(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 | -4.35%117.5M | 35.17%136.45M | 20.42%129.71M | 17.31%137.59M | 17.31%137.59M | 21.50%122.84M | -60.61%100.95M | -68.00%107.71M | -57.39%117.29M | -57.39%117.29M |
-Cash and cash equivalents | -4.35%117.5M | 35.17%136.45M | 20.42%129.71M | 17.31%137.59M | 17.31%137.59M | 21.50%122.84M | -60.61%100.95M | -68.00%107.71M | -57.39%117.29M | -57.39%117.29M |
Receivables | -9.89%69.38M | 74.83%72.97M | 60.62%70.8M | 75.05%76.37M | 75.05%76.37M | 119.73%76.99M | 31.82%41.74M | 26.41%44.08M | 18.76%43.63M | 18.76%43.63M |
-Accounts receivable | -18.62%62.66M | 57.71%65.83M | 42.00%62.59M | 41.94%61.93M | 41.94%61.93M | 119.73%76.99M | 31.82%41.74M | 26.41%44.08M | 18.76%43.63M | 18.76%43.63M |
-Taxes receivable | --6.72M | --7.15M | --8.21M | --14.44M | --14.44M | ---- | ---- | ---- | --0 | --0 |
Inventory | 23.68%16.87M | 11.01%15.54M | 19.07%15.98M | 15.58%15.26M | 15.58%15.26M | 6.03%13.64M | 11.77%14M | 12.78%13.42M | 12.49%13.2M | 12.49%13.2M |
Prepaid assets | 15.44%28.47M | 18.81%30.36M | 10.86%28.36M | 9.00%24.89M | 9.00%24.89M | -10.83%24.66M | -13.50%25.55M | -7.17%25.58M | -14.62%22.83M | -14.62%22.83M |
Other current assets | 6.48%34.75M | 10.45%30.57M | 11.55%30.47M | 17.25%28.19M | 17.25%28.19M | 16.78%32.64M | -15.89%27.68M | 39.98%27.32M | 17.77%24.04M | 17.77%24.04M |
Total current assets | -7.92%266.96M | 36.19%285.89M | 26.23%275.32M | 27.74%282.29M | 27.74%282.29M | 36.63%289.94M | -43.34%209.92M | -53.59%218.11M | -41.62%221M | -41.62%221M |
Non current assets | ||||||||||
Net PPE | 5.89%2.79B | 10.70%2.8B | 18.24%2.79B | 26.28%2.77B | 26.28%2.77B | 25.50%2.63B | 27.58%2.53B | 16.81%2.36B | 9.23%2.2B | 9.23%2.2B |
-Gross PPE | 7.83%4.19B | 10.13%4.14B | 14.60%4.08B | 20.70%4.06B | 20.70%4.06B | 19.95%3.89B | 21.14%3.76B | 10.87%3.56B | 5.84%3.36B | 5.84%3.36B |
-Accumulated depreciation | -11.90%-1.4B | -8.96%-1.34B | -7.41%-1.29B | -10.22%-1.29B | -10.22%-1.29B | -9.76%-1.25B | -9.71%-1.23B | -0.78%-1.2B | -0.01%-1.17B | -0.01%-1.17B |
Goodwill and other intangible assets | -0.57%277.3M | -0.57%277.69M | -0.56%278.09M | -0.56%278.48M | -0.56%278.48M | -0.56%278.88M | -0.56%279.27M | -0.98%279.67M | -0.99%280.06M | -0.99%280.06M |
-Goodwill | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M | 0.00%195.68M |
-Other intangible assets | -1.90%81.62M | -1.89%82.02M | -1.88%82.41M | -1.87%82.81M | -1.87%82.81M | -1.86%83.2M | -1.85%83.6M | -3.20%83.99M | -3.20%84.39M | -3.20%84.39M |
Non current deferred assets | -9.67%110.32M | -15.44%102.11M | -23.78%90.76M | -23.99%89.26M | -23.99%89.26M | -10.14%122.12M | -3.49%120.75M | -6.79%119.07M | -11.52%117.43M | -11.52%117.43M |
Other non current assets | -1.98%86.05M | -5.14%88M | 3.65%88.77M | -1.90%81.65M | -1.90%81.65M | 28.81%87.79M | 31.55%92.77M | 37.06%85.64M | -16.19%83.23M | -16.19%83.23M |
Total non current assets | 4.38%3.73B | 7.18%3.73B | 12.31%3.71B | 17.52%3.67B | 17.52%3.67B | 19.39%3.57B | 28.81%3.48B | 20.43%3.3B | 13.14%3.12B | 13.14%3.12B |
Total assets | 3.46%4B | 8.83%4.01B | 13.17%3.98B | 18.20%3.95B | 18.20%3.95B | 20.53%3.86B | 20.10%3.69B | 9.59%3.52B | 6.54%3.35B | 6.54%3.35B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -69.78%48.2M | -37.34%88.91M | -25.83%110.52M | 29.41%145.33M | 29.41%145.33M | 59.54%159.49M | 141.18%141.88M | 176.43%149.02M | 241.32%112.3M | 241.32%112.3M |
-accounts payable | 151.51%33.81M | 97.94%22.73M | 19.01%19.52M | 122.77%25.35M | 122.77%25.35M | -6.80%13.44M | -38.50%11.48M | -9.94%16.4M | -34.84%11.38M | -34.84%11.38M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | 153.19%7.62M | --4.59M | 118.68%10.57M | ---- | ---- |
-Other payable | -89.61%14.39M | -47.40%66.18M | -25.43%91M | 18.88%119.98M | 18.88%119.98M | 67.71%138.43M | 213.27%125.81M | 295.43%122.05M | 553.77%100.92M | 553.77%100.92M |
Current accrued expenses | 14.26%168.65M | 33.51%176.01M | 14.12%156.1M | 14.96%151.45M | 14.96%151.45M | 5.25%147.6M | 3.61%131.83M | -1.81%136.79M | 3.64%131.74M | 3.64%131.74M |
Current debt and capital lease obligation | -27.57%23.2M | -15.02%27.07M | -26.56%23.19M | 4.48%32.24M | 4.48%32.24M | 10.24%32.04M | 10.14%31.86M | 8.82%31.57M | 6.79%30.86M | 6.79%30.86M |
-Current debt | -34.61%17.06M | -19.57%20.98M | -34.63%17.04M | 0.17%26.1M | 0.17%26.1M | 0.53%26.09M | 0.53%26.08M | 0.52%26.07M | 0.53%26.06M | 0.53%26.06M |
-Current capital lease obligation | 3.31%6.14M | 5.52%6.1M | 11.68%6.15M | 27.85%6.14M | 27.85%6.14M | 91.28%5.95M | 93.79%5.78M | 78.68%5.51M | 61.29%4.8M | 61.29%4.8M |
Current deferred liabilities | -9.63%21.11M | -4.45%13.34M | -7.02%17.09M | 10.08%20.2M | 10.08%20.2M | 20.90%23.36M | 14.06%13.96M | 26.26%18.38M | 15.41%18.35M | 15.41%18.35M |
Current liabilities | -27.95%261.16M | -4.44%305.33M | -8.60%306.9M | 19.09%349.22M | 19.09%349.22M | 25.61%362.49M | 40.62%319.53M | 41.80%335.76M | 43.18%293.25M | 43.18%293.25M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4.39%3.42B | 7.40%3.42B | 13.30%3.43B | 11.59%3.3B | 11.59%3.3B | 14.90%3.28B | 12.99%3.18B | 7.23%3.03B | 4.64%2.96B | 4.64%2.96B |
-Long term debt | 4.39%3.42B | 7.40%3.42B | 13.30%3.43B | 11.59%3.3B | 11.59%3.3B | 14.90%3.28B | 12.99%3.18B | 7.23%3.03B | 4.64%2.96B | 4.64%2.96B |
Other non current liabilities | 25.94%51.42M | 2.47%43.55M | -1.83%39.32M | -0.66%39.32M | -0.66%39.32M | 26.59%40.83M | 31.05%42.5M | 22.65%40.05M | 28.83%39.58M | 28.83%39.58M |
Total non current liabilities | 4.57%3.49B | 7.23%3.48B | 12.96%3.49B | 11.30%3.36B | 11.30%3.36B | 14.94%3.34B | 13.11%3.25B | 7.37%3.09B | 4.67%3.02B | 4.67%3.02B |
Total liabilities | 1.39%3.76B | 6.19%3.79B | 10.85%3.79B | 11.98%3.71B | 11.98%3.71B | 15.91%3.7B | 15.13%3.57B | 9.99%3.42B | 7.22%3.31B | 7.22%3.31B |
Shareholders'equity | ||||||||||
Share capital | 2.05%597K | 1.88%596K | 2.40%597K | 1.55%590K | 1.55%590K | 0.69%585K | 0.00%585K | -5.36%583K | -5.53%581K | -5.53%581K |
-common stock | 2.05%597K | 1.88%596K | 2.40%597K | 1.55%590K | 1.55%590K | 0.69%585K | 0.00%585K | -5.36%583K | -5.53%581K | -5.53%581K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 37.64%164.15M | 52.69%150.09M | 76.36%129.32M | 272.44%160.9M | 272.44%160.9M | 274.53%119.26M | 647.85%98.3M | 98.49%73.33M | 1,021.86%43.2M | 1,021.86%43.2M |
Paid-in capital | 211.43%10.79M | 650.18%8.28M | 356.86%5.33M | --7.35M | --7.35M | --3.46M | --1.1M | -97.68%1.17M | --0 | --0 |
Total stockholders'equity | 42.36%175.54M | 58.99%158.97M | 80.14%135.25M | 285.62%168.84M | 285.62%168.84M | 280.30%123.31M | 628.29%99.99M | -14.50%75.08M | -26.41%43.78M | -26.41%43.78M |
Noncontrolling interests | 87.26%64.26M | 221.95%66.71M | 170.70%50.23M | 750.27%75.05M | 750.27%75.05M | 241.08%34.31M | 149.95%20.72M | 106.81%18.56M | -21.98%-11.54M | -21.98%-11.54M |
Total equity | 52.13%239.8M | 86.96%225.68M | 98.09%185.48M | 656.40%243.89M | 656.40%243.89M | 1,845.48%157.62M | 535.00%120.71M | -3.25%93.63M | -35.56%32.24M | -35.56%32.24M |
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