(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 | -93.32%1.9K | 46.41%16.65K | -93.06%1.69K | -40.67%36.47K | -40.67%36.47K | -89.18%28.39K | -98.43%11.37K | -96.09%24.4K | -95.19%61.46K | -95.19%61.46K |
-Cash and cash equivalents | -93.32%1.9K | 46.41%16.65K | -93.06%1.69K | -40.67%36.47K | -40.67%36.47K | -89.18%28.39K | -98.43%11.37K | -96.09%24.4K | -95.19%61.46K | -95.19%61.46K |
Receivables | -84.07%9.57K | -53.24%9.57K | 344.70%9.57K | 24.03%9.57K | 24.03%9.57K | 127.38%60.08K | 116.61%20.47K | -98.92%2.15K | -97.31%7.72K | -97.31%7.72K |
-Accounts receivable | ---- | ---- | ---- | --0 | --0 | 127.38%60.08K | 116.61%20.47K | -98.52%2.15K | 421.00%7.72K | 421.00%7.72K |
-Related party accounts receivable | --9.57K | --9.57K | --9.57K | --9.57K | --9.57K | ---- | ---- | ---- | --0 | --0 |
Inventory | ---- | ---- | ---- | --0 | --0 | -78.47%214.43K | -63.27%376.78K | -60.97%404K | -18.99%412.26K | -18.99%412.26K |
Prepaid assets | --22.67K | --12.61K | --28.77K | -40.36%22.12K | -40.36%22.12K | ---- | ---- | ---- | --37.09K | --37.09K |
Other current assets | ---- | ---- | ---- | ---- | ---- | -76.24%50.86K | -84.00%34.18K | -83.27%35.54K | ---- | ---- |
Total current assets | -90.35%34.14K | -91.23%38.83K | -91.41%40.04K | -86.86%68.16K | -86.86%68.16K | -76.39%353.75K | -77.58%442.79K | -79.03%466.09K | -79.85%518.53K | -79.85%518.53K |
Non current assets | ||||||||||
Net PPE | -25.00%32.23K | -16.67%35.81K | 128.62%39.39K | 25.82%42.97K | 25.82%42.97K | -60.37%42.97K | -67.23%42.97K | -88.78%17.23K | -80.55%34.15K | -80.55%34.15K |
-Gross PPE | -25.00%32.23K | -86.93%35.81K | -82.95%39.39K | -74.98%42.97K | -74.98%42.97K | -85.12%42.97K | -7.16%274.05K | -23.38%231.08K | -44.70%171.73K | -44.70%171.73K |
-Accumulated depreciation | ---- | ---- | ---- | --0 | --0 | ---- | -40.84%-231.08K | -44.40%-213.85K | -1.93%-137.58K | -1.93%-137.58K |
Goodwill and other intangible assets | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M |
-Goodwill | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M | 0.00%1.31M |
Related parties assets | --9.57K | --9.57K | --9.57K | --9.57K | --9.57K | ---- | ---- | ---- | --0 | --0 |
Non current prepaid assets | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 15.64%12.89K | 115.64%24.04K | 115.64%24.04K |
Total non current assets | -0.79%1.34M | -0.53%1.35M | 0.69%1.35M | -1.11%1.36M | -1.11%1.36M | -6.19%1.36M | -6.83%1.36M | -9.11%1.34M | -8.57%1.37M | -8.57%1.37M |
Total assets | -19.33%1.38M | -22.86%1.39M | -23.04%1.39M | -24.65%1.42M | -24.65%1.42M | -41.93%1.71M | -47.56%1.8M | -51.11%1.81M | -53.61%1.89M | -53.61%1.89M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 51.27%92.96K | -64.78%35.7K | -47.58%29.24K | 82.01%69.27K | 82.01%69.27K | 4.35%61.45K | -31.93%101.38K | -85.81%55.78K | -69.86%38.06K | -69.86%38.06K |
-accounts payable | -26.68%45.06K | -70.62%29.78K | -47.58%29.24K | 82.01%69.27K | 82.01%69.27K | 4.35%61.45K | -31.93%101.38K | -85.81%55.78K | -69.86%38.06K | -69.86%38.06K |
-Due to related parties current | --47.9K | --5.92K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | --0 | --0 | --0 | -37.69%1.2K | -37.69%1.2K | 217.79%661.19K | -99.85%347 | 76.06%412.49K | -95.84%1.93K | -95.84%1.93K |
Current debt and capital lease obligation | 10.47%2.72M | 20.41%2.69M | 205.30%2.66M | 286.28%2.54M | 286.28%2.54M | 118.97%2.46M | 97.78%2.23M | 1,110.78%871.2K | 837.43%657.67K | 837.43%657.67K |
-Current debt | 10.47%2.72M | 20.41%2.69M | 212.08%2.66M | 309.66%2.54M | 309.66%2.54M | 130.41%2.46M | 111.60%2.23M | --852.26K | --620.14K | --620.14K |
-Current capital lease obligation | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -73.69%18.93K | -46.50%37.54K | -46.50%37.54K |
Current deferred liabilities | ---- | ---- | --28.91K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 18.76%3.78M | 29.64%3.69M | 166.95%3.58M | 245.89%3.35M | 245.89%3.35M | 128.90%3.18M | 89.26%2.85M | 91.50%1.34M | 58.88%967.11K | 58.88%967.11K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.62%1.2M | 10.70%1.18M | 10.70%1.18M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 14.67%1.2M | 14.73%1.18M | 14.73%1.18M |
Non current deferred liabilities | 12.25%320.33K | 12.25%320.33K | 12.25%320.33K | 12.25%320.33K | 12.25%320.33K | 4.17%285.38K | 4.17%285.38K | 4.17%285.38K | 4.17%285.38K | 4.17%285.38K |
Total non current liabilities | 12.25%320.33K | 12.25%320.33K | -78.37%320.33K | -78.17%320.33K | -78.17%320.33K | -67.81%285.38K | -67.53%285.38K | 10.89%1.48M | 9.36%1.47M | 9.36%1.47M |
Total liabilities | 18.23%4.1M | 28.06%4.02M | 38.12%3.9M | 50.56%3.67M | 50.56%3.67M | 52.34%3.47M | 31.47%3.14M | 38.59%2.82M | 24.82%2.43M | 24.82%2.43M |
Shareholders'equity | ||||||||||
Share capital | 0.00%4.89K | 0.00%4.89K | 0.00%4.89K | 0.00%4.89K | 0.00%4.89K | 0.00%4.89K | 0.00%4.89K | -0.16%4.89K | -0.16%4.89K | -0.16%4.89K |
-common stock | 0.00%4.88K | 0.00%4.88K | 0.00%4.88K | 0.00%4.88K | 0.00%4.88K | 0.00%4.88K | 0.00%4.88K | -0.16%4.88K | -0.16%4.88K | -0.16%4.88K |
-Preferred stock | 0.00%2 | 0.00%2 | 0.00%2 | 0.00%2 | 0.00%2 | 0.00%2 | 0.00%2 | 0.00%2 | 0.00%2 | 0.00%2 |
Retained earnings | -9.33%-11.28M | -13.05%-11.18M | -15.59%-11.06M | -18.64%-10.8M | -18.64%-10.8M | -30.76%-10.32M | -31.73%-9.89M | -38.69%-9.57M | -41.38%-9.1M | -41.38%-9.1M |
Paid-in capital | 0.00%8.55M | 0.00%8.55M | 0.00%8.55M | 0.00%8.55M | 0.00%8.55M | 0.00%8.55M | 0.01%8.55M | -0.08%8.55M | -0.04%8.55M | -0.04%8.55M |
Total stockholders'equity | -54.69%-2.72M | -96.54%-2.63M | -147.43%-2.5M | -311.06%-2.24M | -311.06%-2.24M | -364.47%-1.76M | -228.01%-1.34M | -160.81%-1.01M | -125.70%-545.38K | -125.70%-545.38K |
Total equity | -54.69%-2.72M | -96.54%-2.63M | -147.43%-2.5M | -311.06%-2.24M | -311.06%-2.24M | -364.47%-1.76M | -228.01%-1.34M | -160.81%-1.01M | -125.70%-545.38K | -125.70%-545.38K |
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
No Data