(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 | 26.89%173.64M | 31.62%196.14M | 20.81%223.94M | -9.03%161.63M | -9.03%161.63M | -7.07%136.84M | 2.58%149.03M | 6.20%185.37M | -22.89%177.68M | -22.89%177.68M |
-Cash and cash equivalents | 26.89%173.64M | 31.62%196.14M | 20.81%223.94M | -9.03%161.63M | -9.03%161.63M | -7.07%136.84M | 2.58%149.03M | 6.20%185.37M | -22.89%177.68M | -22.89%177.68M |
Receivables | 23.55%54.45M | 18.50%52.82M | 68.40%52.18M | 11.77%42.98M | 11.77%42.98M | 43.84%44.07M | 73.56%44.58M | 11.43%30.99M | 73.98%38.45M | 73.98%38.45M |
-Accounts receivable | 26.69%48.96M | 25.73%49.34M | 68.40%52.18M | 38.74%42.98M | 38.74%42.98M | 26.14%38.65M | 52.79%39.24M | 11.43%30.99M | 40.16%30.98M | 40.16%30.98M |
-Taxes receivable | 1.20%5.49M | -34.66%3.49M | ---- | --0 | --0 | --5.42M | --5.34M | --0 | --7.47M | --7.47M |
Inventory | 16.65%138.28M | 4.61%130.53M | -1.47%119.29M | -2.34%112.97M | -2.34%112.97M | -2.77%118.55M | 1.24%124.77M | 10.36%121.07M | 21.16%115.68M | 21.16%115.68M |
Prepaid assets | 23.00%18.16M | 37.28%19.5M | 56.70%19.74M | 48.17%19.8M | 48.17%19.8M | 5.46%14.77M | 23.12%14.2M | 13.47%12.6M | 19.59%13.36M | 19.59%13.36M |
Other current assets | 23.17%7.34M | -44.56%4.81M | -40.11%4.55M | -12.94%5.38M | -12.94%5.38M | 25.70%5.96M | 50.00%8.68M | 45.70%7.59M | 22.05%6.18M | 22.05%6.18M |
Total current assets | 22.39%391.87M | 18.33%403.8M | 17.36%419.69M | -2.44%342.76M | -2.44%342.76M | 0.51%320.18M | 9.54%341.25M | 8.91%357.61M | -3.54%351.35M | -3.54%351.35M |
Non current assets | ||||||||||
Net PPE | 0.96%941.64M | 2.91%941.57M | 7.57%930.01M | 15.65%925.48M | 15.65%925.48M | 25.75%932.7M | 28.59%914.92M | 36.95%864.58M | 36.70%800.23M | 36.70%800.23M |
-Gross PPE | 6.51%1.11B | 8.05%1.1B | 12.14%1.07B | 19.51%1.05B | 19.51%1.05B | 28.75%1.05B | 31.58%1.02B | 39.69%956.12M | 39.70%880.93M | 39.70%880.93M |
-Accumulated depreciation | -52.13%-172.68M | -54.17%-157.17M | -55.33%-142.19M | -57.73%-127.29M | -57.73%-127.29M | -60.14%-113.51M | -66.31%-101.94M | -72.15%-91.54M | -78.55%-80.7M | -78.55%-80.7M |
Goodwill and other intangible assets | -4.43%1.09B | -4.40%1.1B | -4.36%1.12B | -4.31%1.13B | -4.31%1.13B | -11.24%1.14B | -11.33%1.15B | -11.32%1.17B | -9.87%1.18B | -9.87%1.18B |
-Goodwill | 0.00%589.69M | 0.00%589.69M | 0.00%589.69M | 0.00%589.69M | 0.00%589.69M | -8.52%589.69M | -8.11%589.69M | -7.98%589.69M | -6.82%589.69M | -6.82%589.69M |
-Other intangible assets | -9.17%500.86M | -8.99%513.43M | -8.82%526.01M | -8.62%538.68M | -8.62%538.68M | -13.97%551.42M | -14.47%564.17M | -14.49%576.91M | -12.73%589.52M | -12.73%589.52M |
Investments and advances | -18.83%83.36M | -15.46%84.9M | -15.72%85.25M | -10.41%89.3M | -10.41%89.3M | -4.35%102.69M | -8.09%100.42M | -14.95%101.16M | -20.41%99.68M | -20.41%99.68M |
Long-term notes receivables | --3.89M | --3.55M | --550K | --550K | --550K | ---- | ---- | ---- | --0 | --0 |
Non current deferred assets | --1.04M | --1.04M | --1.04M | --1.04M | --1.04M | ---- | ---- | ---- | --0 | --0 |
Other non current assets | -0.48%2.51M | 7.72%2.57M | -20.06%2.57M | -16.44%2.56M | -16.44%2.56M | -5.18%2.53M | -14.43%2.38M | 5.96%3.22M | 15.87%3.06M | 15.87%3.06M |
Total non current assets | -2.57%2.12B | -1.60%2.14B | -0.02%2.14B | 3.13%2.15B | 3.13%2.15B | 1.95%2.18B | 2.20%2.17B | 3.23%2.14B | 3.00%2.08B | 3.00%2.08B |
Total assets | 0.63%2.51B | 1.10%2.54B | 2.47%2.55B | 2.32%2.49B | 2.32%2.49B | 1.76%2.5B | 3.14%2.51B | 4.01%2.49B | 2.00%2.43B | 2.00%2.43B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 24.40%62.36M | 50.15%67.69M | 22.59%90.98M | 7.44%51.21M | 7.44%51.21M | 7.66%50.13M | -0.22%45.08M | -19.44%74.22M | -56.54%47.66M | -56.54%47.66M |
-accounts payable | -11.81%19.85M | 7.05%29.43M | 64.70%27.84M | 32.96%24.5M | 32.96%24.5M | 59.82%22.51M | 38.33%27.49M | -28.52%16.91M | 30.79%18.42M | 30.79%18.42M |
-Total tax payable | 43.98%23.22M | 159.18%25.34M | 39.82%42.78M | 145.64%10.71M | 145.64%10.71M | 79.85%16.12M | 50.38%9.78M | -6.81%30.6M | 185.40%4.36M | 185.40%4.36M |
-Other payable | 67.81%19.3M | 65.41%12.92M | -23.78%20.36M | -35.66%16.01M | -35.66%16.01M | -51.10%11.5M | -58.47%7.81M | -25.06%26.72M | -73.55%24.88M | -73.55%24.88M |
Current accrued expenses | -12.59%75.58M | -46.29%62.78M | -31.71%68.24M | -31.53%59.55M | -31.53%59.55M | 20.91%86.47M | 54.25%116.89M | 29.41%99.92M | 2.65%86.97M | 2.65%86.97M |
Current debt and capital lease obligation | 71.08%22.73M | 1,706.35%240.12M | 23.68%15.84M | 28.05%15.29M | 28.05%15.29M | 16.93%13.28M | 20.70%13.29M | 30.04%12.81M | 19.38%11.94M | 19.38%11.94M |
-Current debt | 541.00%9.4M | 21,585.59%227.27M | 188.59%3.04M | 188.91%3M | 188.91%3M | 42.75%1.47M | 4.59%1.05M | 16.89%1.05M | 32.44%1.04M | 32.44%1.04M |
-Current capital lease obligation | 12.79%13.33M | 4.97%12.85M | 8.92%12.8M | 12.75%12.3M | 12.75%12.3M | 14.36%11.82M | 22.32%12.25M | 31.36%11.75M | 18.27%10.91M | 18.27%10.91M |
Current liabilities | 7.20%160.67M | 111.44%370.58M | -6.36%175.05M | -14.00%126.05M | -14.00%126.05M | 15.79%149.88M | 32.80%175.26M | 4.33%186.94M | -28.28%146.57M | -28.28%146.57M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -7.33%506.97M | -36.05%343.51M | 6.01%560.13M | 5.93%554.99M | 5.93%554.99M | 8.56%547.09M | 7.10%537.19M | 23.05%528.38M | 24.24%523.91M | 24.24%523.91M |
-Long term debt | -17.13%246.18M | -71.45%82.48M | 10.88%306.9M | 11.25%305.53M | 11.25%305.53M | 16.73%297.08M | 14.43%288.86M | 13.74%276.78M | 14.84%274.63M | 14.84%274.63M |
-Long term capital lease obligation | 4.31%260.79M | 5.12%261.03M | 0.64%253.22M | 0.07%249.46M | 0.07%249.46M | 0.23%250.02M | -0.33%248.33M | 35.21%251.61M | 36.56%249.28M | 36.56%249.28M |
Non current deferred liabilities | 15.92%72.51M | 15.92%72.51M | 15.92%72.51M | 15.92%72.51M | 15.92%72.51M | -22.64%62.55M | -23.58%62.55M | -23.58%62.55M | -23.58%62.55M | -23.58%62.55M |
Derivative product liabilities | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -83.02%2.88M | -81.83%4.52M | -81.83%4.52M |
Total non current liabilities | -9.80%579.48M | -34.15%416.02M | 1.21%632.64M | 6.31%660.75M | 6.31%660.75M | 3.68%642.43M | 2.50%631.76M | 11.03%625.08M | 10.59%621.53M | 10.59%621.53M |
Total liabilities | -6.58%740.15M | -2.53%786.6M | -0.53%807.69M | 2.44%786.8M | 2.44%786.8M | 5.77%792.31M | 7.84%807.02M | 9.41%812.02M | 0.22%768.1M | 0.22%768.1M |
Shareholders'equity | ||||||||||
Share capital | 2.73%1.75B | 2.91%1.74B | 2.61%1.73B | 2.42%1.7B | 2.42%1.7B | 2.50%1.7B | 2.08%1.69B | 1.81%1.68B | 1.83%1.66B | 1.83%1.66B |
-common stock | 2.73%1.75B | 2.91%1.74B | 2.61%1.73B | 2.42%1.7B | 2.42%1.7B | 2.50%1.7B | 2.08%1.69B | 1.81%1.68B | 1.83%1.66B | 1.83%1.66B |
Retained earnings | 254.13%38.59M | 184.31%29.97M | 118.91%9.26M | 62.44%-21.82M | 62.44%-21.82M | -265.03%-25.03M | -113.02%-35.55M | -19.02%-48.95M | 17.10%-58.09M | 17.10%-58.09M |
Paid-in capital | -258.98%-25.52M | -192.57%-31.87M | -109.72%-2.82M | -66.12%7.87M | -66.12%7.87M | -1.67%16.05M | 275.57%34.42M | 385.40%28.96M | 9.36%23.23M | 9.36%23.23M |
Other equity interest | 0.00%12.97M | 0.00%12.97M | -24.16%12.97M | -64.17%12.97M | -64.17%12.97M | -64.22%12.97M | -64.22%12.97M | -52.83%17.11M | -0.14%36.21M | -0.14%36.21M |
Total stockholders'equity | 4.01%1.77B | 2.85%1.75B | 3.94%1.75B | 2.28%1.7B | 2.28%1.7B | -0.01%1.71B | 1.04%1.71B | 1.57%1.68B | 2.70%1.66B | 2.70%1.66B |
Noncontrolling interests | -118.79%-106K | -82.56%94K | -63.31%131K | -26.74%378K | -26.74%378K | 102.15%564K | 71.66%539K | 131.82%357K | 131.50%516K | 131.50%516K |
Total equity | 3.97%1.77B | 2.82%1.75B | 3.92%1.75B | 2.27%1.7B | 2.27%1.7B | 0.01%1.71B | 1.05%1.71B | 1.58%1.68B | 2.84%1.67B | 2.84%1.67B |
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
No Data