(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 | -60.21%8.88M | -38.35%12.93M | 562.73%19.84M | 319.49%17.65M | 319.49%17.65M | 1,047.04%22.31M | 2,606.19%20.97M | 203.96%2.99M | 367.04%4.21M | 367.04%4.21M |
-Cash and cash equivalents | -60.21%8.88M | -38.35%12.93M | 562.73%19.84M | 319.49%17.65M | 319.49%17.65M | 1,047.04%22.31M | 2,606.19%20.97M | 203.96%2.99M | 367.04%4.21M | 367.04%4.21M |
Receivables | -6.96%99.47M | -4.26%100.61M | 99.28%108.4M | 120.69%120.6M | 120.69%120.6M | 96.71%106.9M | 83.94%105.09M | 0.60%54.4M | 4.23%54.65M | 4.23%54.65M |
-Accounts receivable | -7.86%95.93M | -7.00%97.73M | 97.04%107.15M | 115.92%117.96M | 115.92%117.96M | 91.63%104.12M | 84.97%105.09M | 1.15%54.38M | 5.94%54.63M | 5.94%54.63M |
-Taxes receivable | 26.72%3.53M | --2.88M | 8,220.00%1.25M | 17,500.00%2.64M | 17,500.00%2.64M | 19,814.29%2.79M | --0 | -95.15%15K | -98.26%15K | -98.26%15K |
Inventory | -26.66%25.72M | -33.04%25.77M | 72.10%32.29M | 42.63%28.84M | 42.63%28.84M | 64.18%35.06M | 123.99%38.49M | 22.33%18.76M | 66.65%20.22M | 66.65%20.22M |
Holding assets for sale | --0 | --0 | --0 | --8.65M | --8.65M | --16.23M | ---- | ---- | --0 | --0 |
Other current assets | 8.72%6.38M | -1.15%5.57M | 62.86%5.83M | 78.05%5.31M | 78.05%5.31M | 124.60%5.87M | 142.34%5.63M | 45.27%3.58M | 15.66%2.98M | 15.66%2.98M |
Total current assets | -24.64%140.44M | -14.87%144.88M | 108.66%166.36M | 120.64%181.05M | 120.64%181.05M | 132.21%186.37M | 119.83%170.18M | 9.44%79.73M | 20.60%82.06M | 20.60%82.06M |
Non current assets | ||||||||||
Net PPE | -0.46%194.24M | 59.39%193.24M | 374.13%188.64M | 372.05%190.16M | 372.05%190.16M | 386.74%195.13M | 189.32%121.23M | -2.97%39.79M | -3.84%40.28M | -3.84%40.28M |
-Gross PPE | 7.37%252.84M | 56.42%247.16M | 222.52%238.15M | 140.90%284.81M | 140.90%284.81M | 232.53%235.48M | 123.04%158.01M | 8.09%73.84M | -1.52%118.23M | -1.52%118.23M |
-Accumulated depreciation | -45.23%-58.6M | -46.64%-53.93M | -45.37%-49.5M | -21.44%-94.65M | -21.44%-94.65M | -31.33%-40.35M | -27.08%-36.78M | -24.70%-34.05M | 0.28%-77.95M | 0.28%-77.95M |
Goodwill and other intangible assets | 5.46%31.92M | -45.00%31.85M | 68.95%32.15M | 68.79%32.88M | 68.79%32.88M | 52.25%30.26M | 186.62%57.91M | -7.65%19.03M | -7.30%19.48M | -7.30%19.48M |
-Goodwill | 31.00%22.27M | -49.23%22.27M | 31.18%22.27M | 31.18%22.27M | 31.18%22.27M | 0.14%17M | 158.36%43.85M | 0.00%16.97M | 0.00%16.97M | 0.00%16.97M |
-Other intangible assets | -27.26%9.65M | -31.83%9.58M | 380.47%9.89M | 323.45%10.62M | 323.45%10.62M | 356.85%13.27M | 335.07%14.06M | -43.37%2.06M | -37.98%2.51M | -37.98%2.51M |
Defined pension benefit | 91.01%3.42M | 11.96%3.12M | -2.47%2.72M | -17.01%1.96M | -17.01%1.96M | 174.69%1.79M | 49.36%2.78M | 17.11%2.79M | -6.60%2.36M | -6.60%2.36M |
Non current deferred assets | 15.37%8.77M | -24.41%7.77M | 43.38%9.12M | 102.92%9.8M | 102.92%9.8M | 38.69%7.6M | 109.50%10.28M | 30.91%6.36M | -11.62%4.83M | -11.62%4.83M |
Other non current assets | 197.42%9.57M | 698.96%9.25M | 1,480.40%7.1M | 522.32%2.9M | 522.32%2.9M | 519.85%3.22M | 98.97%1.16M | -25.17%449K | -59.12%466K | -59.12%466K |
Total non current assets | 4.16%247.91M | 26.82%245.22M | 250.38%239.74M | 252.55%237.7M | 252.55%237.7M | 257.27%238M | 178.38%193.36M | -1.49%68.42M | -6.41%67.42M | -6.41%67.42M |
Total assets | -8.49%388.35M | 7.31%390.1M | 174.11%406.1M | 180.14%418.75M | 180.14%418.75M | 188.93%424.37M | 147.52%363.54M | 4.10%148.15M | 6.71%149.48M | 6.71%149.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 2.03%24.33M | 8.95%23.66M | 20.11%20.14M | -1.29%18.22M | -1.29%18.22M | 14.99%23.85M | -3.28%21.72M | -25.10%16.77M | 3.31%18.46M | 3.31%18.46M |
-Current debt | -14.66%13.36M | 12.35%10.9M | -18.67%8.32M | -32.31%7.9M | -32.31%7.9M | 12.32%15.65M | -38.04%9.7M | -37.12%10.23M | -0.65%11.67M | -0.65%11.67M |
-Current capital lease obligation | 33.91%10.97M | 6.21%12.77M | 80.79%11.82M | 52.00%10.32M | 52.00%10.32M | 20.46%8.2M | 76.75%12.02M | 6.81%6.54M | 10.91%6.79M | 10.91%6.79M |
Payables | -17.87%59.22M | -23.67%57.58M | 33.36%69.96M | 65.56%75.77M | 65.56%75.77M | 68.63%72.1M | 97.67%75.43M | 21.42%52.46M | 19.08%45.76M | 19.08%45.76M |
-accounts payable | -17.87%59.22M | -23.33%57.58M | 37.74%69.96M | 71.68%75.77M | 71.68%75.77M | 81.21%72.1M | 111.13%75.1M | 21.63%50.8M | 17.41%44.13M | 17.41%44.13M |
-Total tax payable | ---- | ---- | ---- | --0 | --0 | --0 | -87.23%331K | 15.30%1.67M | 93.82%1.63M | 93.82%1.63M |
Current provisions | --9.01M | 316.22%12.24M | --13.4M | 1,140.50%16.33M | 1,140.50%16.33M | ---- | --2.94M | ---- | --1.32M | --1.32M |
Pension and other retirement benefit plans | ---- | ---- | ---- | ---- | ---- | --7.71M | ---- | --0 | ---- | ---- |
Current deferred liabilities | -15.78%3.93M | -33.94%3.8M | 37.53%6.03M | 57.81%6.22M | 57.81%6.22M | 66.42%4.66M | 108.45%5.75M | 77.93%4.39M | 20.59%3.94M | 20.59%3.94M |
Current liabilities | -10.93%96.48M | -8.09%97.27M | 48.79%109.53M | 67.72%116.53M | 67.72%116.53M | 59.69%108.32M | 64.95%105.84M | 6.18%73.61M | 10.56%69.48M | 10.56%69.48M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.32%224.28M | 19.26%224.03M | 417.70%232.43M | 393.71%238.91M | 393.71%238.91M | 370.74%244.62M | 232.39%187.85M | -10.16%44.9M | -15.89%48.39M | -15.89%48.39M |
-Long term debt | -28.66%71.55M | -26.12%76.09M | 632.58%88.38M | 510.65%93.92M | 510.65%93.92M | 408.61%100.29M | 351.38%103M | -30.05%12.06M | -37.37%15.38M | -37.37%15.38M |
-Long term capital lease obligation | 5.82%152.73M | 74.36%147.94M | 338.75%144.05M | 339.23%144.99M | 339.23%144.99M | 347.58%144.33M | 151.81%84.85M | 0.32%32.83M | 0.11%33.01M | 0.11%33.01M |
Long term provisions | 68.14%5.43M | 59.39%4.37M | --4.5M | --4.56M | --4.56M | --3.23M | 159.81%2.74M | ---- | ---- | ---- |
Employee benefits | 4.06%22.78M | 2.65%22.9M | 171.99%23.99M | 242.22%29.99M | 242.22%29.99M | 140.08%21.9M | 145.03%22.31M | -9.43%8.82M | -24.88%8.76M | -24.88%8.76M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --4.69M | ---- | ---- | ---- | ---- |
Total non current liabilities | -7.99%252.49M | 18.04%251.3M | 385.73%260.92M | 378.45%273.46M | 378.45%273.46M | 349.26%274.44M | 219.31%212.9M | -11.68%53.72M | -17.40%57.16M | -17.40%57.16M |
Total liabilities | -8.83%348.98M | 9.36%348.57M | 190.94%370.45M | 207.97%389.99M | 207.97%389.99M | 196.89%382.76M | 143.61%318.73M | -2.17%127.33M | -4.10%126.63M | -4.10%126.63M |
Shareholders'equity | ||||||||||
Share capital | 0.30%284.59M | 0.30%284.59M | 10.63%283.74M | 10.63%283.74M | 10.63%283.74M | 10.63%283.74M | 10.63%283.74M | 0.00%256.48M | 0.00%256.48M | 0.00%256.48M |
-common stock | 0.30%284.59M | 0.30%284.59M | 10.63%283.74M | 10.63%283.74M | 10.63%283.74M | 10.63%283.74M | 10.63%283.74M | 0.00%256.48M | 0.00%256.48M | 0.00%256.48M |
Additional paid-in capital | 0.80%3.01M | 7.70%2.94M | 9.67%3.35M | 0.13%3.14M | 0.13%3.14M | -1.87%2.98M | -7.52%2.73M | 7.17%3.05M | 12.18%3.13M | 12.18%3.13M |
Retained earnings | -1.27%-248.65M | -1.80%-246.45M | -4.92%-251.86M | -8.69%-258.51M | -8.69%-258.51M | -1.19%-245.53M | 0.97%-242.09M | 3.29%-240.05M | 5.73%-237.84M | 5.73%-237.84M |
Gains losses not affecting retained earnings | -0.98%202K | 7.28%221K | -0.48%207K | -14.49%177K | -14.49%177K | -2.86%204K | 10.75%206K | 30.00%208K | 19.65%207K | 19.65%207K |
Other equity interest | 0.00%219K | 0.00%219K | -80.62%219K | -74.80%219K | -74.80%219K | -74.80%219K | -74.80%219K | 28.26%1.13M | -1.36%869K | -1.36%869K |
Total stockholders'equity | -5.39%39.37M | -7.32%41.53M | 71.23%35.65M | 25.90%28.76M | 25.90%28.76M | 131.76%41.62M | 179.42%44.81M | 71.25%20.82M | 184.13%22.85M | 184.13%22.85M |
Total equity | -5.39%39.37M | -7.32%41.53M | 71.23%35.65M | 25.90%28.76M | 25.90%28.76M | 131.76%41.62M | 179.42%44.81M | 71.25%20.82M | 184.13%22.85M | 184.13%22.85M |
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 | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data