(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 | 116.85%118.46M | -9.78%61.31M | -30.26%53.9M | 80.89%59.7M | 80.89%59.7M | 36.84%54.63M | 57.07%67.96M | 66.85%77.28M | -28.55%33M | -28.55%33M |
-Cash and cash equivalents | 116.85%118.46M | -9.78%61.31M | -30.26%53.9M | 80.89%59.7M | 80.89%59.7M | 36.84%54.63M | 57.07%67.96M | 66.85%77.28M | -28.55%33M | -28.55%33M |
Receivables | -95.83%234K | 468.29%233K | 680.00%78K | --77K | --77K | 140,100.00%5.61M | 173.33%41K | 66.67%10K | --0 | --0 |
-Accounts receivable | -99.52%27K | -29.27%29K | ---- | ---- | ---- | 140,025.00%5.61M | 173.33%41K | 66.67%10K | ---- | ---- |
-Other receivables | 6,800.00%207K | --204K | --78K | --77K | --77K | --3K | ---- | ---- | ---- | ---- |
Inventory | -9.68%4.25M | -19.14%5.07M | -25.13%4.7M | -74.04%2.57M | -74.04%2.57M | -52.53%4.7M | -20.80%6.28M | --6.28M | --9.9M | --9.9M |
Prepaid assets | 30.09%2.08M | 13.73%1.34M | 12.44%1.35M | 27.26%1.32M | 27.26%1.32M | 16.00%1.6M | 3.78%1.18M | 13.88%1.2M | 16.11%1.04M | 16.11%1.04M |
Total current assets | 87.90%125.02M | -9.93%67.96M | -29.19%60.02M | 44.89%63.67M | 44.89%63.67M | 29.94%66.53M | 40.05%75.45M | 73.30%84.76M | -9.62%43.94M | -9.62%43.94M |
Non current assets | ||||||||||
Net PPE | 15.60%64.86M | 9.63%61.21M | 0.02%56.09M | 0.24%55.95M | 0.24%55.95M | 0.08%56.11M | 1.75%55.83M | 0.83%56.08M | -0.91%55.81M | -0.91%55.81M |
-Gross PPE | 14.38%89.69M | 9.97%85.31M | 2.82%79.54M | 2.87%78.82M | 2.87%78.82M | 2.53%78.41M | 3.67%77.57M | 2.98%77.36M | 1.57%76.62M | 1.57%76.62M |
-Accumulated depreciation | -11.30%-24.83M | -10.85%-24.1M | -10.22%-23.46M | -9.91%-22.87M | -9.91%-22.87M | -9.28%-22.31M | -8.95%-21.74M | -9.13%-21.28M | -8.88%-20.8M | -8.88%-20.8M |
Non current accounts receivable | --598K | --651K | --194K | --208K | --208K | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 29.20%10.9M | 29.24%10.76M | 5.08%8.64M | 5.06%8.55M | 5.06%8.55M | 4.58%8.43M | 3.70%8.32M | -48.42%8.22M | -48.79%8.14M | -48.79%8.14M |
Total non current assets | 18.30%76.36M | 13.19%72.62M | 0.97%64.92M | 1.18%64.71M | 1.18%64.71M | 0.64%64.54M | 2.00%64.15M | -10.14%64.3M | -11.44%63.95M | -11.44%63.95M |
Total assets | 53.63%201.37M | 0.69%140.58M | -16.18%124.94M | 18.98%128.38M | 18.98%128.38M | 13.65%131.07M | 19.55%139.61M | 23.73%149.06M | -10.71%107.9M | -10.71%107.9M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -95.09%281K | -96.03%222K | -96.93%169K | 9.13%5.86M | 9.13%5.86M | 8.24%5.73M | 42.39%5.59M | 112.84%5.5M | 325.20%5.37M | 325.20%5.37M |
-Current debt | ---- | ---- | ---- | 6.11%5.69M | 6.11%5.69M | 5.92%5.6M | 40.61%5.52M | 110.60%5.44M | 325.20%5.37M | 325.20%5.37M |
-Current capital lease obligation | 128.46%281K | 217.14%222K | 191.38%169K | --162K | --162K | --123K | --70K | --58K | --0 | --0 |
Payables | 138.13%6.04M | 163.16%3.35M | 206.65%4.01M | 148.68%1.79M | 148.68%1.79M | 82.05%2.54M | -20.64%1.27M | -19.51%1.31M | -23.27%719K | -23.27%719K |
-accounts payable | 141.53%5.73M | 162.99%3.03M | 224.45%3.66M | 154.55%1.68M | 154.55%1.68M | 86.04%2.37M | -19.45%1.15M | -17.41%1.13M | -22.72%660K | -22.72%660K |
-Total tax payable | 89.02%310K | 164.75%323K | 94.41%348K | 83.05%108K | 83.05%108K | 38.98%164K | -30.29%122K | -30.62%179K | -28.92%59K | -28.92%59K |
Current accrued expenses | 36.92%1.07M | 46.96%701K | 51.09%831K | 28.73%578K | 28.73%578K | -57.88%780K | -73.73%477K | -72.07%550K | -76.70%449K | -76.70%449K |
Current provisions | -8.70%63K | -8.70%63K | -8.70%63K | 0.00%69K | 0.00%69K | -1.43%69K | -2.82%69K | -2.82%69K | -2.82%69K | -2.82%69K |
Other current liabilities | ---- | ---- | ---- | --1.74M | --1.74M | --2.54M | -39.77%692K | -55.38%1.37M | ---- | ---- |
Current liabilities | -36.04%7.45M | -46.50%4.34M | -42.35%5.07M | 51.96%10.03M | 51.96%10.03M | 35.39%11.65M | -5.42%8.1M | -5.63%8.8M | 6.09%6.6M | 6.09%6.6M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -53.05%948K | -74.54%822K | -86.11%640K | -87.97%687K | -87.97%687K | -71.45%2.02M | -61.67%3.23M | -52.80%4.61M | -48.46%5.71M | -48.46%5.71M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | -79.30%1.46M | -65.63%2.89M | -55.85%4.3M | -48.52%5.69M | -48.52%5.69M |
-Long term capital lease obligation | 70.50%948K | 144.64%822K | 111.22%640K | 4,193.75%687K | 4,193.75%687K | 9,166.67%556K | 3,633.33%336K | 2,230.77%303K | -11.11%16K | -11.11%16K |
Derivative product liabilities | -72.11%3.65M | -16.69%6.56M | 32.57%10.91M | 384.84%11.55M | 384.84%11.55M | 410.94%13.08M | 162.98%7.88M | 33.07%8.23M | -43.77%2.38M | -43.77%2.38M |
Long term provisions | 17.04%36.41M | 16.50%36.1M | 1.64%31.37M | 1.74%31.24M | 1.74%31.24M | 1.82%31.11M | 2.80%30.99M | 2.78%30.86M | 2.63%30.7M | 2.63%30.7M |
Total non current liabilities | -11.25%41.01M | 3.30%43.48M | -1.78%42.92M | 12.06%43.47M | 12.06%43.47M | 14.98%46.2M | 1.28%42.09M | -4.95%43.7M | -14.23%38.79M | -14.23%38.79M |
Total liabilities | -16.24%48.46M | -4.74%47.82M | -8.59%47.99M | 17.87%53.51M | 17.87%53.51M | 18.58%57.85M | 0.14%50.2M | -5.06%52.5M | -11.77%45.4M | -11.77%45.4M |
Shareholders'equity | ||||||||||
Share capital | 39.93%412.61M | 17.27%344.3M | 9.74%322.21M | 16.83%302.18M | 16.83%302.18M | 14.83%294.87M | 16.42%293.6M | 17.00%293.61M | 4.16%258.65M | 4.16%258.65M |
-common stock | 39.93%412.61M | 17.27%344.3M | 9.74%322.21M | 16.83%302.18M | 16.83%302.18M | 14.83%294.87M | 16.42%293.6M | 17.00%293.61M | 4.16%258.65M | 4.16%258.65M |
Additional paid-in capital | 2.30%20.27M | 0.82%20.4M | 1.10%20.18M | 0.19%19.88M | 0.19%19.88M | -4.85%19.81M | -2.11%20.23M | -1.30%19.97M | -0.98%19.84M | -0.98%19.84M |
Retained earnings | -15.73%-284.04M | -20.93%-276.04M | -21.94%-269.45M | -13.92%-250.91M | -13.92%-250.91M | -13.97%-245.44M | -8.49%-228.25M | -5.20%-220.97M | -8.44%-220.26M | -8.44%-220.26M |
Gains losses not affecting retained earnings | 2.54%4.08M | 7.00%4.1M | 1.34%4M | -12.83%3.72M | -12.83%3.72M | -7.10%3.98M | -8.61%3.83M | -2.13%3.95M | 2.97%4.27M | 2.97%4.27M |
Total stockholders'equity | 108.84%152.91M | 3.74%92.76M | -20.31%76.95M | 19.79%74.87M | 19.79%74.87M | 10.03%73.22M | 34.16%89.41M | 48.17%96.56M | -9.93%62.5M | -9.93%62.5M |
Total equity | 108.84%152.91M | 3.74%92.76M | -20.31%76.95M | 19.79%74.87M | 19.79%74.87M | 10.03%73.22M | 34.16%89.41M | 48.17%96.56M | -9.93%62.5M | -9.93%62.5M |
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 | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data