(FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -85.40%152.94K | -85.40%152.94K | 31.84%1.09M | --0 | --80.87K | --1.05M | --1.05M | 235.85%829.37K | -63.65%181.21K | ---- |
-Cash and cash equivalents | -85.40%152.94K | -85.40%152.94K | 31.84%1.09M | --0 | --80.87K | --1.05M | --1.05M | 235.85%829.37K | -63.65%181.21K | ---- |
Receivables | 1.28%254.97K | 1.28%254.97K | 10.31%226.9K | 13.88%161.66K | 5.27%272.67K | 21.89%251.74K | 21.89%251.74K | 11.62%205.68K | 10.40%141.95K | 129.76%259.01K |
-Accounts receivable | 28.80%78K | 28.80%78K | -2.69%61.42K | -3.80%55.7K | -0.62%50.02K | 120.29%60.56K | 120.29%60.56K | 464.88%63.12K | 560.54%57.9K | 60.40%50.34K |
-Taxes receivable | -7.44%176.96K | -7.44%176.96K | 16.07%165.47K | 26.06%105.96K | 6.69%222.65K | 6.78%191.18K | 6.78%191.18K | 0.72%142.56K | -4.77%84.05K | 319.06%208.68K |
Inventory | --0 | --0 | 325.41%160.13K | 325.41%160.13K | 325.41%160.13K | 153.86%95.56K | 153.86%95.56K | -2.77%37.64K | -2.77%37.64K | 77.34%37.64K |
Prepaid assets | -83.64%50.95K | -83.64%50.95K | 146.88%890.13K | -23.35%307.81K | 293.90%439.4K | 119.95%311.35K | 119.95%311.35K | 64.88%360.55K | 71.40%401.55K | 36.37%111.55K |
Total current assets | -73.11%458.86K | -73.11%458.86K | 65.40%2.37M | -17.42%629.59K | 133.48%953.08K | 342.35%1.71M | 342.35%1.71M | 108.14%1.43M | -15.30%762.35K | 82.77%408.21K |
Non current assets | ||||||||||
Net PPE | -19.62%525.6K | -19.62%525.6K | -15.38%563.73K | -13.76%593.77K | -12.93%623.81K | -12.32%653.85K | -12.32%653.85K | -13.43%666.15K | -13.90%688.48K | -13.66%716.44K |
-Gross PPE | 0.00%1.91M | 0.00%1.91M | 1.27%1.91M | 1.79%1.91M | 1.99%1.91M | 1.99%1.91M | 1.99%1.91M | 1.51%1.89M | 1.00%1.88M | 0.80%1.87M |
-Accumulated depreciation | -10.21%-1.38M | -10.21%-1.38M | -10.36%-1.35M | -10.79%-1.32M | -11.23%-1.29M | -11.46%-1.26M | -11.46%-1.26M | -12.07%-1.22M | -12.25%-1.19M | -12.46%-1.16M |
Goodwill and other intangible assets | --0 | --0 | 62.43%171.76K | 149.66%171.76K | 211.17%171.76K | 156.79%141.75K | 156.79%141.75K | --105.75K | --68.8K | --55.2K |
-Other intangible assets | ---- | ---- | 62.43%171.76K | 149.66%171.76K | 211.17%171.76K | 156.79%141.75K | 156.79%141.75K | --105.75K | --68.8K | --55.2K |
Total non current assets | -33.94%525.6K | -33.94%525.6K | -4.72%735.49K | 1.09%765.53K | 3.10%795.57K | -0.67%795.6K | -0.67%795.6K | 0.31%771.9K | -5.30%757.28K | -7.00%771.64K |
Total assets | -60.65%984.46K | -60.65%984.46K | 40.86%3.11M | -8.19%1.4M | 48.21%1.75M | 110.82%2.5M | 110.82%2.5M | 51.23%2.21M | -10.60%1.52M | 12.04%1.18M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -66.56%130.33K | -66.56%130.33K | -91.24%125.43K | 305.07%414.16K | -60.11%389.8K | -12.85%389.8K | -12.85%389.8K | 2,061.90%1.43M | -96.14%102.24K | -35.66%977.17K |
-Current debt | ---- | ---- | ---- | --293.5K | -68.57%275K | -20.30%275K | -20.30%275K | --1.33M | ---- | -39.76%874.93K |
-Current capital lease obligation | 13.53%130.33K | 13.53%130.33K | 22.68%125.43K | 18.01%120.66K | 12.28%114.8K | 12.28%114.8K | 12.28%114.8K | 54.32%102.24K | 54.32%102.24K | 54.32%102.24K |
Payables | 72.03%1.25M | 72.03%1.25M | 82.30%830.29K | -31.15%835.68K | -50.69%692.29K | -47.41%727.72K | -47.41%727.72K | -61.17%455.45K | -31.43%1.21M | -7.05%1.4M |
-accounts payable | 70.10%301.41K | 70.10%301.41K | -64.79%81.77K | 16.45%153.15K | -72.92%75.77K | -43.47%177.2K | -43.47%177.2K | 48.09%232.22K | 31.21%131.52K | 137.61%279.81K |
-Due to related parties current | 150.82%665.22K | 150.82%665.22K | 107.52%463.22K | 117.99%397.22K | 47.72%331.22K | 55.81%265.22K | 55.81%265.22K | 92.06%223.22K | -76.33%182.22K | -54.50%224.22K |
-Other payable | 0.00%285.3K | 0.00%285.3K | --285.3K | -68.30%285.3K | -68.30%285.3K | -68.30%285.3K | -68.30%285.3K | ---- | 0.00%900K | 0.00%900K |
Current accrued expenses | 87.10%2.08M | 87.10%2.08M | 36.12%1.77M | -11.24%1M | -35.75%865.02K | 10.97%1.11M | 10.97%1.11M | 67.89%1.3M | -2.56%1.13M | 46.25%1.35M |
Current deferred liabilities | -85.00%12.67K | -85.00%12.67K | 0.00%84.51K | 0.00%84.51K | 0.00%84.51K | 85.32%84.51K | 85.32%84.51K | 156.65%84.51K | 156.65%84.51K | 156.65%84.51K |
Other current liabilities | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 50.20%3.48M | 50.20%3.48M | -14.11%2.81M | -7.68%2.34M | -46.71%2.03M | -19.61%2.31M | -19.61%2.31M | 59.90%3.27M | -54.89%2.53M | -4.29%3.81M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -14.99%739.23K | -14.99%739.23K | -14.87%773.91K | -13.65%807.73K | -12.31%841.93K | -11.66%869.56K | -11.66%869.56K | -12.63%909.07K | -12.15%935.37K | -10.75%960.17K |
-Long term debt | 0.00%120K | 0.00%120K | 0.00%120K | 0.00%120K | 0.00%120K | 0.00%120K | 0.00%120K | 0.00%120K | 0.00%120K | 0.00%120K |
-Long term capital lease obligation | -17.39%619.23K | -17.39%619.23K | -17.13%653.91K | -15.65%687.73K | -14.07%721.93K | -13.28%749.56K | -13.28%749.56K | -14.28%789.07K | -13.69%815.37K | -12.10%840.17K |
Total non current liabilities | -14.99%739.23K | -14.99%739.23K | -14.87%773.91K | -13.65%807.73K | -12.31%841.93K | -11.66%869.56K | -11.66%869.56K | -12.63%909.07K | -12.15%935.37K | -10.75%960.17K |
Total liabilities | 32.39%4.22M | 32.39%4.22M | -14.27%3.59M | -9.29%3.15M | -39.79%2.87M | -17.58%3.18M | -17.58%3.18M | 35.46%4.18M | -48.07%3.47M | -5.66%4.77M |
Shareholders'equity | ||||||||||
Share capital | 2.92%47.09M | 2.92%47.09M | 10.69%46.9M | 9.15%46.25M | 9.46%45.87M | 9.19%45.75M | 9.19%45.75M | 0.56%42.37M | 2.77%42.37M | 1.62%41.9M |
-common stock | 2.92%47.09M | 2.92%47.09M | 10.69%46.9M | 9.15%46.25M | 9.46%45.87M | 9.19%45.75M | 9.19%45.75M | 0.56%42.37M | 2.77%42.37M | 1.62%41.9M |
Additional paid-in capital | 8.19%28.99M | 8.19%28.99M | 14.42%29.26M | 3.53%26.47M | 12.89%26.47M | 14.27%26.8M | 14.27%26.8M | 10.07%25.57M | 35.32%25.57M | 26.53%23.45M |
Retained earnings | -7.92%-79.32M | -7.92%-79.32M | -8.57%-76.9M | -6.92%-74.74M | -6.92%-73.73M | -8.02%-73.49M | -8.02%-73.49M | -5.70%-70.83M | -6.70%-69.9M | -7.45%-68.95M |
Other equity interest | -97.74%5.9K | -97.74%5.9K | -71.24%260.53K | 4,314.98%260.53K | 4,315.73%260.53K | 4,315.73%260.53K | 4,315.73%260.53K | 15,254.24%905.9K | -98.53%5.9K | -98.53%5.9K |
Total stockholders'equity | -373.67%-3.23M | -373.67%-3.23M | 75.74%-479.85K | 10.14%-1.75M | 68.69%-1.12M | 74.52%-682.08K | 74.52%-682.08K | -21.35%-1.98M | 60.87%-1.95M | 10.31%-3.59M |
Total equity | -373.67%-3.23M | -373.67%-3.23M | 75.74%-479.85K | 10.14%-1.75M | 68.69%-1.12M | 74.52%-682.08K | 74.52%-682.08K | -21.35%-1.98M | 60.87%-1.95M | 10.31%-3.59M |
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