(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 | -37.37%158.35M | -23.17%235.26M | -5.76%275.79M | -39.20%188.97M | -39.20%188.97M | -23.47%252.83M | -26.95%306.19M | --292.66M | 54.67%310.8M | 54.67%310.8M |
-Cash and cash equivalents | -41.76%147.1M | -23.17%233.59M | -5.15%274.5M | -39.81%186.48M | -39.81%186.48M | -22.97%252.58M | -26.73%304.05M | --289.39M | 62.38%309.79M | 62.38%309.79M |
-Short-term investments | 4,418.47%11.25M | -22.33%1.66M | -60.35%1.3M | 147.27%2.49M | 147.27%2.49M | -89.82%249K | -48.69%2.14M | --3.27M | -90.09%1.01M | -90.09%1.01M |
Receivables | 37.39%98.28M | 37.37%93.46M | 61.56%94.46M | 12.08%87.42M | 12.08%87.42M | 37.24%71.53M | 94.02%68.03M | --58.47M | 131.47%78M | 131.47%78M |
-Accounts receivable | 45.69%98.28M | 37.37%93.46M | 49.43%87.37M | 34.29%79.53M | 34.29%79.53M | 29.43%67.46M | 94.02%68.03M | --58.47M | 83.16%59.22M | 83.16%59.22M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | --4.07M | ---- | ---- | ---- | ---- |
-Related party accounts receivable | ---- | ---- | --7.09M | -57.96%7.9M | -57.96%7.9M | ---- | ---- | ---- | 1,274.03%18.78M | 1,274.03%18.78M |
Prepaid assets | ---- | ---- | ---- | -5.32%6.72M | -5.32%6.72M | ---- | ---- | ---- | 112.02%7.09M | 112.02%7.09M |
Restricted cash | -32.96%17.62M | -22.50%17.47M | -25.15%16.87M | -25.13%16.87M | -25.13%16.87M | -23.07%26.28M | 125.17%22.54M | --22.54M | 221.99%22.54M | 221.99%22.54M |
Other current assets | -11.48%24.21M | -39.02%15.01M | -53.15%11.97M | 147.51%3.42M | 147.51%3.42M | 21.50%27.35M | 210.92%24.62M | --25.55M | -10.83%1.38M | -10.83%1.38M |
Total current assets | -21.04%298.46M | -14.28%361.2M | -0.03%399.09M | -27.73%303.4M | -27.73%303.4M | -13.92%377.99M | -10.75%421.38M | --399.22M | 70.29%419.82M | 70.29%419.82M |
Non current assets | ||||||||||
Net PPE | -22.91%73.45M | -2.66%92.26M | 3.31%96.39M | 4.90%97.29M | 4.90%97.29M | 0.74%95.27M | 41.95%94.78M | --93.3M | 1,112.60%92.74M | 1,112.60%92.74M |
-Gross PPE | -22.91%73.45M | -2.66%92.26M | 3.31%96.39M | 23.67%124.02M | 23.67%124.02M | 0.74%95.27M | 41.95%94.78M | --93.3M | 1,028.66%100.28M | 1,028.66%100.28M |
-Accumulated depreciation | ---- | ---- | ---- | -254.46%-26.73M | -254.46%-26.73M | ---- | ---- | ---- | -509.62%-7.54M | -509.62%-7.54M |
Goodwill and other intangible assets | -18.05%11.58M | -10.20%12.22M | -9.79%12.86M | --13.5M | --13.5M | --14.13M | --13.61M | --14.25M | --0 | --0 |
-Goodwill | 0.00%10.95M | 11.89%10.95M | 11.89%10.95M | --10.95M | --10.95M | --10.95M | --9.78M | --9.78M | --0 | --0 |
-Other intangible assets | -79.99%638K | -66.68%1.28M | -57.21%1.91M | --2.55M | --2.55M | --3.19M | --3.83M | --4.47M | ---- | ---- |
Investments and advances | 35.54%937.91M | 52.27%936.36M | 73.29%919.76M | 51.51%740.69M | 51.51%740.69M | 47.65%691.96M | 53.05%614.93M | --530.77M | 67.18%488.86M | 67.18%488.86M |
Non current accounts receivable | -13.03%30.78M | -12.05%32.99M | -11.64%35.23M | -11.85%34.18M | -11.85%34.18M | 13.26%35.39M | 20.32%37.51M | --39.87M | 101.86%38.77M | 101.86%38.77M |
Related parties assets | ---- | ---- | --7.09M | -57.96%7.9M | -57.96%7.9M | ---- | ---- | ---- | 1,274.03%18.78M | 1,274.03%18.78M |
Non current deferred assets | --1.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | 218.30%17.4M | 267.64%17.96M | 301.31%19.85M | 295.54%19.33M | 295.54%19.33M | 14.76%5.47M | 2.41%4.89M | --4.95M | -28.12%4.89M | -28.12%4.89M |
Total non current assets | 27.32%1.07B | 42.59%1.09B | 58.69%1.08B | 44.73%904.97M | 44.73%904.97M | 37.97%842.21M | 44.00%765.7M | --683.14M | 81.91%625.26M | 81.91%625.26M |
Total assets | 12.34%1.37B | 22.40%1.45B | 37.03%1.48B | 15.63%1.21B | 15.63%1.21B | 16.26%1.22B | 18.25%1.19B | --1.08B | 77.05%1.05B | 77.05%1.05B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 334.13%8.21M | -2.63%9.76M | -63.89%5.21M | -46.57%12.1M | -46.57%12.1M | -85.90%1.89M | -31.70%10.03M | --14.41M | -15.41%22.65M | -15.41%22.65M |
-accounts payable | 349.19%5.84M | 92.74%7.3M | 14.54%3.14M | -26.05%1.29M | -26.05%1.29M | -47.68%1.3M | 29.67%3.79M | --2.74M | -84.98%1.74M | -84.98%1.74M |
-Total tax payable | 301.02%2.37M | -60.55%2.46M | -82.28%2.07M | -92.82%461K | -92.82%461K | -94.59%591K | -46.95%6.24M | --11.68M | --6.42M | --6.42M |
-Other payable | ---- | ---- | ---- | -28.51%10.35M | -28.51%10.35M | ---- | ---- | ---- | -4.67%14.48M | -4.67%14.48M |
Current accrued expenses | 10.97%32.55M | 27.07%36.09M | 33.44%36.71M | ---- | ---- | -27.29%29.33M | -28.76%28.4M | --27.51M | ---- | ---- |
Current debt and capital lease obligation | 323.95%213.7M | 166.64%195.4M | 136.95%127.47M | -36.59%44.62M | -36.59%44.62M | 43.06%50.41M | 112.84%73.28M | --53.8M | --70.36M | --70.36M |
-Current debt | 371.13%208.21M | 185.83%188.97M | 163.72%120.8M | -39.05%37.69M | -39.05%37.69M | 68.35%44.19M | 136.06%66.11M | --45.81M | --61.83M | --61.83M |
-Current capital lease obligation | -11.62%5.49M | -10.35%6.43M | -16.59%6.66M | -18.75%6.93M | -18.75%6.93M | -30.84%6.21M | 11.61%7.17M | --7.99M | --8.53M | --8.53M |
Other current liabilities | ---- | ---- | ---- | -48.00%18.21M | -48.00%18.21M | ---- | ---- | ---- | 1,740.90%35.01M | 1,740.90%35.01M |
Current liabilities | 211.72%254.45M | 115.96%241.25M | 76.96%169.38M | -41.47%74.93M | -41.47%74.93M | -8.27%81.63M | 25.54%111.71M | --95.72M | 346.48%128.02M | 346.48%128.02M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 28.47%473.39M | 69.97%483.37M | 87.52%487.24M | 159.32%367.97M | 159.32%367.97M | 161.32%368.47M | 121.86%284.39M | --259.83M | 274.35%141.9M | 274.35%141.9M |
-Long term debt | 36.15%445.69M | 84.57%443.84M | 108.69%445.4M | 249.16%324.03M | 249.16%324.03M | 274.11%327.36M | 149.78%240.47M | --213.43M | 144.83%92.8M | 144.83%92.8M |
-Long term capital lease obligation | -32.65%27.69M | -10.00%39.53M | -9.83%41.84M | -10.50%43.94M | -10.50%43.94M | -23.15%41.12M | 37.64%43.92M | --46.4M | --49.1M | --49.1M |
Non current deferred liabilities | -67.47%189K | -81.23%107K | -79.54%107K | -81.16%107K | -81.16%107K | --581K | --570K | --523K | --568K | --568K |
Derivative product liabilities | --2.88M | --1.67M | --1.34M | 131.57%3.24M | 131.57%3.24M | ---- | ---- | ---- | --1.4M | --1.4M |
Preferred securities outside stock equity | 0.00%74.25M | --74.25M | --74.25M | --74.25M | --74.25M | --74.25M | ---- | ---- | --0 | --0 |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | 67.63%5.16M | -80.63%3.84M | --1.21M | ---- | ---- |
Total non current liabilities | 22.89%573.55M | 100.05%596.15M | 117.58%587.89M | 208.43%467.7M | 208.43%467.7M | 179.72%466.73M | 84.59%298M | --270.2M | 96.46%151.64M | 96.46%151.64M |
Total liabilities | 51.00%828M | 104.39%837.4M | 106.95%757.28M | 94.03%542.63M | 94.03%542.63M | 114.33%548.36M | 63.61%409.71M | --365.92M | 164.18%279.66M | 164.18%279.66M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --74.25M | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | --74.25M | ---- | ---- | ---- |
Retained earnings | -33.68%-706.12M | -26.10%-638.65M | -18.66%-563.86M | -31.01%-542.64M | -31.01%-542.64M | -38.93%-528.22M | -83.22%-506.47M | ---475.17M | -270.22%-414.2M | -270.22%-414.2M |
Paid-in capital | 18.74%1.26B | 20.24%1.24B | 20.97%1.21B | 13.78%1.1B | 13.78%1.1B | 11.90%1.06B | 19.82%1.03B | --1B | 755.73%968.43M | 755.73%968.43M |
Gains losses not affecting retained earnings | -2,369.31%-90.43M | -3,719.46%-71.05M | -1,828.44%-24.28M | 162.27%444K | 162.27%444K | --3.99M | --1.96M | ---1.26M | ---713K | ---713K |
Total stockholders'equity | -13.74%462.31M | -11.96%525.98M | 18.74%626.83M | 1.12%559.72M | 1.12%559.72M | -5.51%535.93M | 2.78%597.43M | --527.92M | 79.52%553.52M | 79.52%553.52M |
Noncontrolling interests | -40.80%80.47M | -50.21%89.59M | -47.44%99.08M | -49.96%106.03M | -49.96%106.03M | -40.00%135.92M | 4.50%179.94M | --188.52M | 20.36%211.9M | 20.36%211.9M |
Total equity | -19.21%542.78M | -20.81%615.57M | 1.32%725.91M | -13.02%665.75M | -13.02%665.75M | -15.36%671.85M | 3.18%777.37M | --716.44M | 58.01%765.42M | 58.01%765.42M |
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 |
No Data