(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -35.39%1.21M | --1.4M | --1.34M | -26.67%1.78M | -26.67%1.78M | 657.89%1.88M | 38,019.75%2.43M | 38,019.75%2.43M | --247.52K | --198.34K |
-Cash and cash equivalents | -35.39%1.21M | --1.4M | --1.34M | -26.67%1.78M | -26.67%1.78M | 657.89%1.88M | 38,019.75%2.43M | 38,019.75%2.43M | --247.52K | --198.34K |
Receivables | 1,091.72%201.41K | --107.71K | --70.31K | 191.56%55.55K | 191.56%55.55K | -92.73%16.9K | 45.43%19.05K | 45.43%19.05K | --232.54K | --13.32K |
-Accounts receivable | --115.14K | --30.24K | --7.73K | 370.71%23.8K | 370.71%23.8K | ---- | --5.06K | --5.06K | ---- | ---- |
-Loans receivable | ---- | --54.75K | --33.88K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Taxes receivable | -56.64%6.06K | --6.3K | --520 | --0 | --0 | -1.36%13.97K | 6.83%14K | 6.83%14K | --14.16K | --13.32K |
-Due from related parties current | --80.22K | --16.42K | --28.18K | --31.75K | --31.75K | ---- | --0 | --0 | --218.38K | ---- |
-Other receivables | ---- | ---- | ---- | ---- | ---- | --2.93K | ---- | ---- | ---- | ---- |
Inventory | 91.91%93.14K | --104.5K | --103.45K | -0.50%103.75K | -0.50%103.75K | -85.15%48.53K | --104.27K | --104.27K | --326.78K | --307.21K |
Prepaid assets | -71.85%42.2K | --82.5K | --74.64K | 94.57%121.4K | 94.57%121.4K | 389.59%149.93K | 132.25%62.4K | 132.25%62.4K | --30.62K | --12.04K |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --28.14K | --35.11K |
Total current assets | -25.94%1.55M | --1.7M | --1.59M | -21.15%2.06M | -21.15%2.06M | 141.60%2.09M | 5,548.99%2.62M | 5,548.99%2.62M | --865.61K | --566.01K |
Non current assets | ||||||||||
Net PPE | -10.49%1.89K | --2.16K | --2.42K | -85.60%2.69K | -85.60%2.69K | --2.11K | --18.7K | --18.7K | ---- | ---- |
-Gross PPE | ---- | ---- | ---- | 6.97%41.31K | 6.97%41.31K | --39.59K | --38.62K | --38.62K | ---- | ---- |
-Accumulated depreciation | ---- | ---- | ---- | -93.93%-38.62K | -93.93%-38.62K | ---37.48K | ---19.91K | ---19.91K | ---- | ---- |
Non current accounts receivable | -28.79%8.1K | --73.13K | --60.18K | --58.87K | --58.87K | -95.89%11.37K | ---- | ---- | --276.97K | --260.38K |
Non current prepaid assets | --85K | --85K | --85K | --85K | --85K | ---- | --0 | --0 | ---- | ---- |
Goodwill and other intangible assets | 393.12%1.16M | --819.09K | --565.94K | 53.74%392.96K | 53.74%392.96K | -11.65%234.65K | -33.22%255.59K | -33.22%255.59K | --265.59K | --253.87K |
Due from related parties non current | -28.79%8.1K | --73.13K | --60.18K | --58.87K | --58.87K | -95.89%11.37K | --0 | --0 | --276.97K | --260.38K |
Total non current assets | 404.62%1.25M | --979.38K | --713.54K | 96.69%539.52K | 96.69%539.52K | -54.27%248.13K | -28.33%274.3K | -28.33%274.3K | --542.56K | --514.24K |
Total assets | 19.73%2.8M | --2.68M | --2.3M | -9.97%2.6M | -9.97%2.6M | 66.13%2.34M | 574.10%2.89M | 574.10%2.89M | --1.41M | --1.08M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | --18.66K | --18.66K | --253.06K | --59.73K |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --225K | --25K |
-Current capital lease obligation | ---- | ---- | ---- | --0 | --0 | --0 | --18.66K | --18.66K | --28.06K | --34.73K |
Payables | 32.69%2.28M | --2.2M | --2.71M | 79.99%2.72M | 79.99%2.72M | 6.38%1.72M | 65.62%1.51M | 65.62%1.51M | --1.62M | --1.58M |
-accounts payable | 27.54%1.11M | --1.1M | --1.9M | 154.72%1.9M | 154.72%1.9M | 67.17%872.61K | 84.67%747.49K | 84.67%747.49K | --521.98K | --529.11K |
-Total tax payable | --699.58K | --599.83K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Due to related parties current | --0 | --0 | --810.98K | 6.62%811.64K | 6.62%811.64K | -22.66%845.4K | 50.39%761.25K | 50.39%761.25K | --1.09M | --1.05M |
-Other payable | --467.14K | --494.66K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | -19.40%1.48M | --1.46M | --1.55M | -0.70%1.69M | -0.70%1.69M | 35.29%1.84M | 488.94%1.7M | 488.94%1.7M | --1.36M | --926.67K |
Current liabilities | 5.74%3.76M | --3.66M | --4.26M | 36.40%4.41M | 36.40%4.41M | 10.23%3.56M | 169.21%3.23M | 169.21%3.23M | --3.23M | --2.56M |
Non current liabilities | ||||||||||
Long term accounts payable and other payables | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Due to related parties non current | --800.35K | --823.37K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | -32.89%12.09K | --8.03K | --28.15K | 52.26%27.48K | 52.26%27.48K | 32.82%18.01K | 35.24%18.05K | 35.24%18.05K | --13.56K | --13.56K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1 | ---- |
Total non current liabilities | 4,410.26%812.43K | --831.39K | --28.15K | 52.26%27.48K | 52.26%27.48K | 32.81%18.01K | 35.24%18.05K | 35.24%18.05K | --13.56K | --13.56K |
Total liabilities | 27.91%4.58M | --4.49M | --4.29M | 36.49%4.43M | 36.49%4.43M | 10.33%3.58M | 167.73%3.25M | 167.73%3.25M | --3.24M | --2.58M |
Shareholders'equity | ||||||||||
Share capital | 11.40%7.09M | --6.53M | --6.53M | 4.81%6.53M | 4.81%6.53M | 31,834,160.00%6.37M | 31,167,490.00%6.23M | 31,167,490.00%6.23M | --20 | --20 |
-common stock | 11.40%7.09M | --6.53M | --6.53M | 4.81%6.53M | 4.81%6.53M | 31,834,160.00%6.37M | 31,167,490.00%6.23M | 31,167,490.00%6.23M | --20 | --20 |
Retained earnings | -16.59%-9.15M | ---9.06M | ---9.03M | -28.54%-8.73M | -28.54%-8.73M | -354.41%-7.85M | -756.12%-6.79M | -756.12%-6.79M | ---1.73M | ---1.48M |
Gains losses not affecting retained earnings | -10.18%-136.62K | ---173.44K | ---152.34K | 17.02%-90.5K | 17.02%-90.5K | -15.15%-124K | -1,408.88%-109.07K | -1,408.88%-109.07K | ---107.68K | ---13.67K |
Other equity interest | 14.07%419.52K | --887.99K | --667.83K | 47.16%451.54K | 47.16%451.54K | --367.77K | --306.83K | --306.83K | ---- | ---- |
Total stockholders'equity | -43.36%-1.78M | ---1.81M | ---1.99M | -413.09%-1.83M | -413.09%-1.83M | 32.50%-1.24M | 54.52%-356.84K | 54.52%-356.84K | ---1.84M | ---1.5M |
Total equity | -43.36%-1.78M | ---1.81M | ---1.99M | -413.09%-1.83M | -413.09%-1.83M | 32.50%-1.24M | 54.52%-356.84K | 54.52%-356.84K | ---1.84M | ---1.5M |
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 with Explanatory Notes | -- | -- | -- |
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