(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 | -54.64%2.84M | -62.63%5.32M | 63.53%5.78M | -43.89%3.69M | -43.89%3.69M | -13.69%6.26M | 36.11%14.23M | -64.72%3.53M | -74.61%6.58M | -74.61%6.58M |
-Cash and cash equivalents | ---- | --5.32M | ---- | -43.89%3.69M | -43.89%3.69M | ---- | ---- | ---- | -74.61%6.58M | -74.61%6.58M |
Receivables | 28.45%21.44M | 9.97%17.71M | 14.02%17.62M | -14.52%13.38M | -14.52%13.38M | -12.30%16.69M | -8.88%16.11M | -17.07%15.45M | -0.36%15.65M | -0.36%15.65M |
-Accounts receivable | 40.50%21.21M | 26.00%17.47M | 27.40%17.32M | -15.22%10.7M | -15.22%10.7M | -12.57%15.1M | -12.86%13.87M | -19.55%13.59M | -5.05%12.62M | -5.05%12.62M |
-Taxes receivable | -85.80%226K | -89.29%240K | -83.91%299K | -16.94%1.56M | -16.94%1.56M | -9.65%1.59M | 27.13%2.24M | 7.15%1.86M | 21.96%1.88M | 21.96%1.88M |
-Other receivables | ---- | ---- | ---- | -2.94%1.12M | -2.94%1.12M | ---- | ---- | ---- | 31.44%1.16M | 31.44%1.16M |
Inventory | 4.43%21.8M | 1.65%22.96M | 5.17%22.65M | -11.42%19.93M | -11.42%19.93M | -11.35%20.88M | -22.42%22.58M | -27.32%21.53M | -22.73%22.5M | -22.73%22.5M |
Prepaid assets | ---- | ---- | ---- | 5.38%2.04M | 5.38%2.04M | ---- | ---- | ---- | -0.67%1.93M | -0.67%1.93M |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K | --1K |
Total current assets | 5.14%46.08M | -13.10%45.98M | -20.98%46.04M | -16.34%39.04M | -16.34%39.04M | -12.05%43.83M | -7.55%52.92M | -0.02%58.26M | -35.80%46.67M | -35.80%46.67M |
Non current assets | ||||||||||
Net PPE | 108.81%3.77M | 108.99%3.91M | -38.81%3.36M | -66.70%1.89M | -66.70%1.89M | -70.34%1.8M | -70.15%1.87M | -2.45%5.5M | -3.99%5.68M | -3.99%5.68M |
-Gross PPE | ---- | ---- | ---- | 0.71%66.07M | 0.71%66.07M | ---- | ---- | ---- | 3.38%65.61M | 3.38%65.61M |
-Accumulated depreciation | ---- | ---- | ---- | -7.10%-64.18M | -7.10%-64.18M | ---- | ---- | ---- | -4.13%-59.92M | -4.13%-59.92M |
Goodwill and other intangible assets | 188.75%46.67M | 165.21%41.79M | 80.83%38.57M | -53.87%16.27M | -53.87%16.27M | -56.48%16.16M | -59.33%15.76M | -42.85%21.33M | -1.98%35.27M | -1.98%35.27M |
-Goodwill | ---- | --78.72M | ---- | --0 | --0 | ---- | ---- | ---- | 0.00%12.54M | 0.00%12.54M |
-Other intangible assets | ---- | ---36.93M | ---- | -28.43%16.27M | -28.43%16.27M | ---- | ---- | ---- | -3.04%22.73M | -3.04%22.73M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --1.5M | ---- | ---- |
Non current accounts receivable | ---- | ---- | ---- | -57.14%36K | -57.14%36K | ---- | ---- | ---- | -44.37%84K | -44.37%84K |
Financial assets | -3.06%190K | -9.81%193K | 52.63%232K | 39.06%178K | 39.06%178K | 33.33%196K | 52.86%214K | -30.59%152K | --128K | --128K |
Non current deferred assets | -53.95%694K | 113.96%2.41M | -52.99%2.02M | -53.18%1.98M | -53.18%1.98M | -66.75%1.51M | -75.29%1.13M | -4.04%4.3M | 2.85%4.22M | 2.85%4.22M |
Other non current assets | -56.12%43K | -26.85%79K | -34.17%79K | -21.82%43K | -21.82%43K | -36.77%98K | -47.83%108K | -31.43%120K | -1.79%55K | -1.79%55K |
Total non current assets | 159.84%51.37M | 153.62%48.37M | 34.57%44.27M | -55.11%20.39M | -55.11%20.39M | -58.87%19.77M | -61.78%19.07M | -31.22%32.9M | -1.67%45.44M | -1.67%45.44M |
Total assets | 53.22%97.45M | 31.07%94.36M | -0.93%90.31M | -35.47%59.44M | -35.47%59.44M | -35.04%63.6M | -32.81%71.99M | -14.08%91.16M | -22.53%92.1M | -22.53%92.1M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 135.71%25.64M | 81.67%23.36M | 61.20%20.86M | -18.66%5.37M | -18.66%5.37M | -24.81%10.88M | 8.93%12.86M | -17.44%12.94M | -8.50%6.6M | -8.50%6.6M |
-accounts payable | 138.17%25.31M | 83.56%23.07M | 59.00%20.53M | -37.39%3.89M | -37.39%3.89M | -26.45%10.63M | 6.69%12.57M | -17.44%12.91M | -8.25%6.21M | -8.25%6.21M |
-Total tax payable | 32.14%333K | -1.39%283K | 921.21%337K | 72.73%684K | 72.73%684K | 1,100.00%252K | 1,266.67%287K | -17.50%33K | -5.71%396K | -5.71%396K |
-Other payable | ---- | ---- | ---- | --800K | --800K | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | ---- | ---- | ---- | -12.03%7.55M | -12.03%7.55M | ---- | ---- | ---- | 13.03%8.59M | 13.03%8.59M |
Current provisions | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K | 0.00%50K |
Current debt and capital lease obligation | 30.55%2.36M | 27.52%2.36M | 7.51%1.9M | 0.95%1.9M | 0.95%1.9M | 761.90%1.81M | -8.63%1.85M | 743.33%1.77M | -97.79%1.89M | -97.79%1.89M |
-Current debt | 0.00%210K | 0.00%210K | 0.00%210K | 0.00%210K | 0.00%210K | 0.00%210K | 0.00%210K | 0.00%210K | -99.75%210K | -99.75%210K |
-Current capital lease obligation | 34.56%2.15M | 31.04%2.15M | 8.52%1.69M | 1.07%1.69M | 1.07%1.69M | --1.6M | -9.63%1.64M | --1.56M | -15.35%1.68M | -15.35%1.68M |
Current deferred liabilities | ---- | ---- | ---- | -56.14%50K | -56.14%50K | ---- | ---- | ---- | -45.71%114K | -45.71%114K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.39M | ---- | ---- |
Current liabilities | 120.24%28.05M | 74.59%25.77M | 41.29%22.82M | -13.29%15.04M | -13.29%15.04M | -13.51%12.74M | 6.33%14.76M | 1.34%16.15M | -82.75%17.34M | -82.75%17.34M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 40.10%91.35M | 38.94%90.97M | 11.40%83.73M | -6.81%65.52M | -6.81%65.52M | 13.01%65.21M | 14.14%65.48M | -1.42%75.16M | 407.13%70.31M | 407.13%70.31M |
-Long term debt | 50.36%81.62M | 49.78%80.77M | 16.29%73.42M | -5.85%54.65M | -5.85%54.65M | -5.92%54.28M | -5.99%53.93M | -17.20%63.14M | --58.05M | --58.05M |
-Long term capital lease obligation | -10.91%9.73M | -11.67%10.2M | -14.27%10.31M | -11.37%10.87M | -11.37%10.87M | --10.92M | --11.55M | --12.03M | -11.53%12.27M | -11.53%12.27M |
Non current deferred liabilities | -0.75%1.99M | 135.24%3.79M | -29.55%3.49M | -54.53%2.3M | -54.53%2.3M | -62.46%2M | -69.95%1.61M | -5.75%4.95M | 4.12%5.06M | 4.12%5.06M |
Derivative product liabilities | -47.63%596K | -5.37%1.44M | -9.89%1.37M | -66.48%526K | -66.48%526K | -32.30%1.14M | -23.78%1.53M | -9.22%1.52M | --1.57M | --1.57M |
Total non current liabilities | 40.07%95.73M | 42.81%97.99M | 10.68%90.34M | -11.17%68.35M | -11.17%68.35M | -10.70%68.35M | -11.40%68.61M | -15.37%81.63M | 310.94%76.94M | 310.94%76.94M |
Total liabilities | 52.67%123.79M | 48.44%123.76M | 15.74%113.16M | -11.56%83.38M | -11.56%83.38M | -11.15%81.08M | -8.71%83.37M | -13.00%97.78M | -20.92%94.28M | -20.92%94.28M |
Shareholders'equity | ||||||||||
Share capital | 20.54%2.38M | 18.56%2.34M | 18.86%2.34M | 0.46%1.97M | 0.46%1.97M | 0.46%1.97M | 0.46%1.97M | 36.12%1.97M | 61.83%1.96M | 61.83%1.96M |
-common stock | 20.54%2.38M | 18.56%2.34M | 18.86%2.34M | 0.46%1.97M | 0.46%1.97M | 0.46%1.97M | 0.46%1.97M | 36.12%1.97M | 61.83%1.96M | 61.83%1.96M |
Retained earnings | -47.86%-62.3M | -59.85%-57.79M | -64.24%-51.15M | -82.22%-48.64M | -82.22%-48.64M | -135.01%-42.14M | -297.15%-36.15M | -6,574.01%-31.14M | -312.56%-26.7M | -312.56%-26.7M |
Paid-in capital | 23.38%57.52M | 7.13%49.94M | 7.33%49.94M | 0.35%46.62M | 0.35%46.62M | -12.53%46.62M | -12.53%46.62M | 112.73%46.53M | 187.01%46.46M | 187.01%46.46M |
Less: Treasury stock | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M | 0.00%24.92M |
Gains losses not affecting retained earnings | 0.09%-5.73M | -1.30%-5.68M | -0.29%-5.78M | 0.11%-5.68M | 0.11%-5.68M | 0.80%-5.73M | -3.49%-5.61M | -11.64%-5.76M | -6.22%-5.69M | -6.22%-5.69M |
Other equity interest | 0.00%6.71M | 0.00%6.71M | 0.00%6.71M | 0.00%6.71M | 0.00%6.71M | --6.71M | --6.71M | --6.71M | --6.71M | --6.71M |
Total stockholders'equity | -50.64%-26.34M | -158.35%-29.4M | -245.38%-22.86M | -1,000.60%-23.95M | -1,000.60%-23.95M | -363.64%-17.49M | -171.94%-11.38M | -5.30%-6.62M | -582.13%-2.18M | -582.13%-2.18M |
Total equity | -50.64%-26.34M | -158.35%-29.4M | -245.38%-22.86M | -1,000.60%-23.95M | -1,000.60%-23.95M | -363.64%-17.49M | -171.94%-11.38M | -5.30%-6.62M | -582.13%-2.18M | -582.13%-2.18M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data
No Data