(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 | -23.81%88.46M | -12.72%111.19M | -22.37%106.76M | -20.02%87.17M | -20.02%87.17M | 3.74%116.09M | 182.19%127.38M | 152.75%137.52M | 91.36%108.98M | 91.36%108.98M |
-Cash and cash equivalents | -23.81%88.46M | -10.55%111.19M | -21.77%106.76M | -19.77%87.17M | -19.77%87.17M | 4.49%116.09M | 186.60%124.29M | 152.80%136.46M | 91.94%108.64M | 91.94%108.64M |
-Short-term investments | ---- | ---- | ---- | --0 | --0 | --0 | 74.22%3.09M | 146.62%1.06M | -2.86%340K | -2.86%340K |
Receivables | -21.80%198.36M | -22.54%210.66M | -28.87%208.39M | -22.56%241.83M | -22.56%241.83M | -19.92%253.67M | 50.67%271.96M | 74.93%292.98M | 83.72%312.27M | 83.72%312.27M |
-Accounts receivable | -24.99%172.03M | -22.29%186.18M | -28.43%187.55M | -22.54%216.45M | -22.54%216.45M | -24.16%229.33M | 39.21%239.57M | 74.57%262.04M | 76.03%279.44M | 76.03%279.44M |
-Taxes receivable | --13.47M | --13.05M | --8.72M | --7.93M | --7.93M | ---- | ---- | ---- | --0 | --0 |
-Other receivables | -47.11%12.87M | -64.70%11.44M | -60.84%12.12M | -46.85%17.45M | -46.85%17.45M | 69.60%24.34M | 285.05%32.39M | 78.08%30.94M | 192.40%32.83M | 192.40%32.83M |
Inventory | -24.35%282.93M | -30.94%287.86M | -22.61%322.15M | -15.26%362.3M | -15.26%362.3M | -10.14%373.97M | 111.66%416.8M | 143.27%416.29M | 205.62%427.53M | 205.62%427.53M |
Other current assets | 92.91%69.11M | 73.00%58.61M | 61.17%59.67M | 35.71%45.57M | 35.71%45.57M | 16.55%35.83M | 264.07%33.88M | 307.90%37.02M | 261.20%33.58M | 261.20%33.58M |
Total current assets | -18.05%638.86M | -21.38%668.32M | -21.14%696.96M | -16.49%736.86M | -16.49%736.86M | -10.96%779.56M | 96.83%850.02M | 119.78%883.81M | 134.47%882.36M | 134.47%882.36M |
Non current assets | ||||||||||
Net PPE | 24.28%147.43M | 16.30%134.58M | 13.40%126.97M | 11.13%123.02M | 11.13%123.02M | 13.43%118.62M | 116.57%115.72M | 105.89%111.97M | 98.51%110.7M | 98.51%110.7M |
-Gross PPE | 11.39%492.89M | 8.84%469.96M | 9.33%459.1M | 9.56%448.97M | 9.56%448.97M | 12.20%442.5M | 28.01%431.79M | 24.89%419.91M | 22.23%409.8M | 22.23%409.8M |
-Accumulated depreciation | -6.66%-345.47M | -6.11%-335.38M | -7.85%-332.13M | -8.98%-325.95M | -8.98%-325.95M | -11.75%-323.88M | -11.34%-316.07M | -9.26%-307.94M | -7.01%-299.1M | -7.01%-299.1M |
Goodwill and other intangible assets | -48.64%342.98M | -53.49%345.69M | -52.74%361.58M | -12.97%681.4M | -12.97%681.4M | -11.13%667.78M | 2,940.98%743.25M | 2,915.18%765.04M | 2,881.36%782.94M | 2,881.36%782.94M |
-Goodwill | -83.22%56.88M | -85.86%54.9M | -85.71%55.13M | -7.42%353.42M | -7.42%353.42M | -5.25%339.08M | 5,470.65%388.16M | 5,436.09%385.76M | 5,378.24%381.72M | 5,378.24%381.72M |
-Other intangible assets | -12.96%286.1M | -18.11%290.79M | -19.20%306.45M | -18.25%327.99M | -18.25%327.99M | -16.48%328.7M | 1,932.19%355.08M | 1,960.78%379.29M | 1,979.57%401.21M | 1,979.57%401.21M |
Investments and advances | 25.13%31.51M | -3.45%30.16M | -11.34%29.25M | -15.07%27.74M | -15.07%27.74M | -49.77%25.18M | -40.27%31.24M | -51.27%32.99M | -53.74%32.67M | -53.74%32.67M |
Non current deferred assets | -71.53%25.7M | -69.62%24.93M | -68.86%25.42M | -61.99%25.79M | -61.99%25.79M | --90.26M | 864.69%82.08M | 813.20%81.63M | 647.21%67.84M | 647.21%67.84M |
Other non current assets | 42.63%86.68M | 43.66%87.11M | 38.92%87.73M | 30.91%87.71M | 30.91%87.71M | 7.85%60.77M | 104.59%60.63M | 106.77%63.15M | 116.32%67M | 116.32%67M |
Total non current assets | -34.11%634.29M | -39.74%622.46M | -40.18%630.95M | -10.88%945.66M | -10.88%945.66M | 0.01%962.61M | 513.68%1.03B | 464.21%1.05B | 450.69%1.06B | 450.69%1.06B |
Total assets | -26.92%1.27B | -31.45%1.29B | -31.50%1.33B | -13.43%1.68B | -13.43%1.68B | -5.22%1.74B | 213.73%1.88B | 229.08%1.94B | 241.55%1.94B | 241.55%1.94B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 10.14%175.36M | -14.04%160.78M | -24.15%165.35M | -31.85%168.14M | -31.85%168.14M | -47.43%159.22M | 25.56%187.05M | 66.88%217.99M | 126.26%246.73M | 126.26%246.73M |
-accounts payable | 16.41%173.35M | -7.68%158.55M | -19.90%159.08M | -31.46%162.92M | -31.46%162.92M | -46.05%148.91M | 18.90%171.74M | 56.24%198.6M | 131.93%237.7M | 131.93%237.7M |
-Total tax payable | -80.52%2.01M | -85.45%2.23M | -67.70%6.27M | -42.19%5.22M | -42.19%5.22M | -61.61%10.3M | 237.24%15.31M | 451.21%19.4M | 37.68%9.03M | 37.68%9.03M |
Current accrued expenses | 13.98%74.85M | 15.99%73.83M | 7.82%62.27M | -19.32%64.64M | -19.32%64.64M | -2.21%65.67M | 111.92%63.65M | 76.69%57.76M | 180.39%80.12M | 180.39%80.12M |
Current debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | -90.74%10.58M | --10.91M | --190.84M | --60.53M | --60.53M |
-Current debt | ---- | ---- | ---- | ---- | ---- | -90.74%10.58M | --10.91M | --190.84M | --60.53M | --60.53M |
Current deferred liabilities | 9.60%54.62M | 14.73%55.11M | -0.88%55.12M | 13.44%46.73M | 13.44%46.73M | 21.56%49.83M | 111.54%48.03M | 185.86%55.61M | 132.24%41.19M | 132.24%41.19M |
Current liabilities | 6.85%304.82M | -6.44%289.71M | -45.86%282.75M | -34.78%279.51M | -34.78%279.51M | -45.69%285.29M | 53.51%309.64M | 185.71%522.2M | 175.86%428.58M | 175.86%428.58M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.63%215.48M | -1.79%216.89M | 938.27%222.67M | 173.43%226.42M | 173.43%226.42M | 940.54%223.61M | --220.83M | --21.45M | 2,433.10%82.81M | 2,433.10%82.81M |
-Long term debt | -5.08%189.85M | -4.86%190.27M | --195M | 225.00%195M | 225.00%195M | --200M | --200M | ---- | --60M | --60M |
-Long term capital lease obligation | 8.57%25.64M | 27.74%26.61M | 29.01%27.67M | 37.76%31.42M | 37.76%31.42M | 9.87%23.61M | --20.83M | --21.45M | 597.68%22.81M | 597.68%22.81M |
Non current deferred liabilities | -11.19%78.43M | -19.52%78.26M | -35.50%68.01M | -16.49%89.8M | -16.49%89.8M | 9.66%88.31M | 169.03%97.25M | 169.84%105.43M | 164.52%107.54M | 164.52%107.54M |
Employee benefits | 13.20%12.15M | 5.72%11.51M | 9.29%11.69M | 18.06%12.54M | 18.06%12.54M | -33.83%10.73M | 10.05%10.88M | 0.29%10.7M | -6.82%10.62M | -6.82%10.62M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | --431.92M | --445.46M | ---- | ---- | ---- |
Other non current liabilities | 52.17%26.49M | 110.02%34.45M | 121.29%35.38M | 177.17%28.66M | 177.17%28.66M | 79.52%17.41M | 321.29%16.4M | 274.91%15.99M | 739.89%10.34M | 739.89%10.34M |
Total non current liabilities | -56.92%332.55M | -56.87%341.1M | 119.94%337.74M | 69.15%357.42M | 69.15%357.42M | 503.41%771.98M | 1,483.90%790.83M | 184.36%153.56M | 273.62%211.31M | 273.62%211.31M |
Total liabilities | -39.72%637.38M | -42.68%630.81M | -8.18%620.49M | -0.46%636.93M | -0.46%636.93M | 61.85%1.06B | 337.31%1.1B | 185.40%675.77M | 201.95%639.88M | 201.95%639.88M |
Shareholders'equity | ||||||||||
Share capital | 0.64%792K | 0.51%791K | 0.51%791K | 1.15%790K | 1.15%790K | 1.42%787K | -1.25%787K | -1.25%787K | -2.01%781K | -2.01%781K |
-common stock | 0.64%792K | 0.51%791K | 0.51%791K | 1.15%790K | 1.15%790K | 1.42%787K | -1.25%787K | -1.25%787K | -2.01%781K | -2.01%781K |
Retained earnings | -460.66%-635.16M | -1,378.60%-606.38M | -7,074.31%-558.36M | -540.76%-243.91M | -540.76%-243.91M | -459.25%-113.29M | -105.60%-41.01M | -98.91%8.01M | -92.53%55.34M | -92.53%55.34M |
Paid-in capital | 4.62%806.19M | 4.74%802.74M | 4.84%798.9M | -11.22%795.3M | -11.22%795.3M | -12.75%770.57M | 161.82%766.43M | 162.01%762.04M | 210.04%895.83M | 210.04%895.83M |
Less: Treasury stock | -12.93%5.2M | -12.54%5.2M | -12.15%5.2M | 41.21%5.83M | 41.21%5.83M | 46.22%5.97M | -99.10%5.94M | -99.10%5.92M | -99.38%4.13M | -99.38%4.13M |
Gains losses not affecting retained earnings | 44.44%47.38M | -54.55%28.27M | -46.32%29.66M | 81.66%47.46M | 81.66%47.46M | 181.41%32.8M | 472.59%62.21M | 507.58%55.25M | 319.29%26.13M | 319.29%26.13M |
Total stockholders'equity | -68.76%213.99M | -71.85%220.23M | -67.59%265.78M | -39.03%593.82M | -39.03%593.82M | -21.38%684.89M | 124.50%782.47M | 132.79%820.16M | 172.74%973.95M | 172.74%973.95M |
Noncontrolling interests | --421.78M | --439.74M | -0.23%441.64M | 37.04%451.76M | 37.04%451.76M | --0 | --0 | --442.67M | --329.66M | --329.66M |
Total equity | -7.17%635.77M | -15.66%659.97M | -43.98%707.42M | -19.79%1.05B | -19.79%1.05B | -42.19%684.89M | 124.50%782.47M | 258.44%1.26B | 265.05%1.3B | 265.05%1.3B |
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
No Data