(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 | 0.12%861M | 12.27%851M | -3.97%846M | -3.85%875M | -3.85%875M | -2.82%860M | -28.96%758M | -16.33%881M | -12.67%910M | -12.67%910M |
-Cash and cash equivalents | 0.23%861M | 12.29%850M | -3.98%845M | -3.74%875M | -3.74%875M | -2.83%859M | -28.92%757M | -12.96%880M | -5.90%909M | -5.90%909M |
-Short-term investments | ---- | 0.00%1M | 0.00%1M | --0 | --0 | 0.00%1M | -50.00%1M | -97.62%1M | -98.68%1M | -98.68%1M |
Receivables | -1.46%609M | -5.39%597M | 0.70%576M | -16.25%603M | -16.25%603M | -15.34%618M | 31.19%631M | 19.17%572M | 62.53%720M | 62.53%720M |
-Accounts receivable | -1.46%609M | -5.39%597M | 0.70%576M | -16.25%603M | -16.25%603M | -15.34%618M | 31.19%631M | 19.17%572M | 62.53%720M | 62.53%720M |
Inventory | -6.84%940M | -9.46%938M | -8.22%971M | 1.43%991M | 1.43%991M | 4.99%1.01B | 50.36%1.04B | 66.35%1.06B | 69.32%977M | 69.32%977M |
Other current assets | -10.42%258M | -13.53%262M | 13.08%268M | 21.39%227M | 21.39%227M | 33.95%288M | 170.54%303M | 166.29%237M | 120.00%187M | 120.00%187M |
Total current assets | -3.86%2.67B | -2.93%2.65B | -3.17%2.66B | -3.51%2.7B | -3.51%2.7B | -0.57%2.78B | 16.13%2.73B | 21.70%2.75B | 30.14%2.79B | 30.14%2.79B |
Non current assets | ||||||||||
Net PPE | 2.94%1.02B | -2.56%988M | -3.97%993M | -2.42%1.01B | -2.42%1.01B | 11.01%988M | 85.37%1.01B | 102.35%1.03B | 102.75%1.03B | 102.75%1.03B |
-Gross PPE | 2.94%1.02B | -2.56%988M | -3.97%993M | 3.01%1.75B | 3.01%1.75B | 11.01%988M | 85.37%1.01B | 102.35%1.03B | 51.02%1.7B | 51.02%1.7B |
-Accumulated depreciation | ---- | ---- | ---- | -11.48%-738M | -11.48%-738M | ---- | ---- | ---- | -7.99%-662M | -7.99%-662M |
Goodwill and other intangible assets | -2.79%5.01B | -7.35%4.91B | -32.59%5.01B | -30.85%5.17B | -30.85%5.17B | -31.32%5.15B | 200.62%5.3B | 315.83%7.44B | 314.69%7.48B | 314.69%7.48B |
-Goodwill | 1.06%2.57B | -3.11%2.5B | -41.97%2.51B | -40.71%2.55B | -40.71%2.55B | -34.04%2.54B | 111.07%2.58B | 252.65%4.33B | 250.81%4.31B | 250.81%4.31B |
-Other intangible assets | -6.54%2.44B | -11.36%2.42B | -19.53%2.5B | -17.46%2.62B | -17.46%2.62B | -28.44%2.61B | 401.47%2.73B | 454.01%3.11B | 450.87%3.17B | 450.87%3.17B |
Other non current assets | 47.09%328M | 69.73%314M | 77.85%265M | 29.03%240M | 29.03%240M | 19.25%223M | 107.87%185M | 61.96%149M | 135.44%186M | 135.44%186M |
Total non current assets | -0.16%6.36B | -4.41%6.22B | -27.25%6.27B | -26.19%6.42B | -26.19%6.42B | -25.82%6.37B | 170.92%6.5B | 260.43%8.62B | 263.60%8.7B | 263.60%8.7B |
Total assets | -1.28%9.02B | -3.98%8.86B | -21.42%8.93B | -20.68%9.12B | -20.68%9.12B | -19.63%9.14B | 94.36%9.23B | 144.48%11.37B | 153.19%11.5B | 153.19%11.5B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 3.84%379M | -3.31%380M | -38.97%343M | -19.50%384M | -19.50%384M | -27.29%365M | 85.38%393M | 174.15%562M | 147.15%477M | 147.15%477M |
-accounts payable | -0.97%306M | -7.32%291M | -22.04%290M | -23.24%327M | -23.24%327M | -24.63%309M | 73.48%314M | 115.03%372M | 153.57%426M | 153.57%426M |
-Total tax payable | 30.36%73M | 12.66%89M | -72.11%53M | 11.76%57M | 11.76%57M | -39.13%56M | 154.84%79M | 493.75%190M | 104.00%51M | 104.00%51M |
Current debt and capital lease obligation | -26.09%85M | -25.00%87M | -31.90%79M | 3.36%123M | 3.36%123M | -5.74%115M | 300.00%116M | 274.19%116M | 340.74%119M | 340.74%119M |
-Current debt | -42.53%50M | -43.18%50M | -43.18%50M | 0.00%93M | 0.00%93M | -8.42%87M | 700.00%88M | 633.33%88M | 933.33%93M | 933.33%93M |
-Current capital lease obligation | 25.00%35M | 32.14%37M | 3.57%29M | 15.38%30M | 15.38%30M | 3.70%28M | 55.56%28M | 47.37%28M | 44.44%26M | 44.44%26M |
Current deferred liabilities | -12.50%70M | -23.53%65M | -29.17%68M | -18.09%77M | -18.09%77M | -22.33%80M | 66.67%85M | 108.70%96M | 154.05%94M | 154.05%94M |
Other current liabilities | -9.60%113M | -10.91%98M | 0.98%103M | 5.00%105M | 5.00%105M | -34.90%125M | 35.80%110M | 24.39%102M | 40.85%100M | 40.85%100M |
Current liabilities | -6.80%781M | -11.38%740M | -17.69%721M | -10.92%848M | -10.92%848M | -17.11%838M | 82.71%835M | 100.92%876M | 106.96%952M | 106.96%952M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.42%4.97B | -0.04%5.03B | -3.05%4.9B | -2.93%4.9B | -2.93%4.9B | -2.31%5B | 411.79%5.04B | 408.14%5.06B | 404.40%5.05B | 404.40%5.05B |
-Long term debt | -0.61%4.76B | 0.27%4.83B | -3.00%4.69B | -2.85%4.7B | -2.85%4.7B | -2.17%4.79B | 499.38%4.82B | 500.12%4.84B | 498.27%4.83B | 498.27%4.83B |
-Long term capital lease obligation | 3.85%216M | -6.91%202M | -4.11%210M | -4.65%205M | -4.65%205M | -5.45%208M | 20.56%217M | 15.87%219M | 11.40%215M | 11.40%215M |
Non current deferred liabilities | -0.84%590M | -6.37%588M | -17.18%622M | -18.26%640M | -18.26%640M | -33.37%595M | 521.78%628M | 629.13%751M | 690.91%783M | 690.91%783M |
Employee benefits | 10.79%154M | 0.70%144M | 7.25%148M | 9.42%151M | 9.42%151M | 6.11%139M | 210.87%143M | 187.50%138M | 181.63%138M | 181.63%138M |
Other non current liabilities | 29.90%126M | 33.33%124M | 21.28%114M | 17.78%106M | 17.78%106M | 29.33%97M | 190.63%93M | 135.00%94M | 104.55%90M | 104.55%90M |
Total non current liabilities | 0.31%5.84B | -0.17%5.89B | -4.19%5.79B | -4.32%5.8B | -4.32%5.8B | -6.21%5.83B | 407.31%5.9B | 409.19%6.04B | 407.96%6.06B | 407.96%6.06B |
Total liabilities | -0.59%6.63B | -1.56%6.63B | -5.90%6.51B | -5.22%6.65B | -5.22%6.65B | -7.74%6.66B | 315.74%6.74B | 326.33%6.92B | 324.20%7.01B | 324.20%7.01B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -5.93%428M | -11.60%381M | -83.16%373M | -83.58%373M | -83.58%373M | -79.62%455M | -80.76%431M | 4.38%2.22B | 14.11%2.27B | 14.11%2.27B |
Paid-in capital | -5.83%2.05B | -5.81%2.04B | 2.18%2.2B | 2.47%2.2B | 2.47%2.2B | 2.64%2.18B | 134.89%2.17B | 136.96%2.15B | 136.16%2.14B | 136.16%2.14B |
Gains losses not affecting retained earnings | 47.80%-83M | -82.69%-190M | -282.93%-150M | -239.13%-96M | -239.13%-96M | 23.56%-159M | -205.88%-104M | 2,150.00%82M | 727.27%69M | 727.27%69M |
Total stockholders'equity | -3.15%2.4B | -10.50%2.23B | -45.54%2.42B | -44.86%2.47B | -44.86%2.47B | -40.32%2.48B | -20.26%2.5B | 47.04%4.45B | 55.28%4.48B | 55.28%4.48B |
Total equity | -3.15%2.4B | -10.50%2.23B | -45.54%2.42B | -44.86%2.47B | -44.86%2.47B | -40.32%2.48B | -20.26%2.5B | 47.04%4.45B | 55.28%4.48B | 55.28%4.48B |
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