(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 | (Q3)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 28.98%32.33M | 482.86%37.89M | 322.17%42.38M | 154.47%26.09M | --26.09M | 66.80%25.06M | -65.38%6.5M | --10.04M | -49.62%10.25M | --15.03M |
-Cash and cash equivalents | 28.98%32.33M | 482.86%37.89M | 322.17%42.38M | 154.47%26.09M | --26.09M | 66.80%25.06M | -65.38%6.5M | --10.04M | -49.62%10.25M | --15.03M |
Receivables | -51.92%2.25M | -43.77%2.01M | -24.32%2.16M | -18.81%2.27M | --2.27M | -8.97%4.69M | 3.84%3.57M | --2.85M | 2,853.48%2.8M | --5.15M |
-Accounts receivable | 1,765.25%967.08K | -72.67%720.88K | -77.69%545.74K | 777.09%81.79K | --81.79K | 442.05%51.85K | 15,998.45%2.64M | --2.45M | -90.16%9.33K | --9.57K |
-Loans receivable | -80.54%268.82K | -19.02%268.82K | -18.14%268.82K | 6.35%373.12K | --373.12K | 127.84%1.38M | --331.96K | --328.37K | --350.86K | --606.41K |
-Taxes receivable | -68.73%1.02M | 69.55%1.02M | 1,628.54%1.34M | -25.47%1.82M | --1.82M | -28.23%3.25M | -82.46%599.91K | --77.76K | --2.44M | --4.53M |
Inventory | 24.02%9.7M | 911.98%8.8M | 451.80%10.11M | 627.50%11.23M | --11.23M | 393.54%7.82M | -69.98%869.21K | --1.83M | --1.54M | --1.58M |
Prepaid assets | -25.14%1.38M | 23.52%1.02M | 10.55%1.47M | -11.98%1.37M | --1.37M | 49.11%1.85M | -4.64%826.92K | --1.33M | 91.43%1.55M | --1.24M |
Restricted cash | -38.68%58.97M | 94.74%73.24M | 129.48%109.42M | 147.50%97.56M | --97.56M | --96.16M | --37.61M | --47.68M | --39.42M | ---- |
Other current assets | 101.91%1.22B | 370.81%1.27B | 460.48%1.5B | 461.02%907.05M | --907.05M | 215.88%602.57M | -37.00%270.66M | --267.55M | --161.68M | --190.76M |
Total current assets | 78.99%1.32B | 336.59%1.4B | 402.62%1.67B | 381.28%1.05B | --1.05B | 245.32%738.16M | -29.75%320.04M | --331.28M | 922.19%217.25M | --213.76M |
Non current assets | ||||||||||
Net PPE | -93.99%66.36K | -60.14%244.46K | -21.87%424.6K | -10.66%590.68K | --590.68K | 51.74%1.1M | -23.71%613.35K | --543.47K | 7,300.16%661.13K | --727.67K |
-Gross PPE | -95.39%66.36K | -60.14%244.46K | -21.87%424.6K | 36.89%1.36M | --1.36M | 71.82%1.44M | -24.52%613.35K | --543.47K | --995.83K | --836.89K |
-Accumulated depreciation | ---- | ---- | ---- | -130.80%-772.51K | ---772.51K | -205.61%-333.77K | ---- | ---- | ---334.7K | ---109.22K |
Investments and advances | -41.67%9.16M | 1,801.79%10M | 1,628.24%9.27M | 3,635.67%20.06M | --20.06M | 345.12%15.71M | -74.02%525.92K | --536.46K | --536.86K | --3.53M |
-Long term equity investment | -35.17%6.91M | 1,231.07%7M | 1,227.28%7.12M | --7.24M | --7.24M | 202.05%10.66M | -74.02%525.92K | --536.46K | --0 | --3.53M |
-Financial asset investment | -55.41%2.25M | --3M | --2.15M | 2,287.32%12.82M | --12.82M | --5.05M | ---- | ---- | --536.86K | ---- |
-Including:Financial assets designated as fair value through profit or loss, Total | -55.41%2.25M | --3M | --2.15M | 2,287.32%12.82M | --12.82M | --5.05M | ---- | ---- | --536.86K | ---- |
Goodwill and other intangible assets | -2.24%62.67M | 71.37%64.75M | 66.68%67.26M | 64.29%68.99M | --68.99M | -53.40%64.1M | -72.97%37.79M | --40.35M | 921.64%41.99M | --137.56M |
-Goodwill | -31.53%20.3M | --20.3M | --32.69M | --32.69M | --32.69M | -50.08%29.64M | ---- | ---- | --0 | --59.38M |
-Other intangible assets | 22.97%42.37M | 17.66%44.46M | --34.58M | -13.55%36.3M | --36.3M | -55.92%34.46M | -53.03%37.79M | ---- | 921.64%41.99M | --78.18M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --37.08K |
Total non current assets | -11.14%71.9M | 92.67%75M | 85.74%76.96M | 107.54%89.64M | --89.64M | -42.96%80.91M | -72.72%38.93M | --41.43M | 948.51%43.19M | --141.85M |
Total assets | 70.09%1.39B | 310.14%1.47B | 367.39%1.74B | 335.89%1.14B | --1.14B | 130.33%819.07M | -40.00%358.97M | --372.72M | 926.46%260.44M | --355.61M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | ---- | -67.94%94.67K | -19.10%199.85K | -77.50%242.54K | --242.54K | -42.50%2.35M | -90.63%295.31K | --247.03K | 1,549.33%1.08M | --4.09M |
-Current debt | ---- | ---- | ---- | ---- | ---- | -51.19%1.94M | -97.65%69.99K | --69.99K | 1,190.77%843.78K | --3.98M |
-Current capital lease obligation | --0 | -57.99%94.67K | 12.88%199.85K | 3.48%242.54K | --242.54K | 246.05%414.29K | 26.43%225.32K | --177.05K | --234.39K | --119.72K |
Payables | -38.48%5.68M | -25.98%6.13M | -27.80%7.65M | 3.56%10.38M | --10.38M | 86.44%9.23M | 20.49%8.29M | --10.6M | 2,882.34%10.02M | --4.95M |
-accounts payable | --5.65M | -25.99%6.13M | -33.35%7.07M | ---- | ---- | ---- | --8.29M | --10.6M | ---- | ---- |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.61K |
-Other payable | -99.71%26.59K | --918 | --588.4K | 3.56%10.38M | --10.38M | 86.50%9.23M | ---- | ---- | --10.02M | --4.95M |
Current provisions | ---- | --400K | ---- | --626.96K | --626.96K | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | 82.71%1.28B | 338.23%1.35B | 412.87%1.61B | 406.21%1.01B | --1.01B | 274.77%700M | -25.15%308.28M | --314.38M | --199.22M | --186.78M |
Current liabilities | 80.54%1.28B | 328.45%1.36B | 398.18%1.62B | 384.84%1.02B | --1.02B | 263.38%711.58M | -24.90%316.86M | --325.22M | 39,183.06%210.31M | --195.82M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -18.13%250.31K | 155.47%302.75K | --343.07K | 450.54%385.31K | --385.31K | 33.68%305.73K | -47.38%118.51K | ---- | --69.99K | --228.69K |
-Long term debt | --250.31K | --275.6K | --288.87K | 349.58%314.65K | --314.65K | ---- | ---- | ---- | --69.99K | ---- |
-Long term capital lease obligation | --0 | -77.08%27.16K | --54.19K | --70.66K | --70.66K | 33.68%305.73K | -47.38%118.51K | ---- | --0 | --228.69K |
Derivative product liabilities | -63.88%466.78K | -55.82%976.29K | -5.26%2.3M | 175.29%2.43M | --2.43M | --1.29M | --2.21M | --2.43M | --880.97K | ---- |
Non current deferred liabilities | 10.57%2.73M | 9.98%3.33M | 36.37%4.9M | -8.24%3.73M | --3.73M | --2.47M | --3.03M | --3.59M | --4.07M | ---- |
Other non current liabilities | -21.55%2.9M | --4.15M | --4.06M | --4.39M | --4.39M | 47.57%3.7M | ---- | ---- | ---- | --2.51M |
Total non current liabilities | -18.26%6.35M | 63.51%8.76M | 92.64%11.6M | 117.88%10.94M | --10.94M | 183.72%7.76M | 2,277.95%5.36M | --6.02M | --5.02M | --2.74M |
Total liabilities | 79.47%1.29B | 324.04%1.37B | 392.63%1.63B | 378.62%1.03B | --1.03B | 262.28%719.34M | -23.67%322.21M | --331.24M | 40,120.75%215.33M | --198.56M |
Shareholders'equity | ||||||||||
Share capital | -0.19%284.48M | 32.99%284.17M | 34.25%285.44M | 36.36%285.23M | --285.23M | 59.58%285.03M | 10.39%213.68M | --212.63M | 630.83%209.16M | --178.61M |
-common stock | -0.19%284.48M | 32.99%284.17M | 34.25%285.44M | 36.36%285.23M | --285.23M | 59.58%285.03M | 10.39%213.68M | --212.63M | 630.83%209.16M | --178.61M |
Additional paid-in capital | 11.70%14.57M | 26.58%14.44M | 0.38%13.75M | 0.72%13.28M | --13.28M | 35.62%13.04M | 56.51%11.41M | --13.7M | --13.19M | --9.62M |
Retained earnings | 0.73%-196.9M | -2.30%-192.68M | -2.23%-188.97M | -9.42%-193.93M | ---193.93M | -536.52%-198.34M | -662.19%-188.34M | ---184.85M | -3,400.89%-177.24M | ---31.16M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---12.5K | -100.98%-12.5K | ---12.5K |
Total stockholders'equity | 2.43%102.15M | 188.23%105.93M | 165.81%110.23M | 131.87%104.58M | --104.58M | -36.50%99.73M | -79.13%36.75M | --41.47M | 81.59%45.1M | --157.05M |
Total equity | 2.43%102.15M | 188.23%105.93M | 165.81%110.23M | 131.87%104.58M | --104.58M | -36.50%99.73M | -79.13%36.75M | --41.47M | 81.59%45.1M | --157.05M |
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 | -- |
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