(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 | -68.92%1.06M | -72.43%1.05M | -54.55%1.79M | -26.35%3.58M | -26.35%3.58M | -58.89%3.42M | -23.46%3.79M | -39.75%3.94M | 25,494.78%4.85M | 25,494.78%4.85M |
-Cash and cash equivalents | -68.92%1.06M | -57.15%1.05M | -6.79%1.79M | 63.44%3.58M | 63.44%3.58M | -39.60%3.42M | -30.13%2.44M | -66.60%1.92M | 11,434.01%2.19M | 11,434.01%2.19M |
-Short-term investments | ---- | ---- | ---- | --0 | --0 | --0 | -7.51%1.35M | 156.49%2.02M | --2.67M | --2.67M |
Receivables | -24.75%4.64M | -23.48%4.79M | -25.25%5.01M | -20.81%5.11M | -20.81%5.11M | 56.53%6.16M | 82.10%6.26M | 139.03%6.7M | --6.46M | --6.46M |
-Accounts receivable | -26.38%4.23M | -15.83%4.76M | -18.66%4.98M | -9.95%5.01M | -9.95%5.01M | 45.85%5.74M | 64.52%5.66M | 118.19%6.12M | --5.56M | --5.56M |
-Related party accounts receivable | -48.99%25.75K | -60.48%24.87K | -64.36%27.39K | -60.20%46.45K | -60.20%46.45K | --50.48K | --62.94K | --76.85K | --116.71K | --116.71K |
-Other receivables | 3.82%384.02K | -99.15%4.62K | -98.71%6.57K | -92.64%57.24K | -92.64%57.24K | --369.88K | --541.97K | --507.56K | --777.49K | --777.49K |
Inventory | -42.34%2.67M | -29.59%3.23M | -48.59%2.92M | -40.89%3.58M | -40.89%3.58M | 158.03%4.63M | 262.55%4.59M | 249.39%5.68M | --6.05M | --6.05M |
Prepaid assets | 5.10%1.84M | 11.96%1.65M | -2.01%1.63M | -38.98%1.31M | -38.98%1.31M | 11,817.17%1.75M | 13,245.68%1.48M | 49,204.56%1.66M | --2.15M | --2.15M |
Restricted cash | -49.45%1.1M | -74.43%1.09M | -59.09%1.5M | -40.66%1.82M | -40.66%1.82M | 13.10%2.18M | -63.25%4.25M | -7.47%3.67M | --3.07M | --3.07M |
Other current assets | -52.33%376.72K | -19.84%416.95K | -53.65%293.92K | -83.05%376.05K | -83.05%376.05K | -35.38%790.28K | -49.62%520.16K | -34.00%634.1K | --2.22M | --2.22M |
Total current assets | -38.26%11.68M | -41.47%12.23M | -44.28%13.15M | -39.22%15.78M | -39.22%15.78M | 9.98%18.92M | -6.14%20.9M | 5.01%23.59M | 136,784.55%25.96M | 136,784.55%25.96M |
Non current assets | ||||||||||
Net PPE | -17.93%5.08M | -8.15%5.68M | -4.80%5.85M | 12.51%6.03M | 12.51%6.03M | 1,427.17%6.19M | 1,569.90%6.18M | 1,340.01%6.15M | --5.36M | --5.36M |
-Gross PPE | -17.93%5.08M | -8.15%5.68M | -4.80%5.85M | 19.92%6.54M | 19.92%6.54M | 1,427.17%6.19M | 1,569.90%6.18M | 1,340.01%6.15M | --5.46M | --5.46M |
-Accumulated depreciation | ---- | ---- | ---- | -424.58%-514.82K | -424.58%-514.82K | ---- | ---- | ---- | ---98.14K | ---98.14K |
Goodwill and other intangible assets | -8.47%34.23M | -9.52%34.94M | -10.50%35.64M | -11.53%36.35M | -11.53%36.35M | 12.14%37.39M | 12.38%38.61M | 118.84%39.83M | 1,378.01%41.09M | 1,378.01%41.09M |
-Goodwill | 0.00%20.55M | 0.00%20.55M | 0.00%20.55M | 0.00%20.55M | 0.00%20.55M | 24.02%20.55M | 23.75%20.55M | 30.23%20.55M | --20.55M | --20.55M |
-Other intangible assets | -18.80%13.68M | -20.34%14.39M | -21.69%15.1M | -23.06%15.81M | -23.06%15.81M | 0.41%16.85M | 1.75%18.06M | 695.71%19.28M | 639.02%20.55M | 639.02%20.55M |
Related parties assets | -48.99%25.75K | -60.48%24.87K | -64.36%27.39K | -60.20%46.45K | -60.20%46.45K | --50.48K | --62.94K | --76.85K | --116.71K | --116.71K |
Other non current assets | 0.00%12K | 0.00%12K | -99.47%12K | -99.47%12K | -99.47%12K | -73.24%12K | -73.24%12K | 5,434.43%2.28M | --2.28M | --2.28M |
Total non current assets | -9.81%39.32M | -9.32%40.62M | -13.97%41.51M | -13.01%42.39M | -13.01%42.39M | 28.05%43.59M | 23.18%44.8M | 130.09%48.25M | 1,652.85%48.73M | 1,652.85%48.73M |
Total assets | -18.42%51M | -19.55%52.85M | -23.92%54.65M | -22.12%58.17M | -22.12%58.17M | 21.98%62.52M | 12.05%65.7M | 20.15%71.84M | 2,568.42%74.7M | 2,568.42%74.7M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 16.44%8.25M | 30.39%8.5M | -15.60%7M | -21.43%7.68M | -21.43%7.68M | 194.55%7.08M | 180.85%6.52M | 142.03%8.3M | 337.80%9.78M | 337.80%9.78M |
-accounts payable | 16.44%8.25M | 30.39%8.5M | -9.75%6.99M | 1.09%7.68M | 1.09%7.68M | 194.55%7.08M | 180.85%6.52M | 165.09%7.75M | 240.03%7.59M | 240.03%7.59M |
-Total tax payable | --0 | --0 | 775.19%11.54K | 225.64%5.37K | 225.64%5.37K | --0 | --0 | --1.32K | --1.65K | --1.65K |
-Due to related parties current | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --549.72K | --2.18M | --2.18M |
Current accrued expenses | 21.26%1.5M | -25.57%897.12K | --1.17M | -3.17%268K | -3.17%268K | 1,180.76%1.24M | 1,849.91%1.21M | ---- | --276.79K | --276.79K |
Current debt and capital lease obligation | 245.50%7.62M | 177.88%5.8M | -7.91%5.62M | -7.70%5.45M | -7.70%5.45M | 3,995.35%2.21M | 2,892.98%2.09M | 6,415.95%6.11M | 1,587.52%5.91M | 1,587.52%5.91M |
-Current debt | 301.19%7.31M | 214.49%5.39M | -9.78%5.22M | -11.05%5.06M | -11.05%5.06M | --1.82M | --1.71M | --5.78M | 1,524.44%5.69M | 1,524.44%5.69M |
-Current capital lease obligation | -18.34%314.06K | 10.76%415.68K | 25.55%404.74K | 78.49%394.04K | 78.49%394.04K | 613.79%384.58K | 437.75%375.31K | 243.98%322.38K | --220.76K | --220.76K |
Current deferred liabilities | -54.90%2.31M | -36.90%2.75M | -65.49%2.02M | -63.49%2.55M | -63.49%2.55M | -9.58%5.11M | 123.38%4.36M | 5,024.91%5.86M | --6.99M | --6.99M |
Other current liabilities | -21.25%4.4M | -40.38%4.95M | 59.11%3.81M | 138.27%5.06M | 138.27%5.06M | --5.58M | -4.99%8.31M | -63.49%2.4M | --2.12M | --2.12M |
Current liabilities | 12.43%24.93M | 1.88%23.83M | -10.48%20.95M | -13.73%22.37M | -13.73%22.37M | 155.72%22.17M | 71.39%23.39M | 112.51%23.4M | 797.00%25.93M | 797.00%25.93M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -26.46%12.9M | -22.54%13.63M | 11.44%13.99M | 22.03%14.32M | 22.03%14.32M | 1,277.45%17.54M | 1,451.63%17.59M | 1,138.73%12.56M | 89.44%11.74M | 89.44%11.74M |
-Long term debt | -29.45%9.35M | -26.88%9.65M | 21.14%9.9M | 30.28%10.13M | 30.28%10.13M | 953.97%13.25M | 1,093.43%13.2M | 739.04%8.18M | 25.49%7.77M | 25.49%7.77M |
-Long term capital lease obligation | -17.24%3.55M | -9.49%3.98M | -6.68%4.09M | 5.85%4.19M | 5.85%4.19M | 25,726.15%4.3M | 15,630.06%4.4M | 11,094.29%4.38M | --3.96M | --3.96M |
Non current deferred liabilities | --41.58K | --41.58K | --41.58K | --41.58K | --41.58K | ---- | ---- | ---- | --0 | --0 |
Derivative product liabilities | ---- | --9.81M | --6.86M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | ---- | --16.44M | --23.33M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | -93.88%650K | -89.53%1M | -89.53%1M | -91.25%940K | -92.74%781K | -35.17%10.63M | --9.55M | --9.55M |
Total non current liabilities | -29.98%12.94M | 117.25%39.92M | 91.42%44.88M | -28.68%15.36M | -28.68%15.36M | 49.74%18.48M | 49.96%18.38M | 34.15%23.45M | 152.07%21.54M | 152.07%21.54M |
Total liabilities | -6.85%37.87M | 52.63%63.75M | 40.52%65.83M | -20.51%37.74M | -20.51%37.74M | 93.46%40.65M | 61.25%41.77M | 64.44%46.84M | 315.12%47.47M | 315.12%47.47M |
Shareholders'equity | ||||||||||
Share capital | -89.23%57.83K | -31.63%362.16K | 510.48%3.21M | 3.16%540.33K | 3.16%540.33K | 33.03%537.14K | 31.18%529.69K | 30.13%525.44K | 240.67%523.78K | 240.67%523.78K |
-common stock | -90.76%47.02K | -27.81%362.16K | 544.84%3.21M | 3.34%512.33K | 3.34%512.33K | 36.95%509.14K | 34.94%501.69K | 33.80%497.44K | 222.46%495.78K | 222.46%495.78K |
-Preferred stock | -61.40%10.81K | -100.00%1 | --0 | 0.00%28K | 0.00%28K | -12.50%28K | -12.50%28K | -12.50%28K | --28K | --28K |
Retained earnings | -41.77%-36.08M | -41.41%-32.78M | -19.51%-25.85M | -41.87%-27.08M | -41.87%-27.08M | -117.56%-25.45M | -152.58%-23.18M | -103.67%-21.63M | -118.49%-19.09M | -118.49%-19.09M |
Paid-in capital | 5.08%49.15M | -53.77%21.52M | -75.11%11.47M | 2.58%46.98M | 2.58%46.98M | 12.54%46.77M | 12.06%46.55M | 10.95%46.09M | 85,305.71%45.8M | 85,305.71%45.8M |
Gains losses not affecting retained earnings | ---- | ---- | ---- | --0 | --0 | --0 | 203.99%34.11K | 181.93%13.98K | ---10.42K | ---10.42K |
Total stockholders'equity | -39.94%13.13M | -145.54%-10.9M | -144.69%-11.17M | -24.93%20.44M | -24.93%20.44M | -27.70%21.86M | -26.89%23.93M | -20.15%25M | 415.19%27.22M | 415.19%27.22M |
Total equity | -39.94%13.13M | -145.54%-10.9M | -144.69%-11.17M | -24.93%20.44M | -24.93%20.44M | -27.70%21.86M | -26.89%23.93M | -20.15%25M | 415.19%27.22M | 415.19%27.22M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data