(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 | -78.43%10.21M | -51.36%15.6M | -56.04%19.16M | -56.04%19.16M | -16.68%41.45M | -23.48%47.36M | -58.23%32.07M | -47.37%43.58M | -47.37%43.58M | -54.69%49.76M |
-Cash and cash equivalents | -86.27%6.4M | -54.52%10.62M | -94.84%1.57M | -94.84%1.57M | -29.69%17.4M | 109.17%46.61M | -25.52%23.36M | -63.26%30.42M | -63.26%30.42M | -77.47%24.74M |
-Short-term investments | 410.98%3.82M | -42.90%4.97M | 33.66%17.59M | 33.66%17.59M | -3.82%24.06M | -98.11%747K | -80.82%8.71M | --13.16M | --13.16M | --25.01M |
Receivables | -83.81%1.33M | -48.64%3M | 2.29%5.99M | 2.29%5.99M | -5.35%5.36M | 68.68%8.24M | 27.93%5.84M | 59.65%5.85M | 59.65%5.85M | 92.68%5.66M |
-Accounts receivable | -83.81%1.33M | -48.64%3M | 2.29%5.99M | 2.29%5.99M | -5.35%5.36M | 68.68%8.24M | 27.93%5.84M | 59.65%5.85M | 59.65%5.85M | 92.68%5.66M |
Inventory | -64.85%1.36M | 59.94%3.67M | 82.95%4.03M | 82.95%4.03M | 94.53%4.27M | 117.40%3.86M | -9.54%2.29M | -7.09%2.2M | -7.09%2.2M | 31.36%2.2M |
Restricted cash | -42.86%100K | -42.86%100K | 0.00%175K | 0.00%175K | 0.00%175K | --175K | --175K | --175K | --175K | --175K |
Other current assets | -38.39%1.18M | -59.77%1.03M | -69.34%1.01M | -69.34%1.01M | -66.90%1.46M | -45.01%1.91M | -36.02%2.57M | -24.33%3.29M | -24.33%3.29M | 47.57%4.4M |
Total current assets | -75.37%15.16M | -45.52%23.4M | -44.91%30.35M | -44.91%30.35M | -15.23%52.71M | -14.56%61.54M | -51.14%42.94M | -40.88%55.09M | -40.88%55.09M | -47.03%62.19M |
Non current assets | ||||||||||
Net PPE | -12.72%30.98M | 22.27%34.97M | 305.12%34.52M | 305.12%34.52M | 330.72%35.08M | 340.82%35.5M | 377.81%28.6M | 48.53%8.52M | 48.53%8.52M | 454.84%8.15M |
-Gross PPE | -10.27%34.28M | 25.77%38.9M | 263.19%37.99M | 263.19%37.99M | 294.73%38.29M | 311.20%38.21M | 342.23%30.93M | 60.20%10.46M | 60.20%10.46M | 285.88%9.7M |
-Accumulated depreciation | -21.81%-3.3M | -68.88%-3.92M | -79.02%-3.47M | -79.02%-3.47M | -106.36%-3.21M | -118.72%-2.71M | -130.69%-2.32M | -144.64%-1.94M | -144.64%-1.94M | -48.76%-1.56M |
Goodwill and other intangible assets | -74.28%4.25M | -71.54%4.74M | -70.99%4.86M | -70.99%4.86M | -3.05%16.38M | 0.25%16.51M | 0.16%16.64M | 0.25%16.77M | 0.25%16.77M | 208.06%16.9M |
-Goodwill | -76.51%3.5M | -76.51%3.5M | -76.51%3.5M | -76.51%3.5M | 0.00%14.89M | 3.88%14.89M | 3.88%14.89M | 3.88%14.89M | 3.88%14.89M | 325.68%14.89M |
-Other intangible assets | -53.85%750K | -29.36%1.24M | -27.36%1.37M | -27.36%1.37M | -25.61%1.5M | -24.07%1.63M | -23.20%1.75M | -21.49%1.88M | -21.49%1.88M | 1.16%2.01M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 514.09%915K |
Other non current assets | 140.60%2.34M | -76.76%228K | -31.09%676K | -31.09%676K | --852K | --973K | --981K | 61.08%981K | 61.08%981K | ---- |
Total non current assets | -29.09%37.57M | -13.60%39.94M | 52.49%40.06M | 52.49%40.06M | 101.55%52.32M | 109.78%52.98M | 98.76%46.22M | 13.86%26.27M | 13.86%26.27M | 265.49%25.96M |
Total assets | -53.96%52.73M | -28.97%63.33M | -13.46%70.41M | -13.46%70.41M | 19.16%105.03M | 17.72%114.53M | -19.77%89.16M | -30.02%81.36M | -30.02%81.36M | -29.20%88.14M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 7.41%1.54M | -21.89%1.91M | 153.59%3.28M | 153.59%3.28M | 48.36%2.4M | -63.05%1.43M | -36.70%2.44M | -48.18%1.3M | -48.18%1.3M | -26.93%1.62M |
-accounts payable | 7.41%1.54M | -21.89%1.91M | 153.59%3.28M | 153.59%3.28M | 48.36%2.4M | -63.05%1.43M | -36.70%2.44M | -48.18%1.3M | -48.18%1.3M | -26.93%1.62M |
Current accrued expenses | -30.23%3.4M | -33.07%3.09M | -63.40%2.65M | -63.40%2.65M | -20.60%4.6M | -2.15%4.87M | 4.13%4.62M | 49.05%7.24M | 49.05%7.24M | 72.39%5.79M |
Current debt and capital lease obligation | 15.82%1.79M | 28.42%994K | 186.03%1.82M | 186.03%1.82M | 2,212.96%16.95M | -67.99%1.55M | -76.70%774K | -65.38%637K | -65.38%637K | -62.16%733K |
-Current debt | ---- | ---- | ---- | ---- | --15.21M | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 15.82%1.79M | 28.42%994K | 186.03%1.82M | 186.03%1.82M | 138.34%1.75M | 143.94%1.55M | -17.66%774K | -48.50%637K | -48.50%637K | -26.41%733K |
Current deferred liabilities | -82.51%380K | -87.39%375K | -91.46%338K | -91.46%338K | -71.87%1.18M | -46.82%2.17M | -26.94%2.98M | 1,830.73%3.96M | 1,830.73%3.96M | 1,265.15%4.19M |
Other current liabilities | 150.14%903K | -89.17%47K | -75.34%92K | -75.34%92K | -39.17%292K | -23.03%361K | 27.27%434K | 11.34%373K | 11.34%373K | 860.00%480K |
Current liabilities | -22.85%8.01M | -42.95%6.41M | -39.37%8.18M | -39.37%8.18M | 98.46%25.42M | -43.07%10.39M | -29.85%11.24M | 38.68%13.5M | 38.68%13.5M | 62.87%12.81M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -29.25%33.76M | -14.21%35.12M | 56.60%32.56M | 56.60%32.56M | 59.67%32.96M | 298.91%47.71M | 198.26%40.94M | 34.28%20.79M | 34.28%20.79M | 51.08%20.64M |
-Long term debt | -73.44%5.28M | -73.56%5.22M | -73.18%5.27M | -73.18%5.27M | -73.45%5.17M | 85.52%19.87M | 59.25%19.76M | 39.47%19.65M | 39.47%19.65M | 42.67%19.47M |
-Long term capital lease obligation | 2.30%28.48M | 41.13%29.9M | 2,291.67%27.29M | 2,291.67%27.29M | 2,267.38%27.79M | 2,129.06%27.84M | 1,502.65%21.19M | -18.15%1.14M | -18.15%1.14M | 6,805.88%1.17M |
Non current deferred liabilities | -33.56%99K | -17.91%110K | -33.10%95K | -33.10%95K | -88.03%118K | -93.37%149K | -95.81%134K | -5.33%142K | -5.33%142K | 1,060.00%986K |
Derivative product liabilities | -82.69%36K | -84.14%36K | -90.19%36K | -90.19%36K | -89.65%41K | 85.71%208K | 167.06%227K | 239.81%367K | 239.81%367K | 232.77%396K |
Total non current liabilities | -27.67%34.77M | -14.61%35.27M | 53.48%32.69M | 53.48%32.69M | 50.37%33.12M | 235.69%48.07M | 142.80%41.3M | 35.32%21.3M | 35.32%21.3M | 58.83%22.03M |
Total liabilities | -26.82%42.78M | -20.67%41.68M | 17.46%40.87M | 17.46%40.87M | 68.05%58.54M | 79.51%58.46M | 59.06%52.54M | 36.60%34.8M | 36.60%34.8M | 60.29%34.83M |
Shareholders'equity | ||||||||||
Share capital | 8.25%30.48M | 597,600.00%29.89M | 586,000.00%29.31M | 586,000.00%29.31M | 574,420.00%28.73M | 563,060.00%28.16M | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K |
-common stock | --0 | --0 | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K |
-Preferred stock | 8.27%30.48M | --29.89M | --29.3M | --29.3M | --28.72M | --28.15M | --0 | --0 | --0 | --0 |
Retained earnings | -37.21%-182.69M | -36.23%-170.1M | -41.96%-161.47M | -41.96%-161.47M | -36.14%-143.78M | -42.72%-133.15M | -59.13%-124.86M | -74.26%-113.74M | -74.26%-113.74M | -100.10%-105.61M |
Paid-in capital | 0.68%162.16M | 0.25%161.88M | 0.87%161.7M | 0.87%161.7M | 1.65%161.56M | 1.91%161.06M | 3.13%161.47M | 2.73%160.3M | 2.73%160.3M | 2.18%158.93M |
Gains losses not affecting retained earnings | ---9K | -600.00%-10K | --0 | --0 | 25.00%-15K | --0 | 112.50%2K | ---3K | ---3K | ---20K |
Total stockholders'equity | -82.26%9.95M | -40.88%21.65M | -36.57%29.54M | -36.57%29.54M | -12.79%46.49M | -13.37%56.07M | -53.11%36.62M | -48.71%46.57M | -48.71%46.57M | -48.12%53.31M |
Total equity | -82.26%9.95M | -40.88%21.65M | -36.57%29.54M | -36.57%29.54M | -12.79%46.49M | -13.37%56.07M | -53.11%36.62M | -48.71%46.57M | -48.71%46.57M | -48.12%53.31M |
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