(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 | 189.08%847K | -0.28%724K | -35.07%1.67M | -90.67%331K | -90.67%331K | -95.69%293K | -94.88%726K | --2.57M | 59.23%3.55M | 59.23%3.55M |
-Cash and cash equivalents | 189.08%847K | -0.28%724K | -35.07%1.67M | -90.67%331K | -90.67%331K | -95.69%293K | -94.88%726K | --2.57M | 59.23%3.55M | 59.23%3.55M |
Receivables | -25.00%3.12M | -19.45%3.48M | -0.72%3.47M | -0.03%3.22M | -0.03%3.22M | -18.03%4.16M | 10.02%4.31M | --3.49M | -5.49%3.22M | -5.49%3.22M |
-Accounts receivable | -36.31%3.41M | -19.92%3.99M | -1.06%4.01M | 1.40%3.69M | 1.40%3.69M | 19.78%5.35M | 53.61%4.98M | --4.05M | 43.49%3.64M | 43.49%3.64M |
-Other receivables | 16.93%1.32M | 2.43%1.22M | 4.03%1.11M | 5.83%1.13M | 5.83%1.13M | 6.11%1.13M | 7.85%1.2M | --1.07M | -9.06%1.06M | -9.06%1.06M |
-Recievables adjustments allowances | 30.68%-1.6M | 6.66%-1.74M | -1.54%-1.65M | -7.70%-1.6M | -7.70%-1.6M | -413.08%-2.31M | -333.80%-1.86M | ---1.62M | -398.65%-1.48M | -398.65%-1.48M |
Prepaid assets | -62.32%457K | -66.62%525K | -42.69%588K | -40.66%893K | -40.66%893K | -49.98%1.21M | --1.57M | --1.03M | 62.35%1.51M | 62.35%1.51M |
Total current assets | -21.92%4.42M | -28.56%4.72M | -19.25%5.72M | -46.27%4.45M | -46.27%4.45M | -60.39%5.67M | -68.27%6.61M | --7.09M | 26.06%8.27M | 26.06%8.27M |
Non current assets | ||||||||||
Net PPE | 222.91%3.06M | 236.78%3.22M | 255.13%3.36M | -41.33%660K | -41.33%660K | 118.20%947K | 103.18%957K | --945K | 134.38%1.13M | 134.38%1.13M |
-Gross PPE | 145.26%3.93M | 162.50%4.05M | 182.07%4.14M | -12.21%1.39M | -12.21%1.39M | 95.60%1.6M | 95.44%1.54M | --1.47M | 133.53%1.58M | 133.53%1.58M |
-Accumulated depreciation | -32.98%-871K | -41.40%-830K | -49.81%-782K | -59.65%-728K | -59.65%-728K | -70.13%-655K | -84.01%-587K | ---522K | -131.47%-456K | -131.47%-456K |
Long-term notes receivables | ---- | ---- | ---- | --0 | --0 | 5.08%269K | 6.40%266K | --262K | --259K | --259K |
Total non current assets | 151.48%3.06M | 163.53%3.22M | 178.04%3.36M | -52.31%660K | -52.31%660K | 76.23%1.22M | 69.63%1.22M | --1.21M | 188.33%1.38M | 188.33%1.38M |
Total assets | 8.72%7.48M | 1.42%7.95M | 9.47%9.08M | -47.14%5.11M | -47.14%5.11M | -54.11%6.88M | -63.66%7.84M | --8.29M | 37.11%9.66M | 37.11%9.66M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -45.12%1.44M | -35.06%1.6M | 12.09%2.04M | 228.13%3.47M | 228.13%3.47M | 110.43%2.62M | -30.19%2.47M | --1.82M | 391.16%1.06M | 391.16%1.06M |
-accounts payable | -45.12%1.44M | -35.06%1.6M | 12.09%2.04M | 176.99%2.93M | 176.99%2.93M | 110.43%2.62M | -30.15%2.47M | --1.82M | 391.16%1.06M | 391.16%1.06M |
-Due to related parties current | --0 | --0 | --0 | --540K | --540K | ---- | ---- | ---- | --0 | --0 |
Current accrued expenses | -64.64%384K | -39.07%340K | -63.65%365K | -55.99%569K | -55.99%569K | -19.08%1.09M | -72.11%558K | --1M | 34.69%1.29M | 34.69%1.29M |
Current debt and capital lease obligation | 63.43%8.09M | 260.97%7.73M | -94.59%329K | -24.63%4.46M | -24.63%4.46M | -0.98%4.95M | --2.14M | --6.08M | --5.92M | --5.92M |
-Current debt | 69.67%7.74M | 320.90%7.39M | ---- | -20.01%4.36M | -20.01%4.36M | -8.78%4.56M | --1.76M | --5.65M | --5.45M | --5.45M |
-Current capital lease obligation | -9.49%353K | -11.66%341K | -22.04%329K | -78.71%99K | -78.71%99K | --390K | --386K | --422K | --465K | --465K |
Current deferred liabilities | -21.48%2.8M | 22.73%3.26M | 45.95%3.95M | 262.20%4.68M | 262.20%4.68M | 168.12%3.57M | 522.25%2.66M | --2.71M | 186.89%1.29M | 186.89%1.29M |
Other current liabilities | 240.34%987K | 419.26%701K | 143.64%402K | 46.36%382K | 46.36%382K | 64.77%290K | -86.70%135K | --165K | -72.78%261K | -72.78%261K |
Current liabilities | 9.48%13.7M | 71.33%13.64M | -39.81%7.08M | 38.04%13.55M | 38.04%13.55M | 37.62%12.51M | 14.07%7.96M | --11.77M | 279.91%9.82M | 279.91%9.82M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1,607.19%2.61M | -11.77%2.73M | 507.95%10.01M | -92.81%225K | -92.81%225K | -96.94%153K | -68.58%3.09M | --1.65M | --3.13M | --3.13M |
-Long term debt | ---- | ---- | 409.05%7.2M | ---- | ---- | ---- | -71.27%2.83M | --1.41M | --2.81M | --2.81M |
-Long term capital lease obligation | 1,607.19%2.61M | 929.81%2.73M | 1,108.15%2.82M | -28.80%225K | -28.80%225K | --153K | --265K | --233K | --316K | --316K |
Derivative product liabilities | -83.75%13K | -87.35%54K | -98.78%6K | -99.11%3K | -99.11%3K | -90.06%80K | -73.58%427K | --491K | --338K | --338K |
Total non current liabilities | 1,026.61%2.63M | -20.94%2.78M | 368.62%10.02M | -93.43%228K | -93.43%228K | -95.99%233K | -69.28%3.52M | --2.14M | --3.47M | --3.47M |
Total liabilities | 28.07%16.33M | 43.04%16.42M | 22.97%17.1M | 3.72%13.78M | 3.72%13.78M | -14.44%12.75M | -37.74%11.48M | --13.91M | 414.13%13.29M | 414.13%13.29M |
Shareholders'equity | ||||||||||
Share capital | 0.00%4K | 0.00%4K | 33.33%4K | 33.33%4K | 33.33%4K | 33.33%4K | 33.33%4K | --3K | 50.00%3K | 50.00%3K |
-common stock | 0.00%4K | 0.00%4K | 33.33%4K | 33.33%4K | 33.33%4K | 33.33%4K | 33.33%4K | --3K | 50.00%3K | 50.00%3K |
Retained earnings | -11.94%-37.35M | -20.16%-36.8M | -26.42%-36.15M | -38.86%-36.57M | -38.86%-36.57M | -53.33%-33.36M | -63.75%-30.62M | ---28.59M | -99.11%-26.33M | -99.11%-26.33M |
Paid-in capital | 3.66%28.5M | 4.98%28.32M | 22.38%28.12M | 22.84%27.89M | 22.84%27.89M | 25.81%27.5M | 23.60%26.98M | --22.98M | 28.38%22.7M | 28.38%22.7M |
Total stockholders'equity | -50.78%-8.84M | -132.56%-8.47M | -42.92%-8.03M | -139.08%-8.67M | -139.08%-8.67M | -6,084.69%-5.87M | -216.50%-3.64M | ---5.62M | -181.36%-3.63M | -181.36%-3.63M |
Total equity | -50.78%-8.84M | -132.56%-8.47M | -42.92%-8.03M | -139.08%-8.67M | -139.08%-8.67M | -6,084.69%-5.87M | -216.50%-3.64M | ---5.62M | -181.36%-3.63M | -181.36%-3.63M |
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 with Explanatory Notes | -- |
No Data
No Data