(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 | -15.43%1.35M | -64.97%1.32M | 24.18%1.22M | 24.18%1.22M | 538.63%1.12M | 64.81%1.6M | 208.77%3.77M | -17.39%985.03K | -17.39%985.03K | -88.70%175.77K |
-Cash and cash equivalents | -47.09%387.94K | -89.87%289.48K | 17.14%174.85K | 17.14%174.85K | 50.09%263.81K | -24.33%733.17K | 134.10%2.86M | -87.48%149.27K | -87.48%149.27K | -88.70%175.77K |
-Short-term investments | 11.45%962.63K | 13.08%1.03M | 25.44%1.05M | 25.44%1.05M | --858.72K | --863.73K | --911.96K | --835.76K | --835.76K | ---- |
Receivables | 23.54%2.22M | 13.15%1.79M | 15.13%1.96M | 15.13%1.96M | 9.18%2.21M | -10.14%1.8M | 18.34%1.58M | 86.92%1.7M | 86.92%1.7M | 103.51%2.02M |
-Accounts receivable | 45.92%1.09M | -17.15%1.13M | 28.52%1.76M | 28.52%1.76M | -37.37%1.13M | -57.94%750.14K | 21.46%1.36M | 97.48%1.37M | 97.48%1.37M | 132.49%1.81M |
-Loans receivable | --172.62K | --3.25K | 73.13%200.83K | 73.13%200.83K | --0 | --0 | ---- | --116K | --116K | ---- |
-Related party accounts receivable | 14.90%954.33K | 13,425.78%660.46K | ---- | ---- | --861.01K | --830.57K | --4.88K | ---- | ---- | ---- |
-Other receivables | ---- | ---- | ---- | ---- | 0.00%217.58K | 0.00%217.58K | 0.00%217.58K | 0.00%217.58K | 0.00%217.58K | 0.00%217.58K |
Inventory | -17.91%719.27K | -7.03%656.54K | 94.75%974.89K | 94.75%974.89K | 57.51%831.59K | 79.59%876.16K | 11.03%706.2K | 8.31%500.59K | 8.31%500.59K | -27.24%527.95K |
Prepaid assets | -81.14%523K | -59.56%905.69K | 331.88%2.58M | 331.88%2.58M | 1,300.73%3.24M | 21,001.70%2.77M | 15,926.42%2.24M | 1,380.48%597.82K | 1,380.48%597.82K | --231.29K |
Current deferred assets | --22.75K | --22.75K | -94.62%11K | -94.62%11K | --0 | --0 | --0 | --204.56K | --204.56K | ---- |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --838.09K |
Total current assets | -31.33%4.84M | -43.41%4.7M | 69.19%6.75M | 69.19%6.75M | 94.97%7.4M | 65.48%7.04M | 158.66%8.3M | 53.14%3.99M | 53.14%3.99M | 15.94%3.8M |
Non current assets | ||||||||||
Net PPE | -27.16%256.99K | -22.89%299.16K | 209.37%532.66K | 209.37%532.66K | 23.57%293.15K | 17.35%352.82K | 4.39%387.96K | -59.83%172.18K | -59.83%172.18K | -52.56%237.23K |
-Gross PPE | -4.98%1.68M | -4.24%1.73M | 23.64%1.96M | 23.64%1.96M | 3.97%1.71M | 3.78%1.77M | 1.86%1.81M | -13.05%1.59M | -13.05%1.59M | -12.90%1.65M |
-Accumulated depreciation | -0.54%-1.43M | -0.86%-1.43M | -1.05%-1.43M | -1.05%-1.43M | -0.67%-1.42M | -0.88%-1.42M | -1.19%-1.42M | -1.30%-1.42M | -1.30%-1.42M | -1.35%-1.41M |
Goodwill and other intangible assets | -0.94%2.66M | -0.98%2.66M | 0.04%2.68M | 0.04%2.68M | 0.04%2.68M | 0.06%2.68M | 0.10%2.69M | -0.44%2.67M | -0.44%2.67M | 119.33%2.68M |
-Goodwill | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K | 0.00%747.98K |
-Other intangible assets | -1.30%1.91M | -1.36%1.91M | 0.05%1.93M | 0.05%1.93M | 0.05%1.93M | 0.08%1.93M | 0.13%1.94M | -0.61%1.93M | -0.61%1.93M | 308.09%1.93M |
Investments and advances | --547.4K | --399.99K | --0 | --0 | --0 | --0 | --0 | --561.66K | --561.66K | --536.99K |
Non current accounts receivable | 31.77%902.35K | 31.77%902.35K | 31.77%902.35K | 31.77%902.35K | 0.00%684.77K | 0.00%684.77K | 0.00%684.77K | 0.00%684.77K | 0.00%684.77K | 0.00%684.77K |
Related parties assets | 14.90%954.33K | 13,425.78%660.46K | ---- | ---- | --861.01K | --830.57K | --4.88K | ---- | ---- | ---- |
Other non current assets | 231.87%112.15K | 127.28%71.98K | 117.32%67.13K | 117.32%67.13K | 15.11%34.76K | 20.34%33.79K | 18.16%31.67K | 15.26%30.89K | 15.26%30.89K | -20.71%30.2K |
Total non current assets | 19.24%4.48M | 14.32%4.33M | 1.30%4.18M | 1.30%4.18M | -11.41%3.69M | 1.61%3.75M | -17.10%3.79M | 7.77%4.12M | 7.77%4.12M | 70.51%4.17M |
Total assets | -13.75%9.31M | -25.31%9.03M | 34.68%10.93M | 34.68%10.93M | 39.31%11.1M | 35.80%10.8M | 55.37%12.09M | 26.15%8.11M | 26.15%8.11M | 39.25%7.96M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 135.35%1.41M | 3.69%1.01M | 64.82%1.45M | 64.82%1.45M | -3.25%630.57K | -4.52%597.29K | 46.18%977.24K | 44.54%877.09K | 44.54%877.09K | -25.20%651.77K |
-accounts payable | 66.41%954.32K | -5.56%880.43K | 12.04%964.05K | 12.04%964.05K | -43.48%368.4K | -8.33%573.48K | 39.45%932.27K | 41.80%860.43K | 41.80%860.43K | -25.20%651.77K |
-Total tax payable | 1,795.81%451.41K | 195.52%132.91K | 2,790.74%481.6K | 2,790.74%481.6K | --262.17K | --23.81K | --44.98K | --16.66K | --16.66K | ---- |
Current accrued expenses | -19.69%78.26K | -59.74%78.26K | 2.35%104.78K | 2.35%104.78K | -47.40%65.67K | -31.17%97.44K | 58.53%194.38K | -28.83%102.37K | -28.83%102.37K | -10.51%124.83K |
Current provisions | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
Current debt and capital lease obligation | -17.63%2.88M | -25.64%3.03M | -34.73%2.91M | -34.73%2.91M | -39.15%4.03M | -44.49%3.49M | -29.76%4.07M | -21.85%4.46M | -21.85%4.46M | 29.51%6.62M |
-Current debt | -18.49%2.7M | -26.18%2.86M | -40.00%2.56M | -40.00%2.56M | -41.02%3.76M | -45.27%3.31M | -30.71%3.87M | -22.21%4.27M | -22.21%4.27M | 30.00%6.37M |
-Current capital lease obligation | -2.39%183.32K | -15.24%172.03K | 86.02%346.81K | 86.02%346.81K | 9.35%269.08K | -25.62%187.8K | -4.92%202.97K | -12.67%186.44K | -12.67%186.44K | 17.94%246.08K |
Current deferred liabilities | -88.19%74.46K | -52.03%152.12K | 114.42%243.31K | 114.42%243.31K | 2,336.19%803.94K | 1,811.37%630.75K | 156.74%317.11K | 98.94%113.48K | 98.94%113.48K | -85.49%33K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | 8.71%261.64K | 129.15%588.18K | 129.15%588.18K | -1.65%269.66K |
Current liabilities | -7.79%4.54M | -26.18%4.37M | -23.00%4.8M | -23.00%4.8M | -27.83%5.63M | -34.09%4.92M | -16.02%5.92M | -9.16%6.24M | -9.16%6.24M | 15.99%7.8M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -48.94%72.57K | -24.75%125.32K | --209.99K | --209.99K | --78.38K | -87.45%142.11K | -86.54%166.53K | --0 | --0 | --0 |
-Long term capital lease obligation | -48.94%72.57K | -24.75%125.32K | --209.99K | --209.99K | --78.38K | 175.48%142.11K | 6.62%166.53K | --0 | --0 | --0 |
Non current accrued expenses | --123.56K | --117.93K | --47.9K | --47.9K | ---- | ---- | ---- | --0 | --0 | ---- |
Other non current liabilities | ---- | ---- | ---- | ---- | 0.00%-1 | ---- | ---- | --1 | --1 | ---1 |
Total non current liabilities | 38.01%196.13K | 46.06%243.24K | 25,788,900.00%257.89K | 25,788,900.00%257.89K | 7,838,100.00%78.38K | -87.45%142.11K | -86.54%166.53K | -100.00%1 | -100.00%1 | -100.00%-1 |
Total liabilities | -6.50%4.73M | -24.21%4.61M | -18.87%5.06M | -18.87%5.06M | -26.82%5.71M | -41.12%5.06M | -26.55%6.09M | -23.52%6.24M | -23.52%6.24M | -3.45%7.8M |
Shareholders'equity | ||||||||||
Share capital | 17.29%45.45K | 14.78%44.19K | 11.23%41.35K | 11.23%41.35K | -97.37%38.97K | -95.99%38.76K | -96.00%38.5K | 57.59%37.18K | 57.59%37.18K | 60.51%1.48M |
-common stock | 15.02%44.58K | 10.54%42.55K | 5.32%39.15K | 5.32%39.15K | -97.37%38.97K | -95.99%38.76K | -96.00%38.5K | 57.59%37.18K | 57.59%37.18K | 60.51%1.48M |
-Preferred stock | --878 | --1.63K | --2.2K | --2.2K | ---- | ---- | ---- | --0 | --0 | ---- |
Retained earnings | -33.08%-25.43M | -33.37%-24.47M | -33.04%-22.98M | -33.04%-22.98M | -5.68%-19.83M | -6.85%-19.11M | -4.64%-18.35M | 0.85%-17.28M | 0.85%-17.28M | -11.61%-18.76M |
Paid-in capital | 23.80%30.22M | 22.34%29.09M | 46.55%28.25M | 46.55%28.25M | 39.91%24.75M | 48.68%24.41M | 47.67%23.78M | 22.81%19.28M | 22.81%19.28M | 30.55%17.69M |
Gains losses not affecting retained earnings | 0.58%-256.23K | -59.46%-240.88K | -22.50%-196.83K | -22.50%-196.83K | -12.22%-272.85K | -136.23%-257.73K | -3,411.27%-151.06K | ---160.67K | ---160.67K | ---243.14K |
Total stockholders'equity | -9.89%4.58M | -16.89%4.41M | 172.18%5.11M | 172.18%5.11M | 2,720.49%4.69M | 909.48%5.08M | 1,186.84%5.31M | 210.31%1.88M | 210.31%1.88M | 107.11%166.17K |
Noncontrolling interests | --0 | --0 | --757.22K | --757.22K | --702.15K | 3,526.70%653.1K | 3,714.95%688.97K | --0 | --0 | --0 |
Total equity | -20.15%4.58M | -26.43%4.41M | 212.49%5.87M | 212.49%5.87M | 3,143.04%5.39M | 986.59%5.74M | 1,281.72%6M | 209.09%1.88M | 209.09%1.88M | 107.05%166.17K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- |
No Data