(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 | -20.32%3.48M | 25.36%5.11M | 51.31%5.47M | 51.31%5.47M | -2.48%3.11M | 47.37%4.37M | 4.81%4.08M | -19.56%3.62M | -19.56%3.62M | --3.19M |
-Cash and cash equivalents | -20.32%3.48M | 25.36%5.11M | 51.31%5.47M | 51.31%5.47M | -2.48%3.11M | 47.37%4.37M | 4.81%4.08M | -19.56%3.62M | -19.56%3.62M | --3.19M |
Receivables | -74.32%4.31M | -10.42%6.88M | 8.37%7.03M | 8.37%7.03M | 8.28%7.88M | 194.21%16.77M | 51.21%7.68M | 3.00%6.49M | 3.00%6.49M | --7.27M |
-Accounts receivable | -32.44%4.31M | 13.45%6.3M | 5.34%6.48M | 5.34%6.48M | 51.87%7.44M | 11.86%6.38M | 9.36%5.55M | 32.76%6.15M | 32.76%6.15M | --4.9M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | --3.48M | ---- | ---- | ---- | --35K |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | --6.38M | --1.63M | ---- | ---- | --1.38M |
-Other receivables | ---- | 15.60%578K | 63.80%552K | 63.80%552K | -55.09%432K | --541K | --500K | -37.82%337K | -37.82%337K | --962K |
Inventory | -18.46%2.55M | 21.48%4.45M | 20.36%4.08M | 20.36%4.08M | -1.88%3.6M | -18.49%3.13M | 27.88%3.66M | 3.58%3.39M | 3.58%3.39M | --3.67M |
Prepaid assets | ---- | -29.74%600K | 8.15%451K | 8.15%451K | 35.25%660K | --810K | --854K | -33.49%417K | -33.49%417K | --488K |
Other current assets | -34.27%399K | -95.80%86K | -97.23%59K | -97.23%59K | -83.37%245K | -84.45%607K | -47.52%2.05M | 118.38%2.13M | 118.38%2.13M | --1.47M |
Total current assets | -8.64%23.47M | -6.54%17.12M | -6.11%18.03M | -6.11%18.03M | -3.74%15.49M | 56.57%25.69M | 16.42%18.32M | 22.58%19.2M | 22.58%19.2M | --16.09M |
Non current assets | ||||||||||
Net PPE | -75.69%1.77M | 37.20%7.32M | 39.19%7.59M | 39.19%7.59M | 47.31%7.22M | 36.71%7.27M | -3.89%5.34M | -1.02%5.45M | -1.02%5.45M | --4.9M |
-Gross PPE | -78.03%2.62M | -7.67%12.14M | -5.29%12.42M | -5.29%12.42M | -3.69%11.87M | -8.44%11.92M | -1.28%13.15M | 0.68%13.11M | 0.68%13.11M | --12.33M |
-Accumulated depreciation | 81.69%-852K | 38.31%-4.82M | 36.94%-4.83M | 36.94%-4.83M | 37.36%-4.65M | 39.60%-4.65M | -0.59%-7.82M | -1.92%-7.66M | -1.92%-7.66M | ---7.43M |
Goodwill and other intangible assets | ---- | -64.33%881K | 2.38%903K | 2.38%903K | 340.46%10.25M | 270.79%8.6M | -23.39%2.47M | -12.76%882K | -12.76%882K | --2.33M |
-Goodwill | ---- | -0.11%881K | 2.38%903K | 2.38%903K | 135.25%2.05M | -2.70%902K | -7.74%882K | -6.37%882K | -6.37%882K | --871K |
-Other intangible assets | ---- | ---- | ---- | ---- | 463.14%8.21M | 453.06%7.69M | -29.98%1.59M | ---- | ---- | --1.46M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | --6.38M | --1.63M | ---- | ---- | --1.38M |
Other non current assets | ---- | --26K | 66.67%10K | 66.67%10K | ---- | ---- | ---- | -68.42%6K | -68.42%6K | ---- |
Total non current assets | -88.86%1.77M | 5.41%8.23M | 34.10%8.5M | 34.10%8.5M | 141.70%17.48M | 107.70%15.86M | -11.07%7.81M | -3.03%6.34M | -3.03%6.34M | --7.23M |
Total assets | -39.27%25.24M | -2.97%25.35M | 3.87%26.53M | 3.87%26.53M | 41.35%32.96M | 72.82%41.55M | 6.57%26.12M | 15.04%25.54M | 15.04%25.54M | --23.32M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -37.26%3.45M | -36.85%3.76M | -38.40%3.67M | -38.40%3.67M | 34.58%5.39M | 38.19%5.5M | 59.00%5.96M | 49.22%5.96M | 49.22%5.96M | --4.01M |
-accounts payable | 6.68%3.45M | -0.71%3.64M | -13.60%3.54M | -13.60%3.54M | -10.78%3.58M | -18.73%3.23M | -2.08%3.67M | 2.65%4.1M | 2.65%4.1M | --4.01M |
-Due to related parties current | --0 | -94.80%119K | -93.07%129K | -93.07%129K | --1.82M | --2.26M | --2.29M | --1.86M | --1.86M | ---- |
Current accrued expenses | -75.17%1.32M | -43.22%1.78M | 16.99%1.69M | 16.99%1.69M | 181.36%5.86M | 277.26%5.31M | 97.04%3.13M | 9.49%1.44M | 9.49%1.44M | --2.08M |
Current debt and capital lease obligation | -94.05%758K | -12.01%3.39M | 24.35%3.38M | 24.35%3.38M | 24.29%3.3M | 340.95%12.75M | 25.88%3.85M | -11.96%2.72M | -11.96%2.72M | --2.65M |
-Current debt | -97.44%314K | -25.78%2.72M | 7.07%2.73M | 7.07%2.73M | 8.73%2.81M | 333.23%12.26M | 22.54%3.67M | -15.72%2.55M | -15.72%2.55M | --2.59M |
-Current capital lease obligation | -9.76%444K | 273.45%661K | 284.62%650K | 284.62%650K | 663.49%481K | 693.55%492K | 190.16%177K | 168.25%169K | 168.25%169K | --63K |
Current deferred liabilities | 0.96%1.15M | -21.82%1.87M | -25.49%1.32M | -25.49%1.32M | -27.75%1.52M | -54.05%1.14M | -1.00%2.39M | -30.82%1.77M | -30.82%1.77M | --2.1M |
Other current liabilities | --9.5M | --161K | -22.88%1.39M | -22.88%1.39M | ---- | ---- | ---- | --1.81M | --1.81M | --375K |
Current liabilities | -35.75%17.16M | -26.47%12.15M | -13.83%12.87M | -13.83%12.87M | 38.25%17.53M | 115.27%26.71M | 36.23%16.52M | 21.24%14.94M | 21.24%14.94M | --12.68M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -78.83%1.13M | 583.96%5.5M | 564.97%5.73M | 564.97%5.73M | 1,318.44%5.46M | 1,199.76%5.34M | 84.40%804K | 113.90%862K | 113.90%862K | --385K |
-Long term debt | 55.14%166K | 100.00%234K | 138.89%301K | 138.89%301K | 25.19%169K | -25.69%107K | -23.53%117K | 20.00%126K | 20.00%126K | --135K |
-Long term capital lease obligation | -81.57%965K | 666.38%5.27M | 637.91%5.43M | 637.91%5.43M | 2,016.80%5.29M | 1,860.67%5.24M | 142.76%687K | 146.98%736K | 146.98%736K | --250K |
Non current deferred liabilities | ---- | -73.58%135K | -76.37%125K | -76.37%125K | -75.95%120K | --0 | -22.46%511K | -19.24%529K | -19.24%529K | --499K |
Other non current liabilities | -99.20%5K | -20.00%4K | -33.33%4K | -33.33%4K | 0.96%525K | -38.73%625K | -99.51%5K | -45.45%6K | -45.45%6K | --520K |
Total non current liabilities | -80.96%1.14M | 327.12%5.64M | 319.54%5.86M | 319.54%5.86M | 334.90%6.11M | 193.22%5.97M | -37.59%1.32M | 30.68%1.4M | 30.68%1.4M | --1.4M |
Total liabilities | -44.01%18.3M | -0.31%17.79M | 14.68%18.73M | 14.68%18.73M | 67.82%23.64M | 126.25%32.68M | 25.27%17.84M | 22.00%16.33M | 22.00%16.33M | --14.08M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | ---- |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | ---- |
-Preferred stock | --0 | --0 | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- |
Retained earnings | -301.55%-3.38M | ---2.79M | ---2.71M | ---2.71M | ---807K | ---841K | ---- | --0 | --0 | ---- |
Paid-in capital | 5.95%15.88M | --15.81M | --15.74M | --15.74M | --15.59M | --14.99M | ---- | --0 | --0 | ---- |
Gains losses not affecting retained earnings | -5.52%-5.57M | -7.30%-5.47M | -4.18%-5.23M | -4.18%-5.23M | 1.89%-5.46M | -26.19%-5.28M | -47.71%-5.1M | -38.48%-5.02M | -38.48%-5.02M | ---5.56M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | -2.49%13.38M | 14.39%14.23M | 14.39%14.23M | --14.8M |
Total stockholders'equity | -21.81%6.94M | -8.71%7.56M | -15.32%7.79M | -15.32%7.79M | 0.99%9.33M | -7.58%8.87M | -19.36%8.28M | 4.47%9.2M | 4.47%9.2M | --9.24M |
Total equity | -21.81%6.94M | -8.71%7.56M | -15.32%7.79M | -15.32%7.79M | 0.99%9.33M | -7.58%8.87M | -19.36%8.28M | 4.47%9.2M | 4.47%9.2M | --9.24M |
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