(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 | 23.76%5.15M | -99.71%19K | -40.77%1.83M | -71.26%858K | -71.26%858K | -4.85%4.16M | 191.10%6.58M | 3.22%3.08M | 15,610.53%2.99M | 15,610.53%2.99M |
-Cash and cash equivalents | 23.76%5.15M | -99.71%19K | -40.77%1.83M | -71.26%858K | -71.26%858K | -4.85%4.16M | 191.10%6.58M | 3.22%3.08M | 15,610.53%2.99M | 15,610.53%2.99M |
Receivables | -8.05%209.95M | 31.61%258.4M | -10.90%169.52M | -11.33%210.71M | -11.33%210.71M | 8.60%228.32M | 4.64%196.34M | 31.65%190.26M | 41.22%237.65M | 41.22%237.65M |
-Accounts receivable | -20.06%104.72M | -8.25%82.4M | -25.75%75.44M | -37.33%94.88M | -37.33%94.88M | -5.21%131M | -20.97%89.82M | 16.35%101.6M | 54.24%151.39M | 54.24%151.39M |
-Taxes receivable | --0 | -64.95%6.39M | -56.67%7.9M | -57.87%7.68M | -57.87%7.68M | --18.23M | --18.23M | --18.23M | --18.23M | --18.23M |
-Related party accounts receivable | -0.57%9.21M | 19.08%11.04M | -3.09%9.24M | 4.34%9.25M | 4.34%9.25M | 4.03%9.27M | 4.06%9.27M | 7.16%9.53M | 0.35%8.87M | 0.35%8.87M |
-Other receivables | 73.93%39.15M | 243.83%98.44M | 63.27%33.85M | 274.54%51.98M | 274.54%51.98M | 29.27%22.51M | 62.67%28.63M | 22.89%20.73M | -16.09%13.88M | -16.09%13.88M |
Inventory | 40.05%95.5M | 37.22%92.24M | 60.80%85.18M | 45.95%81.57M | 45.95%81.57M | 24.22%68.19M | 0.31%67.23M | -15.35%52.97M | -3.54%55.89M | -3.54%55.89M |
Prepaid assets | 65.78%20.94M | 33.05%19.42M | -34.38%8.96M | -1.43%9.94M | -1.43%9.94M | 22.42%12.63M | -16.23%14.59M | -26.77%13.65M | -66.68%10.09M | -66.68%10.09M |
Other current assets | -56.89%43.68M | 10.67%66.2M | 50.41%69.95M | 91.48%74.75M | 91.48%74.75M | 97.11%101.32M | 196.48%59.81M | 215.40%46.5M | 283.60%39.04M | 283.60%39.04M |
Total current assets | -9.50%375.22M | 26.62%436.27M | 9.45%335.43M | 9.31%377.84M | 9.31%377.84M | 25.18%414.63M | 16.99%344.54M | 25.88%306.46M | 29.61%345.65M | 29.61%345.65M |
Non current assets | ||||||||||
Net PPE | 7.99%5.23B | 10.48%5.1B | 10.55%5B | 8.22%4.93B | 8.22%4.93B | 8.14%4.84B | -2.06%4.61B | -4.77%4.52B | -3.68%4.56B | -3.68%4.56B |
-Gross PPE | 7.46%7.34B | 9.09%7.17B | 9.05%7.05B | 6.67%6.95B | 6.67%6.95B | 6.64%6.83B | -5.97%6.57B | -8.50%6.47B | -7.10%6.51B | -7.10%6.51B |
-Accumulated depreciation | -6.16%-2.11B | -5.80%-2.07B | -5.57%-2.05B | -3.07%-2.01B | -3.07%-2.01B | -3.16%-1.99B | 14.07%-1.96B | 16.16%-1.94B | 14.22%-1.95B | 14.22%-1.95B |
Goodwill and other intangible assets | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M |
-Goodwill | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M | 0.00%51.63M |
Investments and advances | 7.64%453.66M | 1.87%441.36M | 3.91%448.26M | 6.45%444.48M | 6.45%444.48M | 11.88%421.45M | 12.14%433.27M | 0.06%431.4M | -9.87%417.55M | -9.87%417.55M |
Related parties assets | -0.57%9.21M | 19.08%11.04M | -3.09%9.24M | 4.34%9.25M | 4.34%9.25M | 4.03%9.27M | 4.06%9.27M | 7.16%9.53M | 0.35%8.87M | 0.35%8.87M |
Non current deferred assets | 29.55%200.61M | 24.62%180.22M | 31.57%187.25M | 24.16%166.78M | 24.16%166.78M | 14.56%154.86M | 11.27%144.61M | 3.74%142.31M | 15.25%134.33M | 15.25%134.33M |
Total non current assets | 7.47%6.79B | 8.66%6.62B | 9.05%6.54B | 8.58%6.44B | 8.58%6.44B | 9.25%6.32B | 5.18%6.1B | 3.51%6B | 2.30%5.93B | 2.30%5.93B |
Total assets | 6.43%7.16B | 9.62%7.06B | 9.07%6.88B | 8.62%6.81B | 8.62%6.81B | 10.12%6.73B | 5.75%6.44B | 4.41%6.31B | 3.50%6.27B | 3.50%6.27B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.31%127.31M | -8.24%124.79M | 2.40%108.89M | -11.40%158.22M | -11.40%158.22M | 14.27%134.44M | 16.95%136M | 24.82%106.34M | 45.03%178.57M | 45.03%178.57M |
-accounts payable | -11.65%107.44M | -12.55%102.1M | 2.34%97.6M | -13.34%141.7M | -13.34%141.7M | 13.62%121.61M | 20.10%116.76M | 28.37%95.37M | 51.70%163.52M | 51.70%163.52M |
-Dividends payable | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K | 0.00%132K |
-Due to related parties current | 55.40%19.73M | 18.03%22.56M | 2.95%11.16M | 9.85%16.39M | 9.85%16.39M | 21.14%12.7M | 0.91%19.11M | 0.64%10.84M | -1.87%14.92M | -1.87%14.92M |
Current accrued expenses | 26.85%60.11M | 38.59%50.67M | 28.96%61.34M | 15.48%41.34M | 15.48%41.34M | -8.76%47.39M | -7.35%36.56M | -8.54%47.57M | -3.61%35.8M | -3.61%35.8M |
Current debt and capital lease obligation | -8.26%550.84M | -66.10%190.41M | -35.99%403.23M | -10.01%349.09M | -10.01%349.09M | 197.84%600.41M | 42.17%561.73M | 200.07%629.99M | 82.97%387.93M | 82.97%387.93M |
-Current debt | -8.30%540.49M | -67.43%180.44M | -36.81%392.3M | -8.89%337.72M | -8.89%337.72M | 219.15%589.41M | 49.56%553.94M | 237.17%620.8M | 98.51%370.69M | 98.51%370.69M |
-Current capital lease obligation | -5.85%10.35M | 27.81%9.96M | 18.87%10.93M | -34.04%11.37M | -34.04%11.37M | -34.97%10.99M | -68.48%7.8M | -64.41%9.19M | -31.80%17.24M | -31.80%17.24M |
Current deferred liabilities | 4.33%6.53M | 3.65%6.45M | -0.97%6.26M | 1.96%6.24M | 1.96%6.24M | 5.78%6.26M | 5.92%6.23M | 17.77%6.32M | 20.06%6.12M | 20.06%6.12M |
Other current liabilities | -35.33%155.45M | 195.89%295.96M | 168.86%275.61M | 239.52%284.3M | 239.52%284.3M | 100.37%240.39M | -6.43%100.03M | -22.23%102.51M | -29.35%83.74M | -29.35%83.74M |
Current liabilities | -12.50%900.24M | -20.49%668.28M | -4.19%855.33M | 21.24%839.19M | 21.24%839.19M | 106.99%1.03B | 26.66%840.54M | 84.32%892.73M | 39.57%692.16M | 39.57%692.16M |
Non current liabilities | ||||||||||
Long term provisions | 8.06%245.8M | 8.82%246.72M | 9.73%245.99M | 9.92%244.63M | 9.92%244.63M | 3.35%227.46M | -5.07%226.73M | -5.05%224.17M | -4.64%222.55M | -4.64%222.55M |
Long term debt and capital lease obligation | 19.33%2.26B | 42.96%2.51B | 36.40%2.22B | 20.05%2.23B | 20.05%2.23B | 1.88%1.89B | 7.75%1.76B | -6.66%1.63B | 5.78%1.86B | 5.78%1.86B |
-Long term debt | 21.82%2.1B | 36.52%2.35B | 29.34%2.06B | 13.52%2.06B | 13.52%2.06B | -5.14%1.72B | 8.29%1.72B | -6.50%1.59B | 6.72%1.82B | 6.72%1.82B |
-Long term capital lease obligation | -6.14%157.58M | 374.56%158.61M | 326.22%165.2M | 319.32%166.19M | 319.32%166.19M | 322.32%167.89M | -14.13%33.42M | -12.66%38.76M | -24.58%39.63M | -24.58%39.63M |
Non current deferred liabilities | 2.81%967.05M | -4.00%934.61M | -1.57%926.93M | -3.90%904.22M | -3.90%904.22M | 1.27%940.64M | 8.25%973.58M | 6.92%941.75M | 7.26%940.87M | 7.26%940.87M |
Employee benefits | -54.44%12.4M | -48.15%14.97M | -42.77%17.37M | -37.67%19.95M | -37.67%19.95M | 198.27%27.21M | 134.86%28.86M | 96.43%30.34M | 71.00%32.01M | 71.00%32.01M |
Total non current liabilities | 10.62%4.02B | 20.34%4.26B | 17.51%3.98B | 9.79%3.96B | 9.79%3.96B | 1.46%3.64B | 3.85%3.54B | -4.14%3.38B | 2.00%3.61B | 2.00%3.61B |
Total liabilities | 5.52%4.92B | 12.51%4.93B | 12.98%4.83B | 11.64%4.8B | 11.64%4.8B | 14.31%4.67B | 7.56%4.38B | 6.53%4.28B | 6.62%4.3B | 6.62%4.3B |
Shareholders'equity | ||||||||||
Share capital | 3.53%1.61B | 3.53%1.61B | 0.00%1.56B | 0.00%1.56B | 0.00%1.56B | 0.00%1.56B | 0.00%1.56B | 0.00%1.56B | 0.00%1.56B | 0.00%1.56B |
-common stock | 3.55%1.6B | 3.55%1.6B | 0.00%1.55B | 0.00%1.55B | 0.00%1.55B | 0.00%1.55B | 0.00%1.55B | 0.00%1.55B | 0.00%1.55B | 0.00%1.55B |
-Preferred stock | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M | 0.00%11.53M |
Retained earnings | 23.35%650.78M | 4.35%542.11M | 4.71%511.32M | 8.22%469.4M | 8.22%469.4M | 6.70%527.58M | 7.79%519.51M | 0.03%488.32M | -10.36%433.75M | -10.36%433.75M |
Gains losses not affecting retained earnings | -0.40%-73.16M | -4.82%-74.5M | -3.55%-73.37M | 10.53%-66.51M | 10.53%-66.51M | 4.88%-72.87M | 9.47%-71.08M | 7.47%-70.86M | -3.33%-74.34M | -3.33%-74.34M |
Total stockholders'equity | 8.83%2.19B | 3.69%2.08B | 1.04%2B | 2.27%1.96B | 2.27%1.96B | 1.87%2.01B | 2.29%2.01B | 0.30%1.98B | -2.66%1.92B | -2.66%1.92B |
Noncontrolling interests | -6.07%48.07M | -4.71%48.93M | -6.87%49M | -5.73%49.96M | -5.73%49.96M | -4.97%51.17M | -5.19%51.35M | -3.05%52.61M | -4.35%52.99M | -4.35%52.99M |
Total equity | 8.46%2.24B | 3.48%2.13B | 0.83%2.05B | 2.05%2.01B | 2.05%2.01B | 1.68%2.07B | 2.09%2.06B | 0.21%2.03B | -2.71%1.97B | -2.71%1.97B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data