(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q2)Sep 30, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|---|
Assets | ||||||
Current assets | ||||||
Cash, cash equivalents and short term investments | -11.47%1.76M | --2.75M | 26,002.79%3.23M | -93.53%12.36K | --1.99M | --191.1K |
-Cash and cash equivalents | -11.47%1.76M | --2.75M | 26,002.79%3.23M | -93.53%12.36K | --1.99M | --191.1K |
Receivables | 84.62%13.39M | --12.01M | --11.52M | ---- | --7.25M | ---- |
-Accounts receivable | 30.51%6.38M | --5.69M | --5.2M | ---- | --4.89M | ---- |
-Notes receivable | ---- | ---- | ---- | ---- | --405K | ---- |
-Taxes receivable | --873K | --593K | --635K | ---- | ---- | ---- |
-Related party accounts receivable | 5,053.78%6.13M | --5.73M | --5.69M | ---- | --119K | ---- |
-Other receivables | ---- | ---- | ---- | ---- | --1.84M | ---- |
Inventory | 17.39%9.59M | --9.01M | --7.83M | ---- | --8.17M | ---- |
Prepaid assets | --696K | --715K | --414K | --0 | ---- | --284.6K |
Restricted cash | -40.12%300K | ---- | ---- | ---- | --501K | ---- |
Current deferred assets | --3.78M | --4.23M | --3.75M | ---- | ---- | ---- |
Other current assets | -93.22%256K | --652K | --313K | ---- | --3.77M | ---- |
Total current assets | 37.31%29.77M | --29.38M | 218,888.26%27.06M | -97.40%12.36K | --21.68M | --475.7K |
Non current assets | ||||||
Net PPE | -9.91%4.97M | --5.05M | --5M | ---- | --5.52M | ---- |
-Gross PPE | -16.19%8.66M | --8.51M | --8.64M | ---- | --10.34M | ---- |
-Accumulated depreciation | 23.39%-3.69M | ---3.46M | ---3.65M | ---- | ---4.82M | ---- |
Goodwill and other intangible assets | -11.26%2.37M | --2.43M | --2.51M | ---- | --2.67M | ---- |
-Other intangible assets | -11.26%2.37M | --2.43M | --2.51M | ---- | --2.67M | ---- |
Non current accounts receivable | --128K | --417K | --267K | ---- | ---- | ---- |
Related parties assets | 5,053.78%6.13M | --5.73M | --5.69M | ---- | --119K | ---- |
Non current deferred assets | ---- | ---- | ---- | ---- | --0 | ---- |
Other non current assets | 1,960.87%948K | --933K | -98.46%905K | -71.65%58.65M | --46K | --206.88M |
Total non current assets | 2.21%8.42M | --8.83M | -85.20%8.68M | -71.65%58.65M | --8.24M | --206.88M |
Total assets | 27.65%38.19M | --38.21M | -39.08%35.74M | -71.71%58.66M | --29.92M | --207.36M |
Liabilities | ||||||
Current liabilities | ||||||
Payables | 45.11%26.6M | --25.11M | 916.09%24.43M | 7,879.92%2.4M | --18.33M | --30.13K |
-accounts payable | -7.22%5.23M | --5.37M | 83.28%4.31M | 7,695.19%2.35M | --5.64M | --30.13K |
-Total tax payable | -13.78%3.31M | --3.29M | --2.55M | ---- | --3.84M | ---- |
-Due to related parties current | --10.32M | --9.79M | 18,210.52%10.19M | --55.66K | --0 | --0 |
-Other payable | -12.62%7.74M | --6.66M | --7.38M | ---- | --8.85M | ---- |
Current accrued expenses | ---- | ---- | ---- | -46.67%217.05K | ---- | --407.03K |
Current debt and capital lease obligation | -75.25%3.49M | --2.97M | -21.26%1.57M | --2M | --14.08M | ---- |
-Current debt | -83.95%1.99M | --1.46M | ---- | --2M | --12.4M | ---- |
-Current capital lease obligation | -10.81%1.49M | --1.51M | --1.57M | ---- | --1.68M | ---- |
Current deferred liabilities | -21.50%14.85M | --15.62M | --15.77M | ---- | --18.91M | ---- |
Other current liabilities | --621K | --549K | --513K | ---- | ---- | ---- |
Current liabilities | -10.25%49.36M | --48.24M | 873.44%44.95M | 956.38%4.62M | --55M | --437.16K |
Non current liabilities | ||||||
Long term provisions | 50.08%1.91M | --1.98M | --1.98M | ---- | --1.27M | ---- |
Long term debt and capital lease obligation | 303.43%13.06M | --14.82M | --14.37M | ---- | --3.24M | ---- |
-Long term debt | --10.33M | --11.9M | --11.46M | ---- | ---- | ---- |
-Long term capital lease obligation | -15.66%2.73M | --2.93M | --2.92M | ---- | --3.24M | ---- |
Non current deferred liabilities | 16.55%5.03M | --4.84M | -32.36%4.78M | 0.00%7.07M | --4.32M | --7.07M |
Employee benefits | 60.53%3.23M | --2.33M | --2.19M | ---- | --2.01M | ---- |
Derivative product liabilities | ---- | ---- | ---- | -54.19%270.02K | ---- | --589.42K |
Total non current liabilities | 114.38%23.23M | --23.96M | 217.81%23.33M | -4.17%7.34M | --10.83M | --7.66M |
Total liabilities | 10.26%72.59M | --72.2M | 471.00%68.28M | 47.69%11.96M | --65.84M | --8.1M |
Shareholders'equity | ||||||
Share capital | --3K | --3K | -99.99%3K | -71.65%58.65M | ---- | --206.88M |
-common stock | --3K | --3K | -99.99%3K | -71.65%58.65M | ---- | --206.88M |
-Preferred stock | --0 | --0 | --0 | --0 | ---- | --0 |
Retained earnings | ---35.76M | ---35.83M | -194.75%-35.21M | -56.75%-11.95M | ---- | ---7.62M |
Paid-in capital | --3.32M | --3.69M | --2.61M | --0 | ---- | --0 |
Gains losses not affecting retained earnings | -161.81%-1.97M | ---1.86M | --50K | ---- | --3.18M | ---- |
Other equity interest | ---- | ---- | ---- | ---- | ---39.09M | ---- |
Total stockholders'equity | 4.23%-34.4M | ---34M | -169.69%-32.55M | -76.56%46.7M | ---35.91M | --199.26M |
Total equity | 4.23%-34.4M | ---34M | -169.69%-32.55M | -76.56%46.7M | ---35.91M | --199.26M |
Currency Unit | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | -- | -- |
No Data
No Data