(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 | -16.90%89M | 12.71%92.2M | -20.79%75.8M | -31.32%87.7M | -31.32%87.7M | -8.46%107.1M | -23.19%81.8M | -8.25%95.7M | 7.76%127.7M | 7.76%127.7M |
-Cash and cash equivalents | -16.90%89M | 12.71%92.2M | -20.79%75.8M | -31.32%87.7M | -31.32%87.7M | -8.46%107.1M | -23.19%81.8M | -8.25%95.7M | 7.76%127.7M | 7.76%127.7M |
Receivables | -9.16%131.9M | -19.24%123M | -7.99%131.3M | -14.95%142.8M | -14.95%142.8M | -0.68%145.2M | 4.75%152.3M | -11.70%142.7M | 27.97%167.9M | 27.97%167.9M |
-Accounts receivable | -4.42%131.9M | -8.54%127.5M | -6.87%122M | -17.34%128.7M | -17.34%128.7M | -1.43%138M | 1.38%139.4M | -11.84%131M | 31.73%155.7M | 31.73%155.7M |
-Taxes receivable | --0 | -99.22%100K | 20.51%14.1M | 15.57%14.1M | 15.57%14.1M | 6.56%13M | 63.29%12.9M | -10.00%11.7M | -6.15%12.2M | -6.15%12.2M |
-Recievables adjustments allowances | ---- | ---4.6M | ---4.8M | ---- | ---- | 3.33%-5.8M | ---- | ---- | ---- | ---- |
Inventory | 3.38%161.9M | 10.52%163.9M | -17.20%165.6M | 23.36%163.2M | 23.36%163.2M | -19.11%156.6M | -12.25%148.3M | 26.90%200M | -16.95%132.3M | -16.95%132.3M |
Other current assets | 16.91%15.9M | 41.14%22.3M | 85.71%28.6M | 107.19%28.8M | 107.19%28.8M | 3.03%13.6M | -2.47%15.8M | -1.91%15.4M | -25.27%13.9M | -25.27%13.9M |
Total current assets | -9.91%472.6M | -6.47%474.1M | 3.09%467.8M | -21.97%487M | -21.97%487M | 11.62%524.6M | 15.97%506.9M | 3.32%453.8M | 45.95%624.1M | 45.95%624.1M |
Non current assets | ||||||||||
Net PPE | -5.49%136M | -7.65%140.1M | -26.80%140.4M | -1.44%144M | -1.44%144M | -26.54%143.9M | -23.46%151.7M | -5.52%191.8M | -29.32%146.1M | -29.32%146.1M |
-Gross PPE | 4.20%273.2M | 0.75%269.3M | -24.54%266.9M | 6.38%266.9M | 6.38%266.9M | -24.02%262.2M | -22.36%267.3M | 2.64%353.7M | -26.83%250.9M | -26.83%250.9M |
-Accumulated depreciation | -15.98%-137.2M | -11.76%-129.2M | 21.87%-126.5M | -17.27%-122.9M | -17.27%-122.9M | 20.71%-118.3M | 20.88%-115.6M | -14.34%-161.9M | 23.05%-104.8M | 23.05%-104.8M |
Goodwill and other intangible assets | -1.79%1.02B | 3.59%1.02B | -3.64%1.03B | 4.13%1.04B | 4.13%1.04B | -4.49%1.03B | -9.61%985.2M | -2.79%1.07B | 5.48%994.5M | 5.48%994.5M |
-Goodwill | 0.45%795.1M | 4.17%794.4M | -3.24%794.9M | 4.71%796.1M | 4.71%796.1M | -3.90%791.5M | -7.56%762.6M | -0.54%821.5M | -5.15%760.3M | -5.15%760.3M |
-Other intangible assets | -9.12%220.1M | 1.62%226.2M | -4.98%232.8M | 2.26%239.5M | 2.26%239.5M | -6.38%242.2M | -15.97%222.6M | -9.63%245M | 65.86%234.2M | 65.86%234.2M |
Non current deferred assets | 53.49%6.6M | 43.18%6.3M | 40.00%6.3M | 41.30%6.5M | 41.30%6.5M | -60.55%4.3M | -60.36%4.4M | -60.18%4.5M | -54.00%4.6M | -54.00%4.6M |
Other non current assets | 40.22%25.8M | -9.73%16.7M | 2.69%19.1M | 9.66%19.3M | 9.66%19.3M | 14.29%18.4M | 12.12%18.5M | 16.98%18.6M | 6.67%17.6M | 6.67%17.6M |
Total non current assets | -1.39%1.18B | 2.06%1.18B | -6.86%1.19B | 3.66%1.21B | 3.66%1.21B | -8.04%1.2B | -11.85%1.16B | -3.46%1.28B | -1.12%1.16B | -1.12%1.16B |
Total assets | -3.98%1.66B | -0.53%1.66B | -4.24%1.66B | -5.29%1.69B | -5.29%1.69B | -2.83%1.72B | -4.91%1.67B | -1.79%1.73B | 11.43%1.79B | 11.43%1.79B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.74%60.4M | -19.24%57.5M | -7.34%74.5M | -18.07%73M | -18.07%73M | -13.99%62.1M | 2.59%71.2M | 20.90%80.4M | 50.00%89.1M | 50.00%89.1M |
-accounts payable | 4.03%54.2M | -21.41%51.4M | -4.36%57M | -17.08%56.3M | -17.08%56.3M | -16.91%52.1M | 1.87%65.4M | -6.58%59.6M | 20.39%67.9M | 20.39%67.9M |
-Total tax payable | -38.00%6.2M | 5.17%6.1M | -15.87%17.5M | -21.23%16.7M | -21.23%16.7M | 5.26%10M | 11.54%5.8M | 670.37%20.8M | 606.67%21.2M | 606.67%21.2M |
Current accrued expenses | -12.27%76.5M | 9.72%73.4M | -3.68%57.6M | -0.13%76.5M | -0.13%76.5M | 23.69%87.2M | 5.35%66.9M | -16.83%59.8M | 17.67%76.6M | 17.67%76.6M |
Current debt and capital lease obligation | 22.22%23.1M | 24.87%24.6M | 14.21%20.9M | 17.58%21.4M | 17.58%21.4M | -3.57%18.9M | 8.24%19.7M | 26.21%18.3M | 23.81%18.2M | 23.81%18.2M |
-Current debt | 51.61%9.4M | 64.52%10.2M | 51.61%9.4M | 38.71%8.6M | 38.71%8.6M | 0.00%6.2M | 31.91%6.2M | --6.2M | --6.2M | --6.2M |
-Current capital lease obligation | 7.87%13.7M | 6.67%14.4M | -4.96%11.5M | 6.67%12.8M | 6.67%12.8M | -5.22%12.7M | 0.00%13.5M | -16.55%12.1M | -18.37%12M | -18.37%12M |
Other current liabilities | 2,016.00%52.9M | 1,851.85%52.7M | --52.2M | 797.18%63.7M | 797.18%63.7M | --2.5M | --2.7M | ---- | --7.1M | --7.1M |
Current liabilities | 24.72%212.9M | 29.72%208.2M | 29.46%205.2M | 22.83%234.6M | 22.83%234.6M | 5.18%170.7M | 6.22%160.5M | 3.66%158.5M | 37.21%191M | 37.21%191M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -37.77%179.1M | -17.29%193.7M | -18.26%193.8M | -27.47%187.7M | -27.47%187.7M | 1.12%287.8M | -18.60%234.2M | -19.46%237.1M | 49.77%258.8M | 49.77%258.8M |
-Long term debt | -40.92%152.6M | -18.89%164.9M | -18.32%167.2M | -29.56%159.4M | -29.56%159.4M | 4.24%258.3M | -18.45%203.3M | -19.54%204.7M | 74.08%226.3M | 74.08%226.3M |
-Long term capital lease obligation | -10.17%26.5M | -6.80%28.8M | -17.90%26.6M | -12.92%28.3M | -12.92%28.3M | -19.84%29.5M | -19.53%30.9M | -19.00%32.4M | -24.07%32.5M | -24.07%32.5M |
Non current deferred liabilities | -16.72%23.9M | 7.34%23.4M | -5.98%23.6M | -6.30%23.8M | -6.30%23.8M | -22.43%28.7M | -37.18%21.8M | -27.67%25.1M | 113.45%25.4M | 113.45%25.4M |
Employee benefits | 11.67%6.7M | 13.79%6.6M | 24.07%6.7M | 22.92%5.9M | 22.92%5.9M | 39.53%6M | 38.10%5.8M | 20.00%5.4M | 9.09%4.8M | 9.09%4.8M |
Other non current liabilities | -59.38%3.9M | -59.38%3.9M | -59.41%4.1M | -73.89%4.1M | -73.89%4.1M | -59.15%9.6M | -59.15%9.6M | -57.02%10.1M | 234.04%15.7M | 234.04%15.7M |
Total non current liabilities | -35.68%213.6M | -16.14%227.6M | -17.82%228.2M | -27.31%221.5M | -27.31%221.5M | -4.95%332.1M | -22.48%271.4M | -22.23%277.7M | 57.22%304.7M | 57.22%304.7M |
Total liabilities | -15.18%426.5M | 0.90%435.8M | -0.64%433.4M | -7.99%456.1M | -7.99%456.1M | -1.74%502.8M | -13.83%431.9M | -14.47%436.2M | 48.86%495.7M | 48.86%495.7M |
Shareholders'equity | ||||||||||
Share capital | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K |
-common stock | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 4.82%-309.7M | 2.39%-314M | -24.53%-315.8M | -24.42%-314.9M | -24.42%-314.9M | -20.52%-325.4M | -9.76%-321.7M | 16.72%-253.6M | 16.63%-253.1M | 16.63%-253.1M |
Paid-in capital | 0.90%1.67B | 1.00%1.67B | 1.01%1.67B | 1.04%1.66B | 1.04%1.66B | 1.06%1.66B | 1.07%1.65B | 1.08%1.65B | 1.08%1.65B | 1.08%1.65B |
Less: Treasury stock | 24.09%98.9M | 39.72%98.5M | 39.91%95M | 28.59%85.9M | 28.59%85.9M | 20.03%79.7M | 27.26%70.5M | 66.83%67.9M | 213.62%66.8M | 213.62%66.8M |
Gains losses not affecting retained earnings | -11.82%-36.9M | -32.04%-37.5M | 5.75%-29.5M | 24.58%-27M | 24.58%-27M | 23.08%-33M | 24.87%-28.4M | 2.49%-31.3M | -5.92%-35.8M | -5.92%-35.8M |
Total stockholders'equity | 0.62%1.23B | -1.04%1.22B | -5.45%1.23B | -4.25%1.24B | -4.25%1.24B | -3.28%1.22B | -1.34%1.23B | 3.36%1.3B | 1.62%1.29B | 1.62%1.29B |
Total equity | 0.62%1.23B | -1.04%1.22B | -5.45%1.23B | -4.25%1.24B | -4.25%1.24B | -3.28%1.22B | -1.34%1.23B | 3.36%1.3B | 1.62%1.29B | 1.62%1.29B |
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