(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 | -39.98%13.24M | -36.60%15.59M | 29.63%17.04M | 29.63%17.04M | 28.63%19.51M | 30.89%22.06M | 27.28%24.59M | -32.91%13.15M | -32.91%13.15M | -23.12%15.17M |
-Cash and cash equivalents | 298.86%13.24M | -23.18%7.36M | -11.43%8.95M | -11.43%8.95M | 516.32%15.94M | -54.62%3.32M | 15.57%9.58M | 17.69%10.1M | 17.69%10.1M | -86.89%2.59M |
-Short-term investments | --0 | -45.16%8.23M | 165.70%8.1M | 165.70%8.1M | -71.63%3.57M | 96.48%18.74M | 36.09%15.01M | -72.33%3.05M | -72.33%3.05M | --12.58M |
Receivables | 379.75%758K | 101.64%123K | 2,186.67%1.37M | 2,186.67%1.37M | --0 | 59.60%158K | 335.71%61K | 650.00%60K | 650.00%60K | -21.05%15K |
-Accounts receivable | 379.75%758K | 101.64%123K | 2,186.67%1.37M | 2,186.67%1.37M | --0 | 59.60%158K | 335.71%61K | 650.00%60K | 650.00%60K | -21.05%15K |
Inventory | -39.36%439K | -12.84%604K | -20.00%504K | -20.00%504K | 19.94%782K | 18.88%724K | 264.74%693K | 277.25%630K | 277.25%630K | 349.66%652K |
Restricted cash | --314K | --310K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | -1.65%657K | -0.35%562K | 53.74%432K | 53.74%432K | 110.66%573K | 62.93%668K | 35.58%564K | -36.57%281K | -36.57%281K | -49.35%272K |
Total current assets | -34.73%15.41M | -33.65%17.19M | 37.06%19.35M | 37.06%19.35M | 29.55%20.86M | 31.37%23.61M | 29.93%25.91M | -30.16%14.12M | -30.16%14.12M | -21.16%16.1M |
Non current assets | ||||||||||
Net PPE | 42.45%1.66M | 109.95%1.79M | 94.45%1.86M | 94.45%1.86M | 105.61%2.12M | 1.30%1.17M | -29.89%854K | -24.39%955K | -24.39%955K | -8.26%1.03M |
-Gross PPE | 42.45%1.66M | 109.95%1.79M | 65.46%2.41M | 65.46%2.41M | 105.61%2.12M | 1.30%1.17M | -29.89%854K | -3.76%1.46M | -3.76%1.46M | -8.26%1.03M |
-Accumulated depreciation | ---- | ---- | -10.52%-557K | -10.52%-557K | ---- | ---- | ---- | -99.21%-504K | -99.21%-504K | ---- |
Non current accounts receivable | -17.44%1.14M | -16.66%1.2M | -15.99%1.26M | -15.99%1.26M | -15.37%1.32M | -14.80%1.38M | -14.33%1.44M | -10.75%1.5M | -10.75%1.5M | -4.83%1.56M |
Defined pension benefit | 4.96%275K | -0.37%267K | -17.38%271K | -17.38%271K | -21.85%254K | -20.36%262K | -31.28%268K | -17.17%328K | -17.17%328K | -21.88%325K |
Other non current assets | --96K | --96K | --96K | --96K | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 12.98%3.17M | 31.09%3.35M | 25.27%3.48M | 25.27%3.48M | 26.81%3.69M | -9.40%2.8M | -22.11%2.56M | -16.68%2.78M | -16.68%2.78M | -8.28%2.91M |
Total assets | -29.67%18.57M | -27.83%20.54M | 35.12%22.83M | 35.12%22.83M | 29.13%24.56M | 25.38%26.41M | 22.57%28.46M | -28.25%16.9M | -28.25%16.9M | -19.43%19.02M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -75.13%334K | 17.43%438K | 0.00%355K | 0.00%355K | 44.34%625K | 305.74%1.34M | 64.32%373K | 150.00%355K | 150.00%355K | 91.59%433K |
-accounts payable | -62.27%292K | 9.32%399K | -3.37%287K | -3.37%287K | -19.95%293K | 150.49%774K | 60.79%365K | 188.35%297K | 188.35%297K | 82.09%366K |
-Due to related parties current | -10.64%42K | 387.50%39K | -29.31%41K | -29.31%41K | -22.39%52K | 113.64%47K | --8K | 48.72%58K | 48.72%58K | --67K |
-Other payable | ---- | ---- | --27K | --27K | --280K | --522K | ---- | ---- | ---- | ---- |
Current accrued expenses | ---- | ---- | -38.32%132K | -38.32%132K | ---- | ---- | 86.79%396K | 1.90%214K | 1.90%214K | -41.18%150K |
Current debt and capital lease obligation | 95.69%454K | 142.05%472K | 136.18%470K | 136.18%470K | 175.00%528K | 1.75%232K | -22.62%195K | -22.27%199K | -22.27%199K | -13.51%192K |
-Current capital lease obligation | 95.69%454K | 142.05%472K | 136.18%470K | 136.18%470K | 175.00%528K | 1.75%232K | -22.62%195K | -22.27%199K | -22.27%199K | -13.51%192K |
Current deferred liabilities | -35.95%611K | -57.29%557K | -63.04%527K | -63.04%527K | -33.52%950K | -33.10%954K | 2.19%1.3M | 312.14%1.43M | 312.14%1.43M | --1.43M |
Other current liabilities | --279K | --304K | --52K | --52K | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -11.40%2.64M | 1.91%2.67M | -18.64%2.08M | -18.64%2.08M | 12.05%2.86M | 12.31%2.98M | 11.87%2.62M | 95.49%2.56M | 95.49%2.56M | 131.10%2.56M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 97.35%669K | 728.72%779K | 1,237.50%856K | 1,237.50%856K | 1,025.88%957K | 147.45%339K | -48.07%94K | -68.47%64K | -68.47%64K | -53.80%85K |
-Long term capital lease obligation | 97.35%669K | 728.72%779K | 1,237.50%856K | 1,237.50%856K | 1,025.88%957K | 147.45%339K | -48.07%94K | -68.47%64K | -68.47%64K | -53.80%85K |
Non current deferred liabilities | -21.08%1.58M | -19.98%1.69M | -19.07%1.8M | -19.07%1.8M | -18.20%1.9M | -17.37%2.01M | -23.48%2.11M | 6.94%2.22M | 6.94%2.22M | 68.77%2.32M |
Employee benefits | -1.56%252K | -1.91%257K | -2.61%261K | -2.61%261K | -23.77%247K | -21.95%256K | -22.49%262K | -22.09%268K | -22.09%268K | -2.70%324K |
Other non current liabilities | ---- | ---- | --28K | --28K | --28K | --28K | ---- | ---- | ---- | ---- |
Total non current liabilities | -4.75%2.51M | 10.45%2.73M | 15.29%2.94M | 15.29%2.94M | 14.64%3.13M | -9.12%2.63M | -24.73%2.47M | -2.71%2.55M | -2.71%2.55M | 44.30%2.73M |
Total liabilities | -8.28%5.15M | 6.05%5.4M | -1.70%5.02M | -1.70%5.02M | 13.39%6M | 1.14%5.61M | -9.48%5.09M | 30.00%5.11M | 30.00%5.11M | 76.30%5.29M |
Shareholders'equity | ||||||||||
Share capital | 0.00%10K | 0.00%10K | 42.86%10K | 42.86%10K | 42.86%10K | 42.86%10K | 42.86%10K | 0.00%7K | 0.00%7K | 0.00%7K |
-common stock | 0.00%10K | 0.00%10K | 42.86%10K | 42.86%10K | 42.86%10K | 42.86%10K | 42.86%10K | 0.00%7K | 0.00%7K | 0.00%7K |
Retained earnings | -30.43%-39.55M | -36.14%-37.37M | -38.14%-34.21M | -38.14%-34.21M | -42.29%-32.87M | -45.41%-30.32M | -51.80%-27.45M | -61.91%-24.76M | -61.91%-24.76M | -83.86%-23.1M |
Paid-in capital | 3.63%52.97M | 3.33%52.5M | 42.32%52M | 42.32%52M | 39.64%51.42M | 40.57%51.11M | 42.43%50.81M | 4.69%36.54M | 4.69%36.54M | 11.04%36.82M |
Total stockholders'equity | -35.44%13.43M | -35.21%15.15M | 51.09%17.81M | 51.09%17.81M | 35.19%18.56M | 34.06%20.8M | 32.81%23.38M | -39.92%11.79M | -39.92%11.79M | -33.37%13.73M |
Total equity | -35.44%13.43M | -35.21%15.15M | 51.09%17.81M | 51.09%17.81M | 35.19%18.56M | 34.06%20.8M | 32.81%23.38M | -39.92%11.79M | -39.92%11.79M | -33.37%13.73M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data