(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 | 210.30%9.79M | -87.63%4.29M | -96.99%2.64M | -96.01%5.87M | -96.01%5.87M | -97.92%3.15M | -82.44%34.64M | -48.93%87.7M | 13.06%147.19M | 13.06%147.19M |
-Cash and cash equivalents | 210.30%9.79M | -87.63%4.29M | -96.99%2.64M | -96.01%5.87M | -96.01%5.87M | -97.92%3.15M | -82.44%34.64M | -48.93%87.7M | 13.06%147.19M | 13.06%147.19M |
Receivables | 15.31%35.78M | 22.20%38.97M | -12.64%31.69M | 16.25%32.87M | 16.25%32.87M | -20.87%31.03M | -27.36%31.89M | -15.45%36.27M | -3.67%28.27M | -3.67%28.27M |
-Accounts receivable | 13.54%33.75M | 16.87%37.27M | -17.13%30.06M | 10.49%31.24M | 10.49%31.24M | -24.22%29.72M | -27.36%31.89M | -15.45%36.27M | -3.67%28.27M | -3.67%28.27M |
-Taxes receivable | 55.29%2.04M | --1.7M | --1.63M | --1.63M | --1.63M | --1.31M | ---- | ---- | --0 | --0 |
Inventory | 31.33%263.73M | 11.79%221.37M | 39.10%203.65M | 51.31%177.77M | 51.31%177.77M | 87.41%200.81M | 166.42%198.02M | 82.34%146.41M | 43.70%117.49M | 43.70%117.49M |
Prepaid assets | -65.76%12.26M | -61.92%13.59M | 29.48%37.56M | 3.82%28.64M | 3.82%28.64M | 46.81%35.8M | 69.99%35.69M | 78.75%29.01M | 93.08%27.59M | 93.08%27.59M |
Other current assets | 18.55%18.18M | 45.58%17.62M | -52.51%12.84M | 50.71%19.63M | 50.71%19.63M | 341.80%15.34M | 277.45%12.1M | 742.89%27.04M | -18.33%13.02M | -18.33%13.02M |
Total current assets | 18.74%339.74M | -5.29%295.83M | -11.66%288.37M | -20.62%264.77M | -20.62%264.77M | -12.12%286.13M | -8.04%312.34M | 3.84%326.42M | 22.84%333.56M | 22.84%333.56M |
Non current assets | ||||||||||
Net PPE | 16.78%97.67M | 15.45%90.2M | 2.52%79.96M | 8.12%81.69M | 8.12%81.69M | 85.52%83.63M | 49.20%78.13M | 25.64%77.99M | -6.40%75.55M | -6.40%75.55M |
-Gross PPE | 11.16%160.07M | 9.30%149.4M | -6.73%136.07M | -6.42%140.37M | -6.42%140.37M | 7.58%144M | -2.40%136.69M | -27.57%145.89M | 49.04%150M | 49.04%150M |
-Accumulated depreciation | -3.37%-62.4M | -1.10%-59.2M | 17.36%-56.11M | 21.17%-58.69M | 21.17%-58.69M | 32.00%-60.37M | 33.21%-58.56M | 51.27%-67.9M | -273.55%-74.45M | -273.55%-74.45M |
Goodwill and other intangible assets | -3.67%40.83M | -3.70%41.33M | -4.90%41.32M | -4.83%41.85M | -4.83%41.85M | -4.78%42.38M | -4.72%42.92M | -4.67%43.45M | -4.61%43.97M | -4.61%43.97M |
-Goodwill | 0.00%19.86M | ---- | ---- | 0.00%19.86M | 0.00%19.86M | 0.00%19.86M | 0.00%19.86M | 0.00%19.86M | 0.00%19.86M | 0.00%19.86M |
-Other intangible assets | -6.91%20.97M | ---- | ---- | -8.82%21.99M | -8.82%21.99M | -8.63%22.52M | -8.44%23.06M | -8.27%23.59M | -8.10%24.11M | -8.10%24.11M |
Non current deferred assets | -14.55%13M | 0.29%13.37M | 17.39%14.33M | 15.87%13.71M | 15.87%13.71M | 7.55%15.21M | -1.79%13.34M | 0.51%12.21M | 1.90%11.83M | 1.90%11.83M |
Other non current assets | -12.90%110.23M | 53.05%157.97M | 91.20%147.72M | 127.87%151.92M | 127.87%151.92M | 57.34%126.55M | 53.86%103.21M | 12.27%77.26M | -14.01%66.67M | -14.01%66.67M |
Total non current assets | -2.26%261.72M | 27.47%302.87M | 34.34%283.32M | 46.03%289.16M | 46.03%289.16M | 45.40%267.77M | 33.43%237.59M | 11.82%210.9M | -8.30%198.02M | -8.30%198.02M |
Total assets | 8.59%601.46M | 8.87%598.69M | 6.40%571.69M | 4.21%553.94M | 4.21%553.94M | 8.66%553.9M | 6.22%549.94M | 6.83%537.32M | 9.05%531.58M | 9.05%531.58M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.44%35.06M | 12.54%29.56M | -25.19%26.43M | 41.04%30M | 41.04%30M | 66.76%39.14M | -12.08%26.27M | 22.93%35.33M | -10.06%21.27M | -10.06%21.27M |
-accounts payable | -10.48%34.87M | 12.65%29.39M | -25.24%26.28M | 41.49%29.9M | 41.49%29.9M | 76.66%38.95M | 17.62%26.09M | 74.28%35.15M | 5.83%21.13M | 5.83%21.13M |
-Total tax payable | -0.53%187K | -3.30%176K | -16.94%152K | -26.06%105K | -26.06%105K | -86.78%188K | -97.64%182K | -97.87%183K | -96.15%142K | -96.15%142K |
Current accrued expenses | 26.57%3.39M | -5.89%3.2M | 6.71%3.1M | 17.70%3.13M | 17.70%3.13M | 3.08%2.68M | 40.23%3.4M | 5.22%2.9M | 41.02%2.66M | 41.02%2.66M |
Current debt and capital lease obligation | -18.33%4.26M | -5.58%4.33M | 18.13%5.43M | 32.65%5.87M | 32.65%5.87M | --5.21M | --4.59M | --4.6M | --4.43M | --4.43M |
-Current debt | -69.46%193K | --93K | --1.03M | --1.28M | --1.28M | --632K | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -11.27%4.06M | -7.61%4.24M | -4.33%4.4M | 3.77%4.59M | 3.77%4.59M | --4.58M | --4.59M | --4.6M | --4.43M | --4.43M |
Current deferred liabilities | -79.99%1.77M | -89.02%2.93M | -76.15%2.81M | -75.79%4.47M | -75.79%4.47M | -35.21%8.84M | 95.61%26.69M | -58.12%11.8M | -48.88%18.44M | -48.88%18.44M |
Current liabilities | -17.23%47.11M | -31.63%43.01M | -29.29%40.25M | -13.49%45.71M | -13.49%45.71M | 27.17%56.92M | 25.37%62.91M | -10.46%56.92M | -22.19%52.84M | -22.19%52.84M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 142.27%101.19M | 199.87%104.79M | 186.48%78.89M | 114.47%60.66M | 114.47%60.66M | --41.77M | --34.95M | --27.54M | --28.28M | --28.28M |
-Long term debt | 377.33%78.89M | 851.95%81.48M | --55.5M | --36.28M | --36.28M | --16.53M | --8.56M | ---- | ---- | ---- |
-Long term capital lease obligation | -11.65%22.3M | -11.64%23.32M | -15.04%23.4M | -13.81%24.38M | -13.81%24.38M | --25.24M | --26.39M | --27.54M | --28.28M | --28.28M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | -88.28%152K | -86.34%152K | ---- | ---- | ---- |
Derivative product liabilities | -98.96%38K | -92.52%269K | -91.84%407K | -48.75%2.39M | -48.75%2.39M | -39.25%3.65M | -9.69%3.6M | -6.99%4.99M | 12.71%4.66M | 12.71%4.66M |
Other non current liabilities | 955.63%1.59M | 1,114.71%826K | -27.75%164K | -79.76%166K | -79.76%166K | -91.50%151K | -96.38%68K | -92.24%227K | -84.97%820K | -84.97%820K |
Total non current liabilities | 124.89%102.82M | 173.17%105.89M | 142.60%79.47M | 87.24%63.21M | 87.24%63.21M | 403.25%45.72M | 455.58%38.76M | 248.36%32.76M | 215.50%33.76M | 215.50%33.76M |
Total liabilities | 46.08%149.93M | 46.45%148.9M | 33.49%119.71M | 25.78%108.92M | 25.78%108.92M | 90.63%102.64M | 77.89%101.67M | 22.89%89.68M | 10.17%86.6M | 10.17%86.6M |
Shareholders'equity | ||||||||||
Share capital | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K |
-common stock | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K | 0.00%5K |
Retained earnings | 0.31%136.42M | -0.18%135.91M | 0.51%139.55M | -4.01%133.27M | -4.01%133.27M | 4.91%136M | -1.81%136.15M | 23.74%138.84M | 46.18%138.83M | 46.18%138.83M |
Paid-in capital | -0.05%315.1M | 0.57%313.88M | 1.17%312.43M | 1.83%311.74M | 1.83%311.74M | -3.38%315.25M | -3.05%312.11M | -2.83%308.8M | -2.47%306.14M | -2.47%306.14M |
Total stockholders'equity | 0.06%451.52M | 0.34%449.8M | 0.97%451.98M | 0.01%445.02M | 0.01%445.02M | -1.02%451.26M | -2.67%448.26M | 4.11%447.65M | 8.83%444.98M | 8.83%444.98M |
Total equity | 0.06%451.52M | 0.34%449.8M | 0.97%451.98M | 0.01%445.02M | 0.01%445.02M | -1.02%451.26M | -2.67%448.26M | 4.11%447.65M | 8.83%444.98M | 8.83%444.98M |
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 with Explanatory Notes | -- |
No Data
No Data