(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 | -3.25%437.1M | -0.47%336.2M | 1.08%458.2M | 51.52%684.7M | 51.52%684.7M | 4.70%451.8M | 7.82%337.8M | 30.07%453.3M | -7.55%451.9M | -7.55%451.9M |
-Cash and cash equivalents | -3.25%437.1M | -0.47%336.2M | 1.08%458.2M | 51.52%684.7M | 51.52%684.7M | 4.70%451.8M | 7.82%337.8M | 30.07%453.3M | -7.55%451.9M | -7.55%451.9M |
-Accounts receivable | -50.47%377.1M | -49.48%429M | -42.06%433.7M | -1.48%723.8M | -1.48%723.8M | -22.72%761.4M | -18.05%849.2M | -19.67%748.5M | 16.08%734.7M | 16.08%734.7M |
-Taxes receivable | 34.74%38.4M | 21.48%34.5M | -75.64%9.5M | -9.82%122.2M | -9.82%122.2M | -28.21%28.5M | -24.27%28.4M | 37.32%39M | 31.55%135.5M | 31.55%135.5M |
-Other receivables | -74.32%19.9M | -43.18%43.3M | -59.84%30.2M | -51.60%52.9M | -51.60%52.9M | 1,170.49%77.5M | 2,440.00%76.2M | 1,988.89%75.2M | -13.80%109.3M | -13.80%109.3M |
Inventory | -53.59%532.8M | -51.21%564.3M | -48.42%581.9M | 3.18%1B | 3.18%1B | 5.36%1.15B | 14.93%1.16B | 23.18%1.13B | 28.92%970M | 28.92%970M |
Prepaid assets | ---- | ---- | ---- | -23.79%33M | -23.79%33M | ---- | ---- | ---- | 6.91%43.3M | 6.91%43.3M |
Current deferred assets | ---- | ---- | ---- | 13.03%59M | 13.03%59M | ---- | ---- | ---- | -14.57%52.2M | -14.57%52.2M |
Other current assets | -33.16%117.9M | -23.82%128.6M | -27.45%116.8M | ---- | ---- | --176.4M | --168.8M | --161M | ---- | ---- |
Total current assets | -42.32%1.53B | -40.56%1.57B | 27.20%3.34B | 7.65%2.73B | 7.65%2.73B | 3.27%2.66B | 9.23%2.63B | 16.86%2.62B | 14.44%2.54B | 14.44%2.54B |
Non current assets | ||||||||||
Net PPE | -62.04%166.4M | -60.18%170M | -60.79%168.4M | 5.95%444.9M | 5.95%444.9M | 2.93%438.4M | -0.58%426.9M | 0.75%429.5M | 2.56%419.9M | 2.56%419.9M |
-Gross PPE | ---- | ---- | ---- | 7.29%1.02B | 7.29%1.02B | ---- | ---- | ---- | 3.76%946.7M | 3.76%946.7M |
-Accumulated depreciation | ---- | ---- | ---- | -8.35%-570.8M | -8.35%-570.8M | ---- | ---- | ---- | -4.73%-526.8M | -4.73%-526.8M |
Goodwill and other intangible assets | -30.03%703.7M | -27.73%710.7M | -29.44%706.4M | -2.00%996.5M | -2.00%996.5M | -11.12%1.01B | -13.09%983.4M | -12.68%1B | -10.76%1.02B | -10.76%1.02B |
-Goodwill | -30.77%608.5M | -28.75%615.3M | -30.64%608.6M | -1.57%878.1M | -1.57%878.1M | -10.04%879M | -11.12%863.6M | -10.27%877.4M | -7.73%892.1M | -7.73%892.1M |
-Other intangible assets | -24.86%95.2M | -20.37%95.4M | -20.94%97.8M | -5.05%118.4M | -5.05%118.4M | -17.94%126.7M | -25.03%119.8M | -26.67%123.7M | -27.75%124.7M | -27.75%124.7M |
Financial assets | --0 | --0 | --0 | --0 | --0 | -8.33%1.1M | 0.00%1.1M | 0.00%1.1M | 10.00%1.1M | 10.00%1.1M |
Other non current assets | -23.88%5.1M | -40.85%4.2M | -48.61%3.7M | -22.97%5.7M | -22.97%5.7M | -25.56%6.7M | -32.38%7.1M | -21.74%7.2M | -13.95%7.4M | -13.95%7.4M |
Total non current assets | -40.85%977.9M | -38.57%994.2M | -40.27%978M | -0.42%1.65B | -0.42%1.65B | -8.11%1.65B | -11.28%1.62B | -11.13%1.64B | -8.73%1.65B | -8.73%1.65B |
Total assets | -41.76%2.51B | -39.79%2.56B | 1.27%4.31B | 4.47%4.38B | 4.47%4.38B | -1.40%4.31B | 0.39%4.25B | 4.24%4.26B | 4.02%4.19B | 4.02%4.19B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -47.32%317.4M | -47.07%358.2M | -51.64%338.3M | -16.78%612M | -16.78%612M | -44.83%602.5M | -37.62%676.8M | -33.72%699.6M | 22.89%735.4M | 22.89%735.4M |
-accounts payable | -50.26%271.5M | -50.33%307.9M | -54.04%294.5M | -17.16%511.2M | -17.16%511.2M | -47.84%545.8M | -41.24%619.9M | -36.98%640.8M | 18.95%617.1M | 18.95%617.1M |
-Total tax payable | -19.05%45.9M | -11.60%50.3M | -25.51%43.8M | -16.29%95.1M | -16.29%95.1M | 24.07%56.7M | 89.67%56.9M | 51.94%58.8M | 50.66%113.6M | 50.66%113.6M |
-Other payable | ---- | ---- | ---- | 21.28%5.7M | 21.28%5.7M | ---- | ---- | ---- | 11.90%4.7M | 11.90%4.7M |
Current provisions | -58.38%63.3M | -64.86%59.5M | -58.99%71.6M | -12.09%154.9M | -12.09%154.9M | -10.00%152.1M | 30.63%169.3M | 52.09%174.6M | 70.57%176.2M | 70.57%176.2M |
Current debt and capital lease obligation | -63.26%129.4M | -62.05%129.4M | -46.88%130.2M | 82.91%158.4M | 82.91%158.4M | 601.59%352.2M | 567.32%341M | 366.86%245.1M | 100.00%86.6M | 100.00%86.6M |
-Current debt | -94.71%1.2M | -92.20%1.1M | -88.66%2.2M | 134.76%115.5M | 134.76%115.5M | 104.50%22.7M | 8.46%14.1M | 20.50%19.4M | 478.82%49.2M | 478.82%49.2M |
-Current capital lease obligation | ---- | ---- | ---- | 14.71%42.9M | 14.71%42.9M | ---- | ---- | ---- | 7.47%37.4M | 7.47%37.4M |
Other current liabilities | -47.36%226.3M | -40.52%252.6M | -56.83%225.7M | -16.99%56.2M | -16.99%56.2M | --429.9M | --424.7M | --522.8M | -49.40%67.7M | -49.40%67.7M |
Current liabilities | -48.35%995.3M | -45.55%1.08B | 11.52%2.2B | -0.31%1.71B | -0.31%1.71B | 13.67%1.93B | 23.99%1.98B | 33.86%1.97B | 23.50%1.72B | 23.50%1.72B |
Non current liabilities | ||||||||||
Long term provisions | -51.92%2.5M | -51.92%2.5M | -65.08%2.2M | -12.50%5.6M | -12.50%5.6M | -8.77%5.2M | 67.74%5.2M | 103.23%6.3M | -1.54%6.4M | -1.54%6.4M |
Long term debt and capital lease obligation | -52.05%244.2M | -51.01%246M | -59.53%244.2M | -5.69%708.2M | -5.69%708.2M | -42.08%509.3M | -43.03%502.1M | -31.78%603.4M | -14.29%750.9M | -14.29%750.9M |
-Long term debt | ---- | ---- | ---- | -8.05%573.5M | -8.05%573.5M | ---- | ---- | ---- | -16.62%623.7M | -16.62%623.7M |
-Long term capital lease obligation | ---- | ---- | ---- | 5.90%134.7M | 5.90%134.7M | ---- | ---- | ---- | -0.70%127.2M | -0.70%127.2M |
Other non current liabilities | -84.20%13.1M | -86.75%10.8M | -89.74%8.3M | 16.58%87.2M | 16.58%87.2M | 9.51%82.9M | 14.47%81.5M | 11.59%80.9M | 9.52%74.8M | 9.52%74.8M |
Total non current liabilities | -54.57%320.4M | -54.09%319.7M | -60.59%316.9M | -3.49%911.9M | -3.49%911.9M | -35.37%705.2M | -35.94%696.4M | -26.88%804.1M | -13.37%944.9M | -13.37%944.9M |
Total liabilities | -50.02%1.32B | -47.78%1.4B | -9.39%2.51B | -1.44%2.62B | -1.44%2.62B | -5.53%2.63B | -0.29%2.68B | 7.87%2.77B | 7.29%2.66B | 7.29%2.66B |
Shareholders'equity | ||||||||||
Share capital | -68.90%20M | -68.90%20M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M |
-common stock | -68.90%20M | -68.90%20M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M | 0.00%64.3M |
Retained earnings | -25.48%1.16B | -21.78%1.13B | 26.90%1.7B | 19.53%1.61B | 19.53%1.61B | 11.67%1.56B | 5.81%1.45B | 0.61%1.34B | -2.18%1.35B | -2.18%1.35B |
Paid-in capital | --0 | --0 | 0.00%98M | 0.00%98M | 0.00%98M | 0.00%98M | 0.00%98M | 0.00%98M | 0.00%98M | 0.00%98M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -200.00%-100K | ---- | ---- |
Total stockholders'equity | -28.91%1.19B | -26.31%1.16B | 21.07%1.8B | 14.71%1.75B | 14.71%1.75B | 5.91%1.68B | 1.65%1.58B | -1.81%1.49B | -1.08%1.53B | -1.08%1.53B |
Noncontrolling interests | --1.6M | 180.00%1.4M | 183.33%1.7M | 114.29%1.5M | 114.29%1.5M | --0 | -66.67%500K | -73.91%600K | -74.07%700K | -74.07%700K |
Total equity | -28.82%1.2B | -26.24%1.16B | 21.13%1.8B | 14.75%1.75B | 14.75%1.75B | 5.84%1.68B | 1.58%1.58B | -1.92%1.49B | -1.21%1.53B | -1.21%1.53B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data