New Fortress Energy
NFE
Teradata Corp
TDC
Enerpac Tool
EPAC
DexCom
DXCM
Precision Drilling
PDS
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -32.24%3.38M | -32.24%3.38M | 34.11%7.77M | 22.24%5.49M | -16.48%6.28M | -68.92%4.99M | -68.92%4.99M | -50.88%5.79M | 25.73%4.49M | -32.58%7.52M |
-Cash and cash equivalents | -32.24%3.38M | -32.24%3.38M | 34.11%7.77M | 22.24%5.49M | -16.48%6.28M | -68.92%4.99M | -68.92%4.99M | -50.88%5.79M | 25.73%4.49M | -32.58%7.52M |
Receivables | 1.94%32.24M | 1.94%32.24M | -17.00%32.52M | 10.22%39.02M | 24.12%36.11M | 0.17%31.62M | 0.17%31.62M | 13.82%39.18M | -28.70%35.4M | -17.69%29.09M |
-Accounts receivable | 1.34%31.6M | 1.34%31.6M | -18.46%31.95M | 9.97%38.93M | 22.82%35.09M | 1.17%31.19M | 1.17%31.19M | 13.82%39.18M | -26.94%35.4M | -16.93%28.57M |
-Related party accounts receivable | 45.08%634K | 45.08%634K | --574K | --88K | 94.85%1.02M | -41.18%437K | -41.18%437K | ---- | ---- | -44.90%524K |
Inventory | 20.68%63.17M | 20.68%63.17M | 13.74%60.97M | 22.36%63.58M | 21.14%58.04M | 10.65%52.34M | 10.65%52.34M | 13.44%53.61M | -8.46%51.97M | -9.05%47.91M |
Other current assets | -17.82%8.09M | -17.82%8.09M | -2.25%10.61M | 8.71%8.5M | -3.86%11.07M | 13.59%9.85M | 13.59%9.85M | -50.65%10.86M | -62.42%7.82M | -41.36%11.51M |
Total current assets | 9.50%118.83M | 9.50%118.83M | 2.01%125.74M | 8.13%125.56M | 10.59%123.3M | -8.35%108.52M | -8.35%108.52M | 0.57%123.26M | -14.27%116.12M | -9.34%111.49M |
Non current assets | ||||||||||
Net PPE | -7.12%792.73M | -7.12%792.73M | -6.59%802.99M | -4.45%827.43M | -4.46%838.9M | -4.45%853.53M | -4.45%853.53M | -4.42%859.66M | -4.89%866M | -4.85%878.08M |
-Gross PPE | -1.49%1.2B | -1.49%1.2B | -0.88%1.2B | 0.88%1.21B | 0.91%1.21B | 0.99%1.22B | 0.99%1.22B | 0.90%1.21B | 0.27%1.2B | 0.24%1.2B |
-Accumulated depreciation | -11.74%-406.65M | -11.74%-406.65M | -13.13%-396.39M | -14.59%-385.79M | -15.47%-373.8M | -16.57%-363.94M | -16.57%-363.94M | -16.83%-350.4M | -16.56%-336.67M | -17.25%-323.74M |
Goodwill and other intangible assets | -9.26%176.65M | -9.26%176.65M | -8.64%180.92M | -8.69%185.23M | -8.62%189.83M | -8.75%194.67M | -8.75%194.67M | 1.86%198.03M | 1.61%202.86M | 1.38%207.75M |
-Goodwill | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M | 0.00%99.41M |
-Other intangible assets | -18.92%77.24M | -18.92%77.24M | -17.35%81.51M | -17.04%85.82M | -16.54%90.42M | -16.38%95.26M | -16.38%95.26M | 3.80%98.62M | 3.21%103.45M | 2.68%108.34M |
Related parties assets | 45.08%634K | 45.08%634K | --574K | --88K | 94.85%1.02M | -41.18%437K | -41.18%437K | ---- | ---- | -44.90%524K |
Financial assets | 647.16%5.13M | 647.16%5.13M | -96.84%294K | 4.64%4.87M | 358.57%4.44M | -79.80%687K | -79.80%687K | --9.3M | --4.66M | --968K |
Non current deferred assets | 31.88%1M | 31.88%1M | --80K | --818K | --1.43M | -72.69%759K | -72.69%759K | ---- | ---- | ---- |
Other non current assets | -13.31%20.38M | -13.31%20.38M | -25.51%20.1M | -25.68%20.77M | -15.22%21.58M | -10.07%23.51M | -10.07%23.51M | -10.54%26.98M | -6.21%27.94M | -15.31%25.45M |
Total non current assets | -7.20%995.9M | -7.20%995.9M | -8.19%1B | -5.66%1.04B | -5.04%1.06B | -5.78%1.07B | -5.78%1.07B | -2.67%1.09B | -3.38%1.1B | -3.94%1.11B |
Total assets | -5.67%1.11B | -5.67%1.11B | -7.16%1.13B | -4.34%1.16B | -3.62%1.18B | -6.02%1.18B | -6.02%1.18B | -2.35%1.22B | -4.53%1.22B | -4.45%1.22B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.66%109.84M | 2.66%109.84M | -2.66%108.54M | -4.23%102.65M | 1.53%97.18M | -6.24%106.99M | -6.24%106.99M | 1.82%111.5M | -8.10%107.18M | -13.08%95.72M |
-accounts payable | 7.25%73.99M | 7.25%73.99M | 1.61%81.51M | -2.17%75.28M | 2.71%71.49M | -10.46%68.99M | -10.46%68.99M | -0.06%80.22M | -12.28%76.95M | -13.00%69.61M |
-Total tax payable | -3.25%26.92M | -3.25%26.92M | -9.76%19.12M | -7.20%19.82M | -8.32%18.77M | -4.92%27.83M | -4.92%27.83M | 1.96%21.19M | 0.16%21.36M | -7.78%20.47M |
-Due to related parties current | -24.08%7.73M | -24.08%7.73M | -21.69%7.91M | -14.89%7.55M | 22.67%6.92M | 30.55%10.18M | 30.55%10.18M | 19.31%10.1M | 17.03%8.87M | -28.73%5.64M |
-Other payable | --1.2M | --1.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -21.11%5.39M | -21.11%5.39M | -5.88%25.96M | -3.07%24.3M | 4.30%24.57M | 4.24%6.84M | 4.24%6.84M | 20.66%27.58M | 18.69%25.07M | 12.35%23.56M |
Current provisions | -8.72%3.1M | -8.72%3.1M | ---- | ---- | ---- | 12.72%3.39M | 12.72%3.39M | ---- | ---- | ---- |
Current debt and capital lease obligation | 1.22%38.33M | 1.22%38.33M | -0.08%38.09M | 1.00%38.44M | -0.31%38.11M | -18.55%37.87M | -18.55%37.87M | -13.02%38.12M | -6.68%38.06M | 1.75%38.23M |
-Current debt | ---- | ---- | --3.23M | --3.18M | --3.13M | -72.35%3.08M | -72.35%3.08M | ---- | ---- | ---- |
-Current capital lease obligation | 10.19%38.33M | 10.19%38.33M | -8.57%34.85M | -7.36%35.26M | -8.51%34.97M | -1.58%34.79M | -1.58%34.79M | -0.52%38.12M | 0.07%38.06M | 9.86%38.23M |
Other current liabilities | 24.82%3.28M | 24.82%3.28M | --221K | ---- | ---- | -24.74%2.63M | -24.74%2.63M | ---- | ---- | ---- |
Current liabilities | 1.09%162.85M | 1.09%162.85M | -2.48%172.8M | -2.89%165.39M | 1.50%159.85M | -8.10%161.1M | -8.10%161.1M | 0.57%177.2M | -4.61%170.31M | -6.62%157.5M |
Non current liabilities | ||||||||||
Long term provisions | 3.25%53.59M | 3.25%53.59M | 2.45%48.67M | 3.24%48.61M | 3.28%48.33M | 1.95%51.9M | 1.95%51.9M | 2.49%47.51M | 1.88%47.08M | 2.00%46.79M |
Long term debt and capital lease obligation | -0.27%870.23M | -0.27%870.23M | -0.79%877.17M | 1.27%898.62M | 0.41%912.11M | -2.70%872.6M | -2.70%872.6M | 0.08%884.18M | -3.92%887.34M | -2.90%908.41M |
-Long term debt | 0.71%759.26M | 0.71%759.26M | 2.30%769.23M | 4.82%786.67M | 3.80%795.76M | -1.02%753.88M | -1.02%753.88M | 1.57%751.92M | -3.23%750.51M | -4.05%766.66M |
-Long term capital lease obligation | -6.53%110.97M | -6.53%110.97M | -18.39%107.94M | -18.19%111.95M | -17.92%116.35M | -12.20%118.72M | -12.20%118.72M | -7.65%132.26M | -7.53%136.83M | 3.86%141.75M |
Non current deferred liabilities | -19.85%31.18M | -19.85%31.18M | -36.34%7.47M | -29.48%7.88M | -10.31%7.65M | 21.31%38.9M | 21.31%38.9M | 0.59%11.73M | 17.52%11.17M | -17.13%8.53M |
Derivative product liabilities | -91.20%311K | -91.20%311K | --3.65M | --430K | --1.14M | --3.54M | --3.54M | ---- | ---- | ---- |
Preferred securities outside stock equity | 4.50%28.99M | 4.50%28.99M | 4.58%28.34M | 6.68%29.07M | 6.14%28.4M | 6.07%27.74M | 6.07%27.74M | 6.07%27.1M | 9.04%27.25M | 9.21%26.76M |
Other non current liabilities | -1.62%20.76M | -1.62%20.76M | 7.95%51.06M | 12.71%51.93M | 11.27%52.21M | -1.02%21.1M | -1.02%21.1M | 2.44%47.3M | -0.99%46.07M | 2.83%46.92M |
Total non current liabilities | -1.17%1.01B | -1.17%1.01B | -0.14%1.02B | 1.73%1.04B | 1.20%1.05B | -1.12%1.02B | -1.12%1.02B | 0.45%1.02B | -3.03%1.02B | -2.30%1.04B |
Total liabilities | -0.86%1.17B | -0.86%1.17B | -0.49%1.19B | 1.07%1.2B | 1.24%1.21B | -2.14%1.18B | -2.14%1.18B | 0.47%1.2B | -3.26%1.19B | -2.89%1.19B |
Shareholders'equity | ||||||||||
Gains losses not affecting retained earnings | 40.67%7.6M | 40.67%7.6M | -107.76%-1.63M | -44.37%10.64M | -30.65%9.4M | -67.22%5.4M | -67.22%5.4M | 21.25%20.98M | 39.80%19.13M | 19.40%13.55M |
Total stockholders'equity | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Total equity | -1,888.36%-53.78M | -1,888.36%-53.78M | -365.81%-59.04M | -231.43%-37.25M | -204.83%-30.22M | -94.32%3.01M | -94.32%3.01M | -61.11%22.21M | -38.51%28.34M | -42.70%28.83M |
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 | -- | -- | -- | -- |