(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 | -43.73%289K | --0 | --8K | --8K | ---- | --513.64K | --745.75K | --0 | --0 | --82.66K |
-Cash and cash equivalents | -43.73%289K | --0 | --8K | --8K | ---- | --513.64K | --745.75K | --0 | --0 | --82.66K |
Receivables | 123.73%3.27M | 114.73%3.41M | 117.87%2.68M | 117.87%2.68M | -14.26%1.76M | --1.46M | --1.59M | -14.51%1.23M | -14.51%1.23M | --2.05M |
-Accounts receivable | 123.73%3.27M | 114.73%3.41M | 164.46%2.55M | 164.46%2.55M | -14.26%1.76M | --1.46M | --1.59M | -13.69%965K | -13.69%965K | --2.05M |
-Taxes receivable | ---- | ---- | 75.68%130K | 75.68%130K | ---- | ---- | ---- | -56.05%74K | -56.05%74K | ---- |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 25.11%192K | 25.11%192K | ---- |
Inventory | 20.45%5.31M | 30.45%4.27M | 38.96%4.11M | 38.96%4.11M | 10.83%3.87M | --4.41M | --3.27M | -29.02%2.96M | -29.02%2.96M | --3.49M |
Prepaid assets | 157.51%1.01M | 119.45%1.13M | 95.65%405K | 95.65%405K | 36.48%402.78K | --392.22K | --514.91K | 60.69%207K | 60.69%207K | --295.13K |
Total current assets | 45.79%9.88M | 43.91%8.81M | 63.91%7.2M | 63.91%7.2M | 1.88%6.03M | --6.77M | --6.12M | -32.13%4.4M | -32.13%4.4M | --5.92M |
Non current assets | ||||||||||
Net PPE | 28.73%17.98M | 8.98%15.16M | 5.96%14.75M | 5.96%14.75M | 6.50%14.88M | --13.97M | --13.91M | 7.99%13.92M | 7.99%13.92M | --13.98M |
-Gross PPE | ---- | ---- | --17.66M | --17.66M | ---- | ---- | ---- | ---- | ---- | ---- |
-Accumulated depreciation | ---- | ---- | ---2.92M | ---2.92M | ---- | ---- | ---- | ---- | ---- | ---- |
Non current prepaid assets | 0.00%20K | 5.00%21K | 0.00%20K | 0.00%20K | 0.00%20K | --20K | --20K | -92.73%20K | -92.73%20K | --20K |
Goodwill and other intangible assets | 3.13%9.08M | 0.80%8.98M | -0.56%8.93M | -0.56%8.93M | -3.98%8.72M | --8.8M | --8.9M | -4.39%8.98M | -4.39%8.98M | --9.08M |
-Other intangible assets | ---- | ---- | --8.93M | --8.93M | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 18.82%27.07M | 5.79%24.16M | 3.40%23.7M | 3.40%23.7M | 2.37%23.63M | --22.79M | --22.84M | 1.61%22.92M | 1.61%22.92M | --23.08M |
Total assets | 25.00%36.95M | 13.85%32.97M | 13.14%30.9M | 13.14%30.9M | 2.27%29.65M | --29.56M | --28.96M | -5.92%27.31M | -5.92%27.31M | --29M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 148.51%5.54M | 186.87%6.08M | 104.45%9.1M | 104.45%9.1M | 264.70%8.22M | --2.23M | --2.12M | 113.97%4.45M | 113.97%4.45M | --2.25M |
-Current debt | 156.46%5.4M | 198.45%5.95M | 108.18%8.98M | 108.18%8.98M | 283.49%8.09M | --2.1M | --1.99M | 127.90%4.31M | 127.90%4.31M | --2.11M |
-Current capital lease obligation | 15.84%146K | 3.94%131K | -13.97%117K | -13.97%117K | -12.04%126.04K | --126.04K | --126.04K | -27.21%136K | -27.21%136K | --143.28K |
Payables | ---- | ---- | 8.40%4.92M | 8.40%4.92M | --5.99M | --7.82M | --6.54M | 78.31%4.54M | 78.31%4.54M | ---- |
-accounts payable | ---- | ---- | 8.40%4.92M | 8.40%4.92M | --4.11M | --5.84M | --4.55M | 78.31%4.54M | 78.31%4.54M | ---- |
-Due to related parties current | ---- | ---- | ---- | ---- | --1.88M | --1.98M | --1.99M | ---- | ---- | ---- |
Current accrued expenses | ---- | ---- | -33.04%1.06M | -33.04%1.06M | ---- | ---- | ---- | 34.77%1.58M | 34.77%1.58M | ---- |
Current deferred liabilities | ---- | ---- | --0 | --0 | -58.40%31.25K | --31.25K | --14.98K | --8K | --8K | --75.13K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | --372.95K | --585.4K | -28.48%1.04M | -28.48%1.04M | --1.13M |
Current liabilities | -11.02%9.31M | 8.82%10.08M | 29.75%15.07M | 29.75%15.07M | 38.17%14.23M | --10.46M | --9.26M | 60.15%11.62M | 60.15%11.62M | --10.3M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.98%8.13M | 1.74%8.23M | -31.07%7.17M | -31.07%7.17M | -43.61%5.67M | --8.56M | --8.09M | -2.44%10.4M | -2.44%10.4M | --10.05M |
-Long term debt | -4.73%5.78M | 4.89%5.83M | -39.65%4.73M | -39.65%4.73M | -57.10%3.2M | --6.06M | --5.56M | -1.69%7.84M | -1.69%7.84M | --7.46M |
-Long term capital lease obligation | -5.58%2.36M | -5.18%2.4M | -4.80%2.44M | -4.80%2.44M | -4.86%2.47M | --2.5M | --2.53M | -4.64%2.56M | -4.64%2.56M | --2.6M |
Non current deferred liabilities | --42K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -4.49%8.18M | 1.74%8.23M | -31.07%7.17M | -31.07%7.17M | -43.61%5.67M | --8.56M | --8.09M | -2.44%10.4M | -2.44%10.4M | --10.05M |
Total liabilities | -8.08%17.48M | 5.52%18.31M | 1.02%22.25M | 1.02%22.25M | -2.21%19.9M | --19.02M | --17.35M | 22.90%22.02M | 22.90%22.02M | --20.35M |
Shareholders'equity | ||||||||||
Share capital | 45.26%35.4M | 24.97%30.49M | 60.75%24.2M | 60.75%24.2M | 58.15%24.34M | --24.37M | --24.4M | 17.49%15.05M | 17.49%15.05M | --15.39M |
-common stock | 45.26%35.4M | 24.97%30.49M | 60.75%24.2M | 60.75%24.2M | 58.15%24.34M | --24.37M | --24.4M | 17.49%15.05M | 17.49%15.05M | --15.39M |
Additional paid-in capital | -13.94%2.73M | 108.70%2.32M | --2.32M | --2.32M | --3.17M | --3.17M | --1.11M | --0 | --0 | ---- |
Retained earnings | -11.97%-19.03M | -33.25%-18.51M | -86.79%-18.23M | -86.79%-18.23M | -163.27%-17.76M | ---17M | ---13.89M | -474.41%-9.76M | -474.41%-9.76M | ---6.75M |
Other equity interest | --375K | --375K | --375K | --375K | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 84.66%19.47M | 26.28%14.67M | 63.58%8.66M | 63.58%8.66M | 12.82%9.75M | --10.54M | --11.61M | -52.39%5.29M | -52.39%5.29M | --8.64M |
Total equity | 84.66%19.47M | 26.28%14.67M | 63.58%8.66M | 63.58%8.66M | 12.82%9.75M | --10.54M | --11.61M | -52.39%5.29M | -52.39%5.29M | --8.64M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
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