(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 | -70.27%78.64M | -69.35%104.72M | -46.94%187.12M | 156.28%210.17M | 156.28%210.17M | 191.60%264.54M | --341.67M | --352.66M | 102.99%82.01M | 102.99%82.01M |
-Cash and cash equivalents | -70.27%78.64M | -69.35%104.72M | -46.94%187.12M | 156.28%210.17M | 156.28%210.17M | 191.60%264.54M | --341.67M | --352.66M | 102.99%82.01M | 102.99%82.01M |
Receivables | 75.99%179.92M | 129.31%197.07M | 95.30%185.76M | -4.33%71.17M | -4.33%71.17M | 40.79%102.23M | --85.94M | --95.11M | 152.88%74.39M | 152.88%74.39M |
-Accounts receivable | 75.99%179.92M | 129.31%197.07M | 95.30%185.76M | -2.96%71.17M | -2.96%71.17M | 41.17%102.23M | --85.94M | --95.11M | 151.73%73.34M | 151.73%73.34M |
-Related party accounts receivable | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | 271.38%1.05M | 271.38%1.05M |
Inventory | 100.83%37.9M | 146.87%41.49M | 117.86%34.89M | 33.19%21.86M | 33.19%21.86M | 36.31%18.87M | --16.81M | --16.02M | 57.71%16.41M | 57.71%16.41M |
Other current assets | 26.27%20.05M | 122.10%21.87M | 158.01%17.73M | 161.66%15.49M | 161.66%15.49M | 488.37%15.88M | --9.85M | --6.87M | 46.20%5.92M | 46.20%5.92M |
Total current assets | -21.17%316.51M | -19.62%365.16M | -9.59%425.5M | 78.30%318.69M | 78.30%318.69M | 123.22%401.52M | --454.27M | --470.65M | 112.09%178.73M | 112.09%178.73M |
Non current assets | ||||||||||
Net PPE | 76.28%1.47B | 92.50%1.43B | 107.39%1.31B | 66.24%938.81M | 66.24%938.81M | 60.07%833.45M | --740.82M | --631.12M | 23.22%564.75M | 23.22%564.75M |
-Gross PPE | 74.85%1.67B | 87.75%1.6B | 98.42%1.46B | 62.00%1.07B | 62.00%1.07B | 56.33%956.25M | --853.86M | --736.41M | 24.97%662.73M | 24.97%662.73M |
-Accumulated depreciation | -65.15%-202.79M | -56.60%-177.04M | -44.67%-152.33M | -37.60%-134.82M | -37.60%-134.82M | -34.97%-122.79M | ---113.05M | ---105.29M | -36.12%-97.98M | -36.12%-97.98M |
Goodwill and other intangible assets | --184.5M | --185.47M | --201.83M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Goodwill | --75.22M | --75.22M | --91.17M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | --109.28M | --110.25M | --110.66M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | 271.38%1.05M | 271.38%1.05M |
Other non current assets | -23.38%3.29M | -2.43%3.45M | 75.61%3.69M | -44.31%4.19M | -44.31%4.19M | -27.55%4.29M | --3.54M | --2.1M | 496.98%7.52M | 496.98%7.52M |
Total non current assets | 97.79%1.66B | 116.97%1.61B | 139.16%1.51B | 64.78%943M | 64.78%943M | 59.00%837.75M | --744.35M | --633.21M | 24.52%572.27M | 24.52%572.27M |
Total assets | 59.25%1.97B | 65.38%1.98B | 75.90%1.94B | 68.00%1.26B | 68.00%1.26B | 75.34%1.24B | --1.2B | --1.1B | 38.09%751M | 38.09%751M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 116.40%125.01M | 117.05%103.88M | 196.44%102.31M | 90.12%64.53M | 90.12%64.53M | 96.97%57.77M | --47.86M | --34.51M | 144.26%33.94M | 144.26%33.94M |
-accounts payable | 116.92%124.77M | 117.62%103.76M | 197.47%102.07M | 92.39%60.88M | 92.39%60.88M | 97.37%57.52M | --47.68M | --34.31M | 159.81%31.65M | 159.81%31.65M |
-Total tax payable | ---- | ---- | ---- | 57.32%3.37M | 57.32%3.37M | ---- | ---- | ---- | 95.09%2.14M | 95.09%2.14M |
-Due to related parties current | -4.86%235K | -35.59%114K | 18.59%236K | 79.87%277K | 79.87%277K | 33.51%247K | --177K | --199K | -75.04%154K | -75.04%154K |
Current accrued expenses | 76.27%68.46M | 41.33%72.62M | 14.87%43.43M | -23.28%20.72M | -23.28%20.72M | 24.94%38.84M | --51.38M | --37.81M | 271.56%27M | 271.56%27M |
Current debt and capital lease obligation | --45.09M | 35.62%40.34M | -3.88%24.13M | ---- | ---- | ---- | --29.75M | --25.1M | 32.28%20.59M | 32.28%20.59M |
-Current debt | --36.22M | 2.71%30.55M | -3.88%24.13M | ---- | ---- | ---- | --29.75M | --25.1M | 32.28%20.59M | 32.28%20.59M |
-Current capital lease obligation | --8.87M | --9.79M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | --6.84M | --7.09M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | 223.21%12.79M | 26.02%15.41M | 197.46%20.26M | -47.43%2.98M | -47.43%2.98M | 37.12%3.96M | --12.22M | --6.81M | 403.02%5.66M | 403.02%5.66M |
Current liabilities | 156.74%258.17M | 69.49%239.33M | 82.41%190.13M | 4.42%92.59M | 4.42%92.59M | 12.52%100.56M | --141.21M | --104.23M | 118.20%88.67M | 118.20%88.67M |
Non current liabilities | ||||||||||
Long term provisions | --8.66M | --7.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Long term debt and capital lease obligation | 161.20%450.6M | 355.75%461.22M | 300.96%457.17M | 36.52%172.82M | 36.52%172.82M | 25.35%172.51M | --101.2M | --114.02M | -20.74%126.59M | -20.74%126.59M |
-Long term debt | 154.50%439.04M | 342.14%447.45M | 300.96%457.17M | 36.52%172.82M | 36.52%172.82M | 25.35%172.51M | --101.2M | --114.02M | -20.74%126.59M | -20.74%126.59M |
-Long term capital lease obligation | --11.56M | --13.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | 327.56%208.13M | 439.82%210.91M | 749.83%199.43M | 6,276.13%121.53M | 6,276.13%121.53M | 2,451.31%48.68M | --39.07M | --23.47M | -0.10%1.91M | -0.10%1.91M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --777.96M | ---- | ---- |
Other non current liabilities | -72.59%1.74M | -96.82%1.21M | 2.87%28.53M | -69.20%6.92M | -69.20%6.92M | -51.07%6.36M | --38.01M | --27.73M | 1,209.67%22.47M | 1,209.67%22.47M |
Total non current liabilities | 194.06%669.14M | 282.00%681.04M | -27.36%685.13M | 99.56%301.27M | 99.56%301.27M | 47.99%227.55M | --178.28M | --943.17M | -8.23%150.97M | -8.23%150.97M |
Total liabilities | 182.62%927.31M | 188.07%920.37M | -16.44%875.25M | 64.35%393.86M | 64.35%393.86M | 34.95%328.11M | --319.49M | --1.05B | 16.81%239.64M | 16.81%239.64M |
Shareholders'equity | ||||||||||
Share capital | --1.1M | --1.1M | --1.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-common stock | --1.1M | --1.1M | --1.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Preferred stock | --0 | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Retained earnings | --0 | -98.83%369K | -934.37%-14.47M | ---41.26M | ---41.26M | -307.31%-76.99M | --31.54M | --1.73M | --0 | --0 |
Paid-in capital | --1.05B | --1.06B | --1.08B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | --1.05B | --1.06B | --1.07B | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Noncontrolling interests | ---- | ---- | ---- | --0 | --0 | --987.15M | --802.44M | ---- | --0 | --0 |
Total equity | 14.82%1.05B | 20.80%1.06B | 1,788.66%1.07B | 69.71%867.82M | 69.71%867.82M | 96.52%911.16M | --879.13M | --56.47M | 50.98%511.36M | 50.98%511.36M |
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 | -- | -- | -- | -- | -- | -- |
No Data
No Data