(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 | -9.55%534.17M | -0.92%575.73M | 7.83%587.18M | 13.57%617.02M | 13.57%617.02M | 16.27%590.57M | 18.10%581.05M | 16.92%544.54M | 16.61%543.3M | 16.61%543.3M |
-Cash and cash equivalents | -9.55%534.17M | -0.92%575.73M | 7.83%587.18M | 13.57%617.02M | 13.57%617.02M | 16.27%590.57M | 18.10%581.05M | 16.92%544.54M | 16.61%543.3M | 16.61%543.3M |
Receivables | 42.50%92.59M | 16.40%68.68M | 10.53%67.78M | 8.37%66.32M | 8.37%66.32M | 3.92%64.98M | -2.45%59M | -3.89%61.32M | -20.88%61.2M | -20.88%61.2M |
-Accounts receivable | 126.62%13.53M | -41.68%6.57M | -33.30%7.22M | -38.03%7.98M | -38.03%7.98M | -71.39%5.97M | -21.45%11.26M | -24.39%10.83M | -6.98%12.88M | -6.98%12.88M |
-Other receivables | 33.99%79.06M | 30.10%62.11M | 19.93%60.56M | 20.74%58.34M | 20.74%58.34M | 41.65%59.01M | 3.45%47.74M | 2.05%50.49M | -23.91%48.32M | -23.91%48.32M |
Prepaid assets | 68.52%49.73M | 35.92%37.43M | -13.65%29.14M | 25.05%24.79M | 25.05%24.79M | 26.06%29.51M | 34.74%27.54M | 79.51%33.75M | 60.05%19.83M | 60.05%19.83M |
Restricted cash | 3.58%5.57B | 9.20%6.05B | 8.25%5.93B | 9.52%6.4B | 9.52%6.4B | 6.55%5.37B | 7.67%5.54B | 18.20%5.48B | 32.63%5.84B | 32.63%5.84B |
Other current assets | 125.68%6.53M | 14.16%3.34M | 31.55%3.09M | -42.61%3.04M | -42.61%3.04M | -18.42%2.89M | -9.31%2.92M | -33.86%2.35M | 88.12%5.29M | 88.12%5.29M |
Total current assets | 3.10%6.25B | 8.44%6.73B | 8.13%6.62B | 9.85%7.11B | 9.85%7.11B | 7.47%6.06B | 8.55%6.21B | 18.00%6.12B | 30.39%6.47B | 30.39%6.47B |
Non current assets | ||||||||||
Net PPE | 37.98%36.05M | 43.07%37.6M | 26.74%37.46M | 36.09%40.35M | 36.09%40.35M | -18.47%26.13M | -19.11%26.28M | -4.16%29.56M | 18.22%29.65M | 18.22%29.65M |
-Gross PPE | 21.34%77.11M | 23.48%79.39M | 17.37%77.16M | 24.96%79.66M | 24.96%79.66M | -0.48%63.55M | -7.54%64.3M | -0.28%65.75M | 9.31%63.75M | 9.31%63.75M |
-Accumulated depreciation | -9.73%-41.06M | -9.93%-41.79M | -9.71%-39.7M | -15.28%-39.31M | -15.28%-39.31M | -17.64%-37.42M | -2.60%-38.02M | -3.14%-36.19M | -2.59%-34.1M | -2.59%-34.1M |
Goodwill and other intangible assets | 93.93%176.01M | 39.43%108.49M | 46.58%102.54M | 47.18%96.16M | 47.18%96.16M | 54.87%90.76M | 31.24%77.81M | 14.98%69.95M | 11.38%65.33M | 11.38%65.33M |
-Goodwill | 282.59%76.09M | 0.00%19.89M | 0.00%19.89M | 0.00%19.89M | 0.00%19.89M | 9.05%19.89M | 2.10%19.89M | -6.37%19.89M | -5.86%19.89M | -5.86%19.89M |
-Other intangible assets | 40.98%99.92M | 52.97%88.6M | 65.08%82.65M | 67.82%76.27M | 67.82%76.27M | 75.57%70.87M | 45.50%57.92M | 26.43%50.07M | 21.09%45.44M | 21.09%45.44M |
Investments and advances | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -8.33%6.43M | -8.33%6.43M |
Non current deferred assets | 82.52%29.56M | 36.06%19.05M | 606.22%16.69M | 266.78%15.29M | 266.78%15.29M | 296.89%16.19M | 265.21%14M | -30.03%2.36M | -14.92%4.17M | -14.92%4.17M |
Defined pension benefit | -12.29%828K | -15.67%818K | -23.41%821K | -23.29%840K | -23.29%840K | -22.56%944K | -21.90%970K | -36.08%1.07M | -36.45%1.1M | -36.45%1.1M |
Other non current assets | 2,392.04%559.44M | 35.06%21.42M | 36.39%21.83M | 28.98%21.76M | 28.98%21.76M | 31.53%22.45M | -16.13%15.86M | -13.76%16.01M | -9.57%16.87M | -9.57%16.87M |
Total non current assets | 412.47%801.89M | 38.88%187.38M | 50.76%179.34M | 41.16%174.4M | 41.16%174.4M | 31.21%156.48M | 10.23%134.92M | -2.75%118.95M | 6.48%123.55M | 6.48%123.55M |
Total assets | 13.40%7.05B | 9.09%6.92B | 8.94%6.8B | 10.44%7.28B | 10.44%7.28B | 7.96%6.22B | 8.59%6.34B | 17.52%6.24B | 29.85%6.59B | 29.85%6.59B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 5.35%70.11M | -3.27%64.27M | 28.55%73.45M | 14.28%64.08M | 14.28%64.08M | 63.45%66.55M | 63.74%66.45M | 88.47%57.14M | 89.34%56.08M | 89.34%56.08M |
-accounts payable | 26.78%45.12M | 33.61%38.97M | 11.11%35.3M | -18.34%33.94M | -18.34%33.94M | 33.08%35.59M | 9.10%29.17M | 82.82%31.77M | 141.66%41.57M | 141.66%41.57M |
-Total tax payable | -41.62%2.75M | -90.97%991K | 116.05%13.27M | --2.41M | --2.41M | --4.7M | --10.98M | --6.14M | --0 | --0 |
-Other payable | -15.27%22.24M | -7.58%24.31M | 29.41%24.89M | 91.14%27.73M | 91.14%27.73M | 87.93%26.25M | 89.97%26.3M | 48.59%19.23M | 16.86%14.51M | 16.86%14.51M |
Current accrued expenses | 44.02%14.14M | 2.37%10.71M | 7.11%9.65M | 23.57%12.36M | 23.57%12.36M | 3.90%9.82M | 28.75%10.47M | -14.56%9.01M | -6.19%10M | -6.19%10M |
Current debt and capital lease obligation | 158.40%19.98M | 166.41%21.85M | -32.86%6.35M | -14.22%7.17M | -14.22%7.17M | -14.73%7.73M | -4.26%8.2M | 8.12%9.46M | -10.01%8.36M | -10.01%8.36M |
-Current debt | --13.22M | --14.98M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -12.59%6.76M | -16.28%6.87M | -32.86%6.35M | -14.22%7.17M | -14.22%7.17M | -14.73%7.73M | -4.26%8.2M | 8.12%9.46M | -10.01%8.36M | -10.01%8.36M |
Current deferred liabilities | 13.32%6.09B | 9.20%6.04B | 8.30%5.92B | 9.45%6.39B | 9.45%6.39B | 6.56%5.37B | 7.55%5.53B | 18.07%5.47B | 32.66%5.84B | 32.66%5.84B |
Other current liabilities | --467K | --665K | --84K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 13.64%6.26B | 9.42%6.19B | 8.49%6.06B | 9.44%6.54B | 9.44%6.54B | 6.94%5.51B | 7.97%5.66B | 18.44%5.59B | 32.90%5.98B | 32.90%5.98B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -16.68%16.52M | -13.04%16.92M | 38.39%31.03M | 60.02%36.25M | 60.02%36.25M | 25.90%19.83M | 31.76%19.46M | 56.84%22.42M | 65.77%22.65M | 65.77%22.65M |
-Long term debt | ---- | ---- | -15.72%14.43M | 14.08%18.41M | 14.08%18.41M | 0.34%15.8M | 5.89%15.64M | 19.75%17.12M | 18.10%16.14M | 18.10%16.14M |
-Long term capital lease obligation | 310.43%16.52M | 342.89%16.92M | 213.11%16.6M | 173.81%17.84M | 173.81%17.84M | --4.03M | --3.82M | --5.3M | --6.51M | --6.51M |
Non current deferred liabilities | 42.28%37M | 37.41%34.74M | 41.68%33.92M | 42.51%30M | 42.51%30M | --26.01M | --25.28M | --23.94M | --21.05M | --21.05M |
Employee benefits | -19.96%2.2M | -5.48%2M | -9.32%2.02M | -8.70%2.06M | -8.70%2.06M | --2.75M | --2.12M | --2.23M | --2.25M | --2.25M |
Derivative product liabilities | --0 | -53.99%5.79M | -74.04%6.79M | -66.99%8.56M | -66.99%8.56M | -34.14%20.38M | -20.63%12.58M | -8.77%26.17M | -56.72%25.91M | -56.72%25.91M |
Other non current liabilities | 27,622.22%4.99M | ---- | 58.82%27K | 5.88%18K | 5.88%18K | -99.93%18K | -99.94%18K | -99.94%17K | -99.92%17K | -99.92%17K |
Total non current liabilities | -11.98%60.71M | -0.01%59.46M | -1.31%73.8M | 6.94%76.87M | 6.94%76.87M | -6.11%68.98M | 1.64%59.46M | 7.54%74.78M | -23.41%71.88M | -23.41%71.88M |
Total liabilities | 13.33%6.32B | 9.32%6.25B | 8.36%6.13B | 9.41%6.62B | 9.41%6.62B | 6.75%5.58B | 7.90%5.72B | 18.28%5.66B | 31.75%6.05B | 31.75%6.05B |
Shareholders'equity | ||||||||||
Share capital | 6.75%3.91M | 5.45%3.83M | 5.04%3.77M | 4.51%3.69M | 4.51%3.69M | 4.48%3.66M | 4.85%3.63M | 4.85%3.59M | 3.64%3.53M | 3.64%3.53M |
-common stock | 6.75%3.91M | 5.45%3.83M | 5.04%3.77M | 4.51%3.69M | 4.51%3.69M | 4.48%3.66M | 4.85%3.63M | 4.85%3.59M | 3.64%3.53M | 3.64%3.53M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 307.92%87.78M | 183.94%46.2M | 113.70%13.78M | 86.00%-15.2M | 86.00%-15.2M | 57.09%-42.22M | 23.47%-55.04M | -31.75%-100.59M | -15.39%-108.53M | -15.39%-108.53M |
Paid-in capital | 12.68%801.69M | 10.99%773.89M | 11.60%752.24M | 12.68%732.89M | 12.68%732.89M | 12.97%711.46M | 13.93%697.26M | 13.81%674.02M | 13.03%650.43M | 13.03%650.43M |
Less: Treasury stock | 406.47%176.04M | 684.24%154.69M | --108.1M | --56.94M | --56.94M | --34.76M | --19.73M | ---- | --0 | --0 |
Gains losses not affecting retained earnings | 6,092.61%10.55M | 185.23%150K | 15.34%-149K | 0.00%-176K | 0.00%-176K | 92.22%-176K | 70.91%-176K | -106.66%-176K | -107.81%-176K | -107.81%-176K |
Total stockholders'equity | 14.09%727.87M | 6.94%669.38M | 14.68%661.54M | 21.83%664.27M | 21.83%664.27M | 19.77%637.97M | 15.29%625.95M | 10.51%576.85M | 11.95%545.26M | 11.95%545.26M |
Total equity | 14.09%727.87M | 6.94%669.38M | 14.68%661.54M | 21.83%664.27M | 21.83%664.27M | 19.77%637.97M | 15.29%625.95M | 10.51%576.85M | 11.95%545.26M | 11.95%545.26M |
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 |
No Data