Badger Capital Corp
YVR.P
Quantum eMotion Inc
QNC
Three Valley Copper Corp
TVC.H
ChitogenX Inc
CHGX
O2Gold Inc
OTGO.H
(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 | -98.05%5K | -96.08%18K | -66.08%289K | -81.30%199K | -81.30%199K | -87.08%257K | -74.95%459K | -18.78%852K | -59.06%1.06M | -59.06%1.06M |
-Cash and cash equivalents | -98.05%5K | -96.08%18K | -66.08%289K | -81.30%199K | -81.30%199K | -87.08%257K | -74.95%459K | -18.78%852K | -59.06%1.06M | -59.06%1.06M |
Receivables | -65.29%1.09M | -49.90%1.7M | -51.31%1.9M | -38.73%1.59M | -38.73%1.59M | -18.86%3.14M | -41.27%3.39M | -37.50%3.9M | -48.61%2.6M | -48.61%2.6M |
-Accounts receivable | -69.98%842K | -60.82%1.22M | -55.88%1.52M | -46.38%1.29M | -46.38%1.29M | -16.81%2.81M | -39.26%3.1M | -38.18%3.45M | -45.32%2.4M | -45.32%2.4M |
-Other receivables | -25.60%247K | 68.53%482K | -16.41%377K | 54.04%305K | 54.04%305K | -32.79%332K | -56.80%286K | -31.77%451K | -70.27%198K | -70.27%198K |
Inventory | -70.82%751K | -39.52%1.63M | -25.10%2M | -26.14%1.66M | -26.14%1.66M | 2.63%2.57M | -7.05%2.69M | -20.80%2.67M | 14.69%2.25M | 14.69%2.25M |
Prepaid assets | --0 | -84.70%84K | -85.86%83K | -75.00%233K | -75.00%233K | -40.14%428K | -29.71%549K | -45.19%587K | --932K | --932K |
Restricted cash | 7.69%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | -7.14%13K | -78.13%14K | -78.79%14K | -78.79%14K | -78.79%14K |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --31K | --31K |
Total current assets | -70.99%1.86M | -51.54%3.44M | -46.61%4.28M | -46.30%3.7M | -46.30%3.7M | -29.51%6.41M | -37.39%7.1M | -32.00%8.01M | -28.86%6.89M | -28.86%6.89M |
Non current assets | ||||||||||
Net PPE | -57.05%131K | -61.60%144K | -33.85%256K | -19.57%333K | -19.57%333K | -31.00%305K | -17.76%375K | -9.37%387K | 14.68%414K | 14.68%414K |
-Gross PPE | ---- | ---- | ---- | -3.56%922K | -3.56%922K | ---- | ---- | ---- | 11.81%956K | 11.81%956K |
-Accumulated depreciation | ---- | ---- | ---- | -8.67%-589K | -8.67%-589K | ---- | ---- | ---- | -9.72%-542K | -9.72%-542K |
Non current accounts receivable | 2.86%108K | 0.93%109K | -4.39%109K | -3.51%110K | -3.51%110K | -8.70%105K | -7.69%108K | -5.79%114K | -8.80%114K | -8.80%114K |
Goodwill and other intangible assets | -83.72%264K | -83.25%278K | -82.86%290K | -82.37%304K | -82.37%304K | -8.26%1.62M | -8.03%1.66M | -7.94%1.69M | -8.05%1.72M | -8.05%1.72M |
-Goodwill | -85.92%129K | -85.92%129K | -85.92%129K | -85.92%129K | -85.92%129K | 0.00%916K | 0.00%916K | 0.00%916K | 0.00%916K | 0.00%916K |
-Other intangible assets | -80.88%135K | -79.97%149K | -79.25%161K | -78.34%175K | -78.34%175K | -17.14%706K | -16.31%744K | -15.84%776K | -15.75%808K | -15.75%808K |
Non current deferred assets | ---- | ---- | ---- | --0 | --0 | 190.00%87K | 218.52%86K | 107.50%83K | 125.64%88K | 125.64%88K |
Total non current assets | -76.26%503K | -76.18%531K | -71.22%655K | -68.08%747K | -68.08%747K | -10.02%2.12M | -7.32%2.23M | -6.18%2.28M | -2.50%2.34M | -2.50%2.34M |
Total assets | -72.30%2.36M | -57.43%3.97M | -52.05%4.93M | -51.82%4.45M | -51.82%4.45M | -25.50%8.53M | -32.13%9.33M | -27.59%10.29M | -23.62%9.23M | -23.62%9.23M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -33.23%1.12M | -36.82%1.03M | -1.01%1.77M | 7.43%1.89M | 7.43%1.89M | 57.06%1.68M | 61.88%1.64M | 68.84%1.79M | 95.13%1.76M | 95.13%1.76M |
-Current debt | -34.05%1.1M | -37.58%1.01M | -1.64%1.74M | 6.59%1.86M | 6.59%1.86M | 58.27%1.67M | 63.10%1.62M | 70.29%1.77M | 97.18%1.75M | 97.18%1.75M |
-Current capital lease obligation | 64.29%23K | 35.29%23K | 64.71%28K | 94.12%33K | 94.12%33K | -17.65%14K | -5.56%17K | -10.53%17K | -5.56%17K | -5.56%17K |
Payables | -23.78%2.4M | -19.78%2.84M | -8.65%3.54M | -10.27%2.46M | -10.27%2.46M | -30.06%3.15M | -46.38%3.54M | -44.66%3.87M | -40.40%2.75M | -40.40%2.75M |
-accounts payable | -24.97%2.06M | -23.98%2.47M | -13.51%3.11M | -17.69%2.2M | -17.69%2.2M | -24.05%2.75M | -39.85%3.25M | -43.91%3.59M | -38.33%2.67M | -38.33%2.67M |
-Due to related parties current | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --31K | --31K |
-Other payable | -15.44%334K | 26.35%374K | 53.19%432K | 541.46%263K | 541.46%263K | -54.91%395K | -75.52%296K | -52.76%282K | -84.87%41K | -84.87%41K |
Current accrued expenses | ---- | ---- | ---- | -34.09%29K | -34.09%29K | ---- | ---- | ---- | -38.89%44K | -38.89%44K |
Pension and other retirement benefit plans | ---- | ---- | ---- | -23.08%110K | -23.08%110K | ---- | ---- | ---- | -8.92%143K | -8.92%143K |
Current deferred liabilities | ---- | ---- | ---- | -42.55%54K | -42.55%54K | --0 | --0 | --0 | -72.27%94K | -72.27%94K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---31K | ---31K |
Current liabilities | -27.07%3.52M | -25.16%3.88M | -6.24%5.31M | -4.37%4.55M | -4.37%4.55M | -13.72%4.83M | -32.94%5.18M | -30.61%5.66M | -21.72%4.76M | -21.72%4.76M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 142.14%971K | 81.60%997K | -41.44%366K | -31.60%448K | -31.60%448K | -47.24%401K | 33.90%549K | 41.72%625K | 27.18%655K | 27.18%655K |
-Long term debt | 137.91%954K | 77.74%974K | -45.72%336K | -36.12%412K | -36.12%412K | -46.17%401K | 39.80%548K | 47.38%619K | 31.90%645K | 31.90%645K |
-Long term capital lease obligation | --17K | 2,200.00%23K | 400.00%30K | 260.00%36K | 260.00%36K | --0 | -94.44%1K | -71.43%6K | -61.54%10K | -61.54%10K |
Long term accounts payable and other payables | ---- | ---- | ---- | --0 | --0 | -17.02%117K | -32.04%123K | -15.69%129K | -14.56%135K | -14.56%135K |
Derivative product liabilities | -93.75%1K | -97.71%8K | -99.02%5K | -98.93%9K | -98.93%9K | -98.89%16K | -77.93%349K | -88.54%512K | -83.34%839K | -83.34%839K |
Other non current liabilities | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M | 0.00%1.07M |
Total non current liabilities | 27.39%2.04M | -0.77%2.07M | -38.40%1.44M | -43.50%1.52M | -43.50%1.52M | -53.03%1.6M | -35.56%2.09M | -61.96%2.33M | -60.24%2.69M | -60.24%2.69M |
Total liabilities | -13.51%5.56M | -18.16%5.95M | -15.62%6.74M | -18.52%6.07M | -18.52%6.07M | -28.59%6.42M | -33.71%7.27M | -44.05%7.99M | -42.02%7.45M | -42.02%7.45M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Additional paid-in capital | 0.15%7.54M | 0.27%7.54M | 0.41%7.54M | 3.19%7.54M | 3.19%7.54M | 3.31%7.53M | 3.18%7.52M | 5.33%7.51M | 7.77%7.31M | 7.77%7.31M |
Retained earnings | -85.63%-10.56M | -61.22%-9.33M | -65.68%-9.16M | -55.66%-9.02M | -55.66%-9.02M | -10.82%-5.69M | -21.73%-5.79M | 25.40%-5.53M | 26.29%-5.8M | 26.29%-5.8M |
Gains losses not affecting retained earnings | -11.86%156K | -39.84%148K | -39.83%145K | -6.50%187K | -6.50%187K | -11.94%177K | 38.20%246K | 62.84%241K | -20.63%200K | -20.63%200K |
Total stockholders'equity | -241.53%-2.86M | -182.83%-1.64M | -166.65%-1.48M | -175.69%-1.3M | -175.69%-1.3M | -14.33%2.02M | -27.02%1.98M | 1,719.71%2.22M | 305.90%1.71M | 305.90%1.71M |
Noncontrolling interests | -498.81%-335K | -503.61%-335K | -518.99%-331K | -592.54%-330K | -592.54%-330K | -9.68%84K | 18.57%83K | 25.40%79K | 6.35%67K | 6.35%67K |
Total equity | -251.81%-3.19M | -195.73%-1.98M | -178.76%-1.81M | -191.39%-1.63M | -191.39%-1.63M | -14.16%2.1M | -25.87%2.06M | 3,205.41%2.3M | 331.51%1.78M | 331.51%1.78M |
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 | -- |
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.