(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 | 0.09%45.56M | -42.85%29.22M | -37.82%35.57M | 22.56%41.54M | 22.56%41.54M | 158.77%45.52M | 399.34%51.12M | 239.77%57.2M | 206.85%33.9M | 206.85%33.9M |
-Cash and cash equivalents | ---- | ---- | ---- | -64.99%11.87M | -64.99%11.87M | --9.28M | 561.43%51.12M | --51.02M | 206.85%33.9M | 206.85%33.9M |
-Short-term investments | ---- | ---- | ---- | --29.68M | --29.68M | --36.24M | ---- | --6.18M | --0 | --0 |
Receivables | 30.29%5.3M | 28.03%4.89M | 50.58%5.32M | -54.42%4.42M | -54.42%4.42M | -18.19%4.07M | -13.46%3.82M | 10.34%3.53M | 327.66%9.7M | 327.66%9.7M |
-Accounts receivable | 30.29%5.3M | 28.03%4.89M | 110.99%5.32M | -60.35%3.7M | -60.35%3.7M | -18.19%4.07M | 1.57%3.82M | -21.25%2.52M | 424.56%9.33M | 424.56%9.33M |
-Other receivables | ---- | ---- | ---- | 98.07%719K | 98.07%719K | ---- | ---- | --1.01M | -25.61%363K | -25.61%363K |
Inventory | -17.34%3.02M | 3.12%3.21M | 30.56%3.31M | 44.98%2.85M | 44.98%2.85M | 94.47%3.66M | 56.35%3.11M | 32.08%2.54M | 63.58%1.96M | 63.58%1.96M |
Prepaid assets | ---- | ---- | ---- | 151.57%722K | 151.57%722K | ---- | ---- | ---- | -34.62%287K | -34.62%287K |
Restricted cash | ---- | ---- | ---- | --167K | --167K | ---- | ---- | --0 | --0 | --0 |
Total current assets | 1.20%53.89M | -35.73%37.31M | -30.15%44.2M | 8.41%49.7M | 8.41%49.7M | 117.81%53.25M | 245.37%58.05M | 188.17%63.27M | 206.58%45.84M | 206.58%45.84M |
Non current assets | ||||||||||
Net PPE | 54.53%20.25M | 228.19%19.16M | 255.86%17.35M | 344.74%15.93M | 344.74%15.93M | 258.08%13.1M | 53.51%5.84M | 25.00%4.88M | -11.05%3.58M | -11.05%3.58M |
-Gross PPE | 54.53%20.25M | 228.19%19.16M | 255.86%17.35M | 129.61%23.06M | 129.61%23.06M | 258.08%13.1M | 53.51%5.84M | 25.00%4.88M | 1.64%10.04M | 1.64%10.04M |
-Accumulated depreciation | ---- | ---- | ---- | -10.41%-7.14M | -10.41%-7.14M | ---- | ---- | ---- | -10.37%-6.46M | -10.37%-6.46M |
Goodwill and other intangible assets | -36.26%116K | -33.33%132K | -30.70%149K | -28.57%165K | -28.57%165K | -26.61%182K | -25.00%198K | -23.49%215K | -22.22%231K | -22.22%231K |
-Other intangible assets | ---- | ---- | ---- | -28.57%165K | -28.57%165K | ---- | ---- | ---- | -22.22%231K | -22.22%231K |
Non current accounts receivable | -89.65%50K | -14.08%238K | -21.97%238K | 29.44%233K | 29.44%233K | 110.00%483K | 20.43%277K | 32.61%305K | -61.62%180K | -61.62%180K |
Other non current assets | --434K | --453K | --446K | 139.13%440K | 139.13%440K | ---- | ---- | ---- | --184K | --184K |
Total non current assets | 51.42%20.85M | 216.54%19.98M | 237.00%18.18M | 301.44%16.76M | 301.44%16.76M | 232.78%13.77M | 46.92%6.31M | 22.31%5.4M | -12.85%4.18M | -12.85%4.18M |
Total assets | 11.51%74.73M | -10.98%57.3M | -9.16%62.38M | 32.88%66.46M | 32.88%66.46M | 134.45%67.02M | 204.97%64.37M | 160.42%68.67M | 153.32%50.02M | 153.32%50.02M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -14.14%5.8M | -2.13%6.21M | 8.52%7.73M | 0.07%7.29M | 0.07%7.29M | 3.02%6.75M | -20.02%6.35M | -17.90%7.13M | 27.42%7.28M | 27.42%7.28M |
-accounts payable | -14.92%3.13M | -22.26%2.75M | 24.77%4.25M | -2.26%5.53M | -2.26%5.53M | 3.23%3.68M | -27.60%3.53M | -39.48%3.4M | 20.52%5.66M | 20.52%5.66M |
-Due to related parties current | ---- | ---- | ---- | -72.96%83K | -72.96%83K | ---- | ---- | ---- | 27.39%307K | 27.39%307K |
-Other payable | -13.20%2.66M | 23.11%3.47M | -6.34%3.49M | 27.09%1.68M | 27.09%1.68M | 2.78%3.07M | -7.94%2.82M | 21.83%3.72M | 68.97%1.32M | 68.97%1.32M |
Current accrued expenses | ---- | ---- | ---- | -14.65%2.11M | -14.65%2.11M | ---- | ---- | ---- | 50.76%2.47M | 50.76%2.47M |
Current deferred liabilities | ---- | ---- | ---- | -61.90%24K | -61.90%24K | ---- | ---- | ---- | -88.40%63K | -88.40%63K |
Other current liabilities | 1,069.15%19.78M | 736.21%16.4M | 582.84%14.61M | -37.11%1.41M | -37.11%1.41M | -31.25%1.69M | -20.90%1.96M | -16.84%2.14M | -6.89%2.24M | -6.89%2.24M |
Current liabilities | 203.01%25.58M | 172.13%22.61M | 141.13%22.34M | -10.18%10.83M | -10.18%10.83M | -6.34%8.44M | -20.23%8.31M | -17.65%9.26M | 12.46%12.06M | 12.46%12.06M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 8.85%6.46M | 838.70%6.36M | 770.39%6.47M | 650.59%6.35M | 650.59%6.35M | 523.42%5.94M | -35.71%677K | -40.03%743K | -39.18%846K | -39.18%846K |
-Long term capital lease obligation | 8.85%6.46M | 838.70%6.36M | 770.39%6.47M | 650.59%6.35M | 650.59%6.35M | 523.42%5.94M | -35.71%677K | -40.03%743K | -39.18%846K | -39.18%846K |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Employee benefits | -4.59%416K | 13.16%490K | 8.31%482K | 26.67%456K | 26.67%456K | 38.41%436K | 35.74%433K | 46.86%445K | 25.00%360K | 25.00%360K |
Derivative product liabilities | ---- | ---- | ---- | -53.25%7.3M | -53.25%7.3M | 74.80%8.9M | --9.68M | --14.67M | --15.61M | --15.61M |
Other non current liabilities | -21.53%8.05M | -3.52%9.97M | -3.41%9.89M | -2.93%9.93M | -2.93%9.93M | -11.04%10.25M | -10.07%10.34M | -11.26%10.24M | -13.33%10.23M | -13.33%10.23M |
Total non current liabilities | -41.54%14.92M | -20.41%16.82M | -35.48%16.84M | -11.13%24.04M | -11.13%24.04M | 42.47%25.53M | 63.47%21.13M | 98.16%26.1M | 98.79%27.05M | 98.79%27.05M |
Total liabilities | 19.23%40.5M | 33.94%39.43M | 10.78%39.18M | -10.84%34.86M | -10.84%34.86M | 26.14%33.97M | 26.12%29.44M | 44.81%35.37M | 60.74%39.1M | 60.74%39.1M |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | ---- | 28.67%184K | 28.67%184K | --33.05M | ---- | ---- | 90.67%143K | 90.67%143K |
-common stock | ---- | ---- | ---- | 28.67%184K | 28.67%184K | --33.05M | ---- | ---- | 90.67%143K | 90.67%143K |
Retained earnings | ---- | ---- | ---- | -4.00%-174.82M | -4.00%-174.82M | ---- | ---- | ---- | -13.20%-168.11M | -13.20%-168.11M |
Paid-in capital | ---- | ---- | ---- | 15.30%206.25M | 15.30%206.25M | ---- | ---- | ---- | 24.34%178.88M | 24.34%178.88M |
Gains losses not affecting retained earnings | ---- | ---- | ---- | -260.00%-18K | -260.00%-18K | ---- | ---- | ---- | 73.68%-5K | 73.68%-5K |
Total stockholders'equity | 3.59%34.24M | -48.84%17.87M | -30.33%23.2M | 189.49%31.6M | 189.49%31.6M | 1,895.77%33.05M | 1,662.82%34.93M | 1,612.08%33.3M | 338.19%10.91M | 338.19%10.91M |
Total equity | 3.59%34.24M | -48.84%17.87M | -30.33%23.2M | 189.49%31.6M | 189.49%31.6M | 1,895.77%33.05M | 1,662.82%34.93M | 1,612.08%33.3M | 338.19%10.91M | 338.19%10.91M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data