(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 | 375.40%120.95M | 11.89%34.53M | -47.37%18.6M | 17.47%29.97M | 17.47%29.97M | -76.24%25.44M | -49.65%30.86M | -14.01%35.34M | -19.37%25.51M | -19.37%25.51M |
-Cash and cash equivalents | 375.40%120.95M | 11.89%34.53M | -47.37%18.6M | 17.47%29.97M | 17.47%29.97M | -76.24%25.44M | -49.65%30.86M | -14.01%35.34M | -19.37%25.51M | -19.37%25.51M |
Receivables | 3.61%44.33M | 61.59%51.75M | 95.32%53.11M | 157.80%59.28M | 157.80%59.28M | 109.89%42.79M | 13.32%32.02M | 38.80%27.19M | -7.82%23M | -7.82%23M |
-Accounts receivable | 36.69%26.23M | 38.90%25.2M | 36.22%22.85M | 78.63%23.9M | 78.63%23.9M | 56.26%19.19M | 72.33%18.15M | 72.67%16.78M | 107.01%13.38M | 107.01%13.38M |
-Taxes receivable | -54.78%5.3M | 22.25%8.15M | --7.75M | 1,250.40%10.1M | 1,250.40%10.1M | --11.72M | 159.29%6.67M | --0 | -78.83%748K | -78.83%748K |
-Other receivables | 7.74%12.81M | 155.13%18.39M | 116.09%22.5M | 185.10%25.28M | 185.10%25.28M | 46.63%11.89M | -52.44%7.21M | 40.57%10.41M | -40.68%8.87M | -40.68%8.87M |
Inventory | 21.99%59.24M | 13.27%54.54M | 14.94%53.14M | 15.66%52.8M | 15.66%52.8M | 10.15%48.56M | 10.09%48.15M | 10.17%46.23M | 11.33%45.66M | 11.33%45.66M |
Prepaid assets | 45.63%18.15M | 10.63%18.09M | -19.23%16.3M | -45.24%5.48M | -45.24%5.48M | -59.49%12.46M | -52.93%16.35M | -47.31%20.19M | -67.49%10.01M | -67.49%10.01M |
Restricted cash | --16.11M | --14.83M | --18.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | -32.43%10.42M | -20.78%13.74M | 12.13%21.58M | -15.95%18.39M | -15.95%18.39M | --15.42M | --17.35M | --19.24M | --21.88M | --21.88M |
Total current assets | 75.63%269.19M | 27.81%196.08M | 22.05%191.47M | 33.19%174.52M | 33.19%174.52M | -26.40%153.27M | -12.04%153.42M | 9.65%156.87M | -0.37%131.04M | -0.37%131.04M |
Non current assets | ||||||||||
Net PPE | 3.19%5.43B | 4.85%5.44B | 6.29%5.42B | 7.10%5.37B | 7.10%5.37B | 6.93%5.26B | 6.95%5.19B | 7.88%5.1B | 7.78%5.02B | 7.78%5.02B |
-Gross PPE | 3.19%5.43B | 4.85%5.44B | 6.29%5.42B | 8.97%6.89B | 8.97%6.89B | 6.93%5.26B | 6.95%5.19B | 7.88%5.1B | 8.37%6.32B | 8.37%6.32B |
-Accumulated depreciation | ---- | ---- | ---- | -16.16%-1.52B | -16.16%-1.52B | ---- | ---- | ---- | -10.73%-1.3B | -10.73%-1.3B |
Goodwill and other intangible assets | -0.04%1.41B | -0.04%1.41B | -0.03%1.41B | 0.06%1.41B | 0.06%1.41B | 0.08%1.41B | 0.11%1.41B | 0.08%1.41B | -0.06%1.41B | -0.06%1.41B |
-Goodwill | 0.00%1.24B | 0.03%1.24B | 0.03%1.24B | 0.18%1.24B | 0.18%1.24B | 0.18%1.24B | 0.15%1.24B | 0.15%1.24B | 0.00%1.23B | 0.00%1.23B |
-Other intangible assets | -0.29%171.92M | -0.50%172.2M | -0.40%172.36M | -0.74%172.13M | -0.74%172.13M | -0.62%172.42M | -0.21%173.06M | -0.40%173.06M | -0.48%173.4M | -0.48%173.4M |
Other non current assets | -0.99%72.84M | 2.71%76.23M | 4.81%76.66M | 8.85%75.91M | 8.85%75.91M | 12.49%73.57M | 16.81%74.22M | 24.67%73.14M | 12.96%69.74M | 12.96%69.74M |
Total non current assets | 2.47%6.91B | 3.80%6.93B | 4.92%6.9B | 5.59%6.86B | 5.59%6.86B | 5.48%6.74B | 5.53%6.67B | 6.27%6.58B | 6.03%6.49B | 6.03%6.49B |
Total assets | 4.10%7.18B | 4.34%7.12B | 5.32%7.09B | 6.14%7.03B | 6.14%7.03B | 4.48%6.9B | 5.06%6.83B | 6.35%6.74B | 5.89%6.63B | 5.89%6.63B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -23.12%170.29M | -29.70%165.11M | -10.12%178.65M | -3.99%222.15M | -3.99%222.15M | -4.02%221.51M | 8.87%234.85M | 3.87%198.76M | 23.35%231.38M | 23.35%231.38M |
-accounts payable | -7.28%70.59M | -6.63%78.17M | 6.16%69.06M | 9.84%81.25M | 9.84%81.25M | 4.37%76.14M | 11.20%83.72M | -13.94%65.06M | 3.74%73.97M | 3.74%73.97M |
-Total tax payable | 1.92%38.14M | 10.22%33.86M | -0.10%27.94M | -0.64%32.17M | -0.64%32.17M | -4.47%37.42M | -3.54%30.72M | -5.92%27.96M | -1.77%32.37M | -1.77%32.37M |
-Other payable | -42.97%61.56M | -55.92%53.07M | -22.77%81.66M | -13.04%108.73M | -13.04%108.73M | -9.03%107.96M | 10.89%120.4M | 22.90%105.74M | 50.08%125.03M | 50.08%125.03M |
Current accrued expenses | -1.12%132.41M | -3.16%129.52M | 8.93%118.77M | 27.42%137.02M | 27.42%137.02M | 9.76%133.91M | 5.05%133.75M | 2.84%109.04M | -1.29%107.53M | -1.29%107.53M |
Current debt and capital lease obligation | -33.98%79.46M | -37.42%74.85M | -29.01%84.03M | 97.59%132.61M | 97.59%132.61M | 80.40%120.35M | 68.40%119.61M | 65.10%118.37M | -5.76%67.12M | -5.76%67.12M |
-Current debt | -80.57%12.44M | -80.32%12.76M | -64.53%23.26M | 385.08%73.85M | 385.08%73.85M | 325.58%64.03M | 198.31%64.81M | 175.65%65.59M | -35.29%15.22M | -35.29%15.22M |
-Current capital lease obligation | 18.99%67.02M | 13.32%62.09M | 15.13%60.77M | 13.24%58.76M | 13.24%58.76M | 9.01%56.32M | 11.14%54.79M | 10.20%52.79M | 8.81%51.89M | 8.81%51.89M |
Current deferred liabilities | 24.08%48.84M | 25.57%51.86M | 25.37%53.22M | 33.75%49.3M | 33.75%49.3M | 21.86%39.36M | 0.27%41.3M | 4.64%42.45M | 8.82%36.86M | 8.82%36.86M |
Other current liabilities | 219.58%25.75M | 248.08%20.24M | 90.63%14.84M | 10.99%16.13M | 10.99%16.13M | 50.10%8.06M | 44.15%5.82M | 85.45%7.79M | 211.89%14.53M | 211.89%14.53M |
Current liabilities | -12.70%456.74M | -17.51%441.58M | -5.64%449.52M | 21.82%557.2M | 21.82%557.2M | 14.44%523.19M | 16.56%535.32M | 15.12%476.4M | 12.59%457.41M | 12.59%457.41M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.55%4.04B | 4.88%4.2B | 5.67%4.24B | 4.03%4.13B | 4.03%4.13B | 2.06%4.06B | 2.76%4.01B | 6.32%4.01B | 7.67%3.97B | 7.67%3.97B |
-Long term debt | -9.70%1.64B | 2.11%1.83B | 8.89%1.99B | 2.95%1.86B | 2.95%1.86B | 2.29%1.82B | -0.83%1.79B | 1.15%1.82B | 1.69%1.81B | 1.69%1.81B |
-Long term capital lease obligation | 6.84%2.4B | 7.12%2.37B | 2.98%2.25B | 4.92%2.27B | 4.92%2.27B | 1.87%2.25B | 5.85%2.22B | 11.04%2.19B | 13.22%2.16B | 13.22%2.16B |
Non current deferred liabilities | 35.35%77.66M | 44.55%68.44M | 29.82%61.96M | 35.45%56.07M | 35.45%56.07M | 30.58%57.38M | 2.61%47.35M | -7.12%47.73M | -25.03%41.39M | -25.03%41.39M |
Other non current liabilities | 17.92%42M | 17.80%41.98M | 7.57%37.38M | 7.88%36.88M | 7.88%36.88M | 168.53%35.62M | 161.26%35.63M | 125.91%34.75M | 87.64%34.18M | 87.64%34.18M |
Total non current liabilities | 0.10%4.16B | 5.45%4.32B | 5.97%4.34B | 4.38%4.22B | 4.38%4.22B | 2.92%4.16B | 3.30%4.09B | 6.62%4.1B | 7.57%4.04B | 7.57%4.04B |
Total liabilities | -1.33%4.62B | 2.80%4.76B | 4.76%4.79B | 6.15%4.78B | 6.15%4.78B | 4.09%4.68B | 4.68%4.63B | 7.44%4.57B | 8.06%4.5B | 8.06%4.5B |
Shareholders'equity | ||||||||||
Share capital | 5.30%2.07M | 1.53%1.99M | 1.95%1.99M | 1.24%1.97M | 1.24%1.97M | 1.13%1.96M | 1.14%1.96M | 0.98%1.95M | 0.62%1.94M | 0.62%1.94M |
-common stock | 5.30%2.07M | 1.53%1.99M | 1.95%1.99M | 1.24%1.97M | 1.24%1.97M | 1.13%1.96M | 1.14%1.96M | 0.98%1.95M | 0.62%1.94M | 0.62%1.94M |
Retained earnings | 23.77%-457.74M | 17.97%-499.09M | 11.76%-551.9M | 11.65%-576.81M | 11.65%-576.81M | 9.92%-600.5M | 11.99%-608.41M | 9.23%-625.42M | -0.28%-652.88M | -0.28%-652.88M |
Paid-in capital | 7.10%3.03B | 2.11%2.87B | 2.39%2.86B | 1.85%2.84B | 1.85%2.84B | 1.61%2.82B | 1.52%2.81B | 1.05%2.79B | 1.49%2.78B | 1.49%2.78B |
Gains losses not affecting retained earnings | 16.27%-7.98M | -27.29%-9.24M | 6.14%-8.59M | 24.91%-6.93M | 24.91%-6.93M | 8.02%-9.53M | -67.28%-7.26M | -560.94%-9.15M | -205.77%-9.22M | -205.77%-9.22M |
Total stockholders'equity | 15.56%2.56B | 7.58%2.37B | 6.51%2.3B | 6.11%2.25B | 6.11%2.25B | 5.31%2.22B | 5.87%2.2B | 4.09%2.16B | 1.57%2.12B | 1.57%2.12B |
Total equity | 15.56%2.56B | 7.58%2.37B | 6.51%2.3B | 6.11%2.25B | 6.11%2.25B | 5.31%2.22B | 5.87%2.2B | 4.09%2.16B | 1.57%2.12B | 1.57%2.12B |
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