600 | 0.00%600 | --300 |
-common stock | 26.40%1.51K | 22.11%1.43K | 123.50%1.34K | 123.50%1.34K | 109.33%628 | 283.65%1.2K | 274.04%1.17K | 0.00%600 | 0.00%600 | --300 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -15.67%-19.03M | -4.39%-16.71M | -182.28%-12.11M | -182.28%-12.11M | -85.15%-6.03M | -539.13%-16.45M | -653.69%-16M | -146.64%-4.29M | -146.64%-4.29M | ---3.25M |
Paid-in capital | 3.41%23.72M | 5.31%22.28M | 1,177.10%18.02M | 1,177.10%18.02M | 1,486.46%6.75M | 1,902.33%22.93M | 1,747.55%21.16M | 231.92%1.41M | 231.92%1.41M | --425.32K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | --229 | ---- | ---- | ---- |
Total stockholders'equity | -27.67%4.69M | 8.16%5.58M | 305.35%5.91M | 305.35%5.91M | 125.54%722.51K | 554.05%6.48M | 627.50%5.16M | -119.11%-2.88M | -119.11%-2.88M | ---2.83M |
Noncontrolling interests | 17.94%5.37M | -3.33%4.41M | --3.86M | --3.86M | ---- | --4.56M | --4.56M | --0 | --0 | ---- |
Total equity | -8.85%10.06M | 2.77%9.98M | 439.37%9.77M | 439.37%9.77M | 125.54%722.51K | 873.15%11.04M | 1,093.57%9.71M | -119.11%-2.88M | -119.11%-2.88M | ---2.83M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data