(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 | -91.97%52M | -74.14%109M | 1,054.32%2.65B | 255.25%1.27B | 255.25%1.27B | 377.23%647.6M | -45.41%421.5M | 20.99%229.4M | 38.54%358M | 38.54%358M |
-Cash and cash equivalents | -91.97%52M | -74.14%109M | 1,054.32%2.65B | 255.25%1.27B | 255.25%1.27B | 377.23%647.6M | -45.41%421.5M | 20.99%229.4M | 38.54%358M | 38.54%358M |
Receivables | -12.55%916M | -7.17%909M | -11.76%703M | -4.15%753.3M | -4.15%753.3M | 3.54%1.05B | -4.62%979.2M | 4.94%796.7M | 1.54%785.9M | 1.54%785.9M |
-Accounts receivable | -12.55%916M | -7.17%909M | -11.76%703M | -4.39%746.7M | -4.39%746.7M | 3.54%1.05B | -4.62%979.2M | 4.94%796.7M | 1.76%781M | 1.76%781M |
-Other receivables | ---- | ---- | ---- | 15.09%18.3M | 15.09%18.3M | ---- | ---- | ---- | 29.27%15.9M | 29.27%15.9M |
-Recievables adjustments allowances | ---- | ---- | ---- | -6.36%-11.7M | -6.36%-11.7M | ---- | ---- | ---- | -89.66%-11M | -89.66%-11M |
Inventory | 9.66%1.09B | 15.74%1.11B | 13.52%1.08B | 13.15%988.6M | 13.15%988.6M | 20.61%993.1M | 14.31%954.7M | 21.26%948.7M | 16.09%873.7M | 16.09%873.7M |
Prepaid assets | --132M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash | --0 | --0 | -99.72%2M | -98.51%10.5M | -98.51%10.5M | --0 | --702.3M | --702.4M | 140,980.00%705.4M | 140,980.00%705.4M |
Other current assets | 43.88%120M | 6.90%96M | -7.16%70M | 8.55%87.6M | 8.55%87.6M | -9.74%83.4M | 30.33%89.8M | -44.19%75.4M | -41.48%80.7M | -41.48%80.7M |
Total current assets | -17.69%2.32B | -30.18%2.23B | 60.63%4.52B | 36.22%3.92B | 36.22%3.92B | -1.05%2.82B | 15.65%3.19B | 41.52%2.81B | 42.03%2.88B | 42.03%2.88B |
Non current assets | ||||||||||
Net PPE | 35.12%9.09B | 34.21%8.99B | 4.80%6.98B | -2.13%6.56B | -2.13%6.56B | 2.69%6.73B | 1.99%6.7B | 0.65%6.66B | -0.95%6.7B | -0.95%6.7B |
-Gross PPE | 22.65%13.96B | 22.39%13.76B | 4.82%11.64B | 0.32%11.08B | 0.32%11.08B | 5.45%11.39B | 4.95%11.24B | 4.14%11.1B | 2.30%11.04B | 2.30%11.04B |
-Accumulated depreciation | -4.63%-4.87B | -4.98%-4.77B | -4.85%-4.66B | -4.09%-4.52B | -4.09%-4.52B | -9.70%-4.66B | -9.63%-4.55B | -9.85%-4.44B | -7.75%-4.34B | -7.75%-4.34B |
Goodwill and other intangible assets | -0.07%4.47B | 1.60%4.56B | -6.89%4.18B | -9.12%4.09B | -9.12%4.09B | -0.44%4.48B | 0.88%4.48B | 1.07%4.49B | -1.36%4.5B | -1.36%4.5B |
-Goodwill | 3.25%3.77B | 5.27%3.84B | -4.67%3.48B | -7.12%3.39B | -7.12%3.39B | 0.25%3.65B | 7.32%3.65B | 7.59%3.65B | 4.44%3.65B | 4.44%3.65B |
-Other intangible assets | -14.73%705M | -14.49%713M | -16.51%702M | -17.70%697.7M | -17.70%697.7M | -3.38%826.8M | -20.10%833.8M | -19.98%840.8M | -20.39%847.8M | -20.39%847.8M |
Other non current assets | -34.52%587M | -35.77%561M | -39.60%559M | -38.94%561.3M | -38.94%561.3M | 7.34%896.5M | 13.16%873.4M | -22.34%925.5M | -11.89%919.2M | -11.89%919.2M |
Total non current assets | 16.94%14.15B | 17.01%14.1B | -2.95%11.72B | -7.52%11.21B | -7.52%11.21B | 1.83%12.1B | 2.30%12.05B | -1.43%12.08B | -2.03%12.12B | -2.03%12.12B |
Total assets | 10.40%16.47B | 7.13%16.33B | 9.06%16.24B | 0.88%15.12B | 0.88%15.12B | 1.28%14.92B | 4.84%15.25B | 4.56%14.89B | 4.17%14.99B | 4.17%14.99B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 44.83%607M | 17.00%512M | 114.39%760M | -9.95%396.6M | -9.95%396.6M | 7.08%419.1M | -6.13%437.6M | -17.63%354.5M | 6.22%440.4M | 6.22%440.4M |
-accounts payable | -7.95%315M | -12.37%304M | -12.10%266M | -10.83%343.3M | -10.83%343.3M | 2.61%342.2M | -3.56%346.9M | -21.16%302.6M | 8.09%385M | 8.09%385M |
-Total tax payable | 279.71%292M | 129.33%208M | 851.83%494M | -3.79%53.3M | -3.79%53.3M | 32.82%76.9M | -14.84%90.7M | 11.37%51.9M | -5.14%55.4M | -5.14%55.4M |
Current accrued expenses | -17.27%103M | -6.69%99M | -2.65%77M | 24.83%142.8M | 24.83%142.8M | 5.33%124.5M | 5.57%106.1M | -6.50%79.1M | -15.01%114.4M | -15.01%114.4M |
Current debt and capital lease obligation | -66.96%149M | -39.86%453M | -39.97%452M | -39.71%452.9M | -39.71%452.9M | -40.16%451M | 1,284.56%753.2M | 1,299.44%752.9M | 1,293.69%751.2M | 1,293.69%751.2M |
-Current debt | -76.22%95M | -42.86%400M | -42.82%400M | -42.84%399.6M | -42.84%399.6M | -42.82%399.5M | --700M | --699.6M | --699.1M | --699.1M |
-Current capital lease obligation | 4.85%54M | -0.38%53M | -2.44%52M | 2.30%53.3M | 2.30%53.3M | -6.36%51.5M | -2.21%53.2M | -0.93%53.3M | -3.34%52.1M | -3.34%52.1M |
Other current liabilities | -8.53%134M | -9.28%132M | -1.06%140M | 27.44%177.9M | 27.44%177.9M | -6.33%146.5M | 3.71%145.5M | -1.80%141.5M | -6.62%139.6M | -6.62%139.6M |
Current liabilities | -12.98%993M | -17.08%1.2B | 7.61%1.43B | -19.05%1.17B | -19.05%1.17B | -19.62%1.14B | 89.44%1.44B | 86.28%1.33B | 92.08%1.45B | 92.08%1.45B |
Non current liabilities | ||||||||||
Long term provisions | 8.09%409M | --397M | --388M | 1.43%383.1M | 1.43%383.1M | --378.4M | ---- | ---- | --377.7M | --377.7M |
Long term debt and capital lease obligation | 0.24%4.29B | -8.38%4.29B | -8.30%4.29B | -8.65%4.27B | -8.65%4.27B | -8.82%4.27B | -13.34%4.68B | -14.37%4.68B | -14.66%4.68B | -14.66%4.68B |
-Long term debt | 0.08%3.95B | -9.12%3.95B | -9.10%3.95B | -9.11%3.95B | -9.11%3.95B | -9.11%3.94B | -13.90%4.34B | -14.90%4.34B | -14.90%4.34B | -14.90%4.34B |
-Long term capital lease obligation | 2.12%337M | 1.19%341M | 1.99%344M | -2.74%326.7M | -2.74%326.7M | -5.28%330M | -5.42%337M | -6.85%337.3M | -11.47%335.9M | -11.47%335.9M |
Non current deferred liabilities | 23.37%1.13B | 21.21%1.11B | -6.08%865M | -4.34%874.6M | -4.34%874.6M | 3.10%913.5M | 7.39%915.8M | 3.48%921M | 2.12%914.3M | 2.12%914.3M |
Other non current liabilities | 25.65%484M | -34.55%502M | -48.95%390M | 1.17%389.1M | 1.17%389.1M | -50.24%385.2M | 5.53%767M | 12.47%763.9M | -42.92%384.6M | -42.92%384.6M |
Total non current liabilities | 5.58%6.31B | -1.31%6.3B | -7.07%5.93B | -7.15%5.92B | -7.15%5.92B | -6.28%5.97B | -8.97%6.38B | -10.03%6.39B | -10.24%6.38B | -10.24%6.38B |
Total liabilities | 2.60%7.3B | -4.22%7.49B | -4.54%7.36B | -9.35%7.09B | -9.35%7.09B | -8.71%7.11B | 0.67%7.82B | -1.24%7.71B | -0.44%7.82B | -0.44%7.82B |
Shareholders'equity | ||||||||||
Share capital | 66.67%1M | 66.67%1M | 66.67%1M | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K |
-common stock | 66.67%1M | 66.67%1M | 66.67%1M | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K | 0.00%600K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 31.07%5.67B | 35.41%5.36B | 45.28%5.41B | 22.67%4.56B | 22.67%4.56B | 20.94%4.33B | 15.55%3.96B | 20.35%3.72B | 17.63%3.72B | 17.63%3.72B |
Paid-in capital | 0.93%3.54B | 0.81%3.53B | 0.71%3.51B | 0.87%3.52B | 0.87%3.52B | 0.80%3.51B | 0.76%3.5B | 0.71%3.49B | 0.54%3.49B | 0.54%3.49B |
Gains losses not affecting retained earnings | -30.31%-46M | -34.45%-48M | -31.02%-49M | -27.79%-49.2M | -27.79%-49.2M | 71.78%-35.3M | 72.13%-35.7M | 71.05%-37.4M | 60.55%-38.5M | 60.55%-38.5M |
Total stockholders'equity | 17.51%9.17B | 19.09%8.84B | 23.69%8.88B | 12.03%8.03B | 12.03%8.03B | 12.50%7.8B | 9.62%7.42B | 11.61%7.18B | 9.72%7.17B | 9.72%7.17B |
Noncontrolling interests | -13.04%2M | -13.04%2M | -20.00%2M | 4.35%2.4M | 4.35%2.4M | 9.52%2.3M | 9.52%2.3M | 13.64%2.5M | 0.00%2.3M | 0.00%2.3M |
Total equity | 17.50%9.17B | 19.08%8.84B | 23.68%8.88B | 12.03%8.04B | 12.03%8.04B | 12.50%7.8B | 9.62%7.42B | 11.61%7.18B | 9.72%7.17B | 9.72%7.17B |
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 | -- | -- | -- | -- | -- | -- |
No Data