(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 | 29.97%477M | 59.15%339M | 22.64%325M | 45.42%365M | 45.42%365M | --367M | --213M | --265M | -3.09%251M | --251M |
-Cash and cash equivalents | 29.97%477M | 59.15%339M | 22.64%325M | 45.42%365M | 45.42%365M | --367M | --213M | --265M | -3.09%251M | --251M |
Receivables | -21.70%920M | 8.19%964M | 20.49%1.02B | 14.14%1.02B | 14.14%1.02B | --1.18B | --891M | --849M | -1.22%891M | --891M |
-Accounts receivable | -46.13%633M | 16.57%964M | 20.49%1.02B | 6.13%658M | 6.13%658M | --1.18B | --827M | --849M | 9.35%620M | --620M |
-Taxes receivable | --136M | ---- | ---- | 91.95%167M | 91.95%167M | ---- | ---- | ---- | 19.18%87M | --87M |
-Related party accounts receivable | --102M | ---- | ---- | 2.82%146M | 2.82%146M | ---- | --64M | --0 | -36.32%142M | --142M |
-Other receivables | --59M | ---- | ---- | 16.33%57M | 16.33%57M | ---- | ---- | ---- | 13.95%49M | --49M |
-Recievables adjustments allowances | ---10M | ---- | ---- | -57.14%-11M | -57.14%-11M | ---- | ---- | ---- | -75.00%-7M | ---7M |
Inventory | -8.13%486M | -9.07%471M | -0.81%489M | 6.10%487M | 6.10%487M | --529M | --518M | --493M | 10.07%459M | --459M |
Prepaid assets | 120.00%77M | 228.57%69M | --63M | 115.00%43M | 115.00%43M | --35M | --21M | ---- | -20.00%20M | --20M |
Other current assets | -11.11%16M | -34.78%15M | -79.27%17M | -25.00%15M | -25.00%15M | --18M | --23M | --82M | 42.86%20M | --20M |
Total current assets | -6.97%1.98B | 11.26%1.86B | 13.50%1.92B | 17.43%1.93B | 17.43%1.93B | --2.12B | --1.67B | --1.69B | 1.05%1.64B | --1.64B |
Non current assets | ||||||||||
Net PPE | -0.79%882M | -3.44%870M | -4.10%888M | -0.11%921M | -0.11%921M | --889M | --901M | --926M | -6.87%922M | --922M |
-Gross PPE | ---- | ---- | ---- | 8.60%1.4B | 8.60%1.4B | ---- | ---- | ---- | 2.30%1.29B | --1.29B |
-Accumulated depreciation | ---- | ---- | ---- | -30.35%-481M | -30.35%-481M | ---- | ---- | ---- | -35.66%-369M | ---369M |
Goodwill and other intangible assets | -0.45%893M | -3.84%876M | -2.72%894M | -0.65%916M | -0.65%916M | --897M | --911M | --919M | -4.55%922M | --922M |
-Goodwill | 2.06%496M | -1.43%483M | -0.20%491M | 1.84%499M | 1.84%499M | --486M | --490M | --492M | -1.21%490M | --490M |
-Other intangible assets | -3.41%397M | -6.65%393M | -5.62%403M | -3.47%417M | -3.47%417M | --411M | --421M | --427M | -8.09%432M | --432M |
Investments and advances | 4.00%52M | 5.66%56M | 8.16%53M | 13.04%52M | 13.04%52M | --50M | --53M | --49M | 9.52%46M | --46M |
Non current accounts receivable | -11.11%128M | -18.42%124M | 68.00%126M | -65.10%126M | -65.10%126M | --144M | --152M | --75M | 8.08%361M | --361M |
Related parties assets | --102M | ---- | ---- | 2.82%146M | 2.82%146M | ---- | --64M | --0 | -36.32%142M | --142M |
Non current deferred assets | -1.72%57M | -65.22%56M | --61M | -61.15%61M | -61.15%61M | --58M | --161M | ---- | -12.78%157M | --157M |
Other non current assets | 24.14%36M | 57.14%33M | -78.33%39M | 52.00%38M | 52.00%38M | --29M | --21M | --180M | -45.65%25M | --25M |
Total non current assets | -0.92%2.05B | -8.37%2.02B | -4.09%2.06B | -13.11%2.11B | -13.11%2.11B | --2.07B | --2.2B | --2.15B | -4.89%2.43B | --2.43B |
Total assets | -3.98%4.02B | 0.10%3.87B | 3.65%3.98B | -0.81%4.04B | -0.81%4.04B | --4.19B | --3.87B | --3.84B | -2.58%4.07B | --4.07B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -27.53%629M | 3.07%637M | 42.89%683M | -5.51%686M | -5.51%686M | --868M | --618M | --478M | -6.44%726M | --726M |
-accounts payable | -28.03%588M | 19.67%572M | 28.03%612M | -6.85%639M | -6.85%639M | --817M | --478M | --478M | 50.77%686M | --686M |
-Total tax payable | -19.61%41M | 58.54%65M | --71M | 17.50%47M | 17.50%47M | --51M | --41M | ---- | 100.00%40M | --40M |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | --99M | --0 | ---- | ---- |
Current accrued expenses | 30.48%137M | 30.34%116M | --100M | 20.21%113M | 20.21%113M | --105M | --89M | ---- | 16.05%94M | --94M |
Current provisions | -6.67%28M | 3.45%30M | --32M | -6.25%30M | -6.25%30M | --30M | --29M | ---- | -20.00%32M | --32M |
Current debt and capital lease obligation | -83.65%17M | 87.50%30M | --107M | -9.40%106M | -9.40%106M | --104M | --16M | ---- | 515.79%117M | --117M |
-Current debt | ---- | --13M | --90M | -10.10%89M | -10.10%89M | --87M | ---- | ---- | --99M | --99M |
-Current capital lease obligation | 0.00%17M | 6.25%17M | --17M | -5.56%17M | -5.56%17M | --17M | --16M | ---- | -5.26%18M | --18M |
Current deferred liabilities | -20.00%4M | ---- | --2M | -40.00%12M | -40.00%12M | --5M | --9M | ---- | -23.08%20M | --20M |
Other current liabilities | 1.51%202M | 6.86%187M | -63.27%191M | 16.36%192M | 16.36%192M | --199M | --175M | --520M | -13.61%165M | --165M |
Current liabilities | -22.63%1.02B | 6.12%1.01B | 12.42%1.12B | -1.88%1.15B | -1.88%1.15B | --1.32B | --947M | --998M | -0.34%1.17B | --1.17B |
Non current liabilities | ||||||||||
Long term provisions | -3.70%26M | -14.81%23M | --23M | -7.14%26M | -7.14%26M | --27M | --27M | ---- | 0.00%28M | --28M |
Long term debt and capital lease obligation | 34.55%1.03B | 993.67%864M | -7.27%752M | 697.89%758M | 697.89%758M | --764M | --79M | --811M | 17.28%95M | --95M |
-Long term debt | 38.15%985M | 3,184.00%821M | -12.95%706M | 2,626.92%709M | 2,626.92%709M | --713M | --25M | --811M | -3.70%26M | --26M |
-Long term capital lease obligation | -15.69%43M | -20.37%43M | --46M | -28.99%49M | -28.99%49M | --51M | --54M | ---- | 27.78%69M | --69M |
Non current deferred liabilities | 42.42%94M | 60.00%88M | --73M | 36.96%63M | 36.96%63M | --66M | --55M | ---- | -14.81%46M | --46M |
Due to related parties non current | ---- | ---- | ---- | --0 | --0 | --0 | --643M | --0 | -3.04%957M | --957M |
Employee benefits | 45.74%137M | 59.04%132M | 56.47%133M | 67.09%132M | 67.09%132M | --94M | --83M | --85M | 8.22%79M | --79M |
Other non current liabilities | -51.85%13M | -67.44%14M | -85.88%25M | -51.79%27M | -51.79%27M | --27M | --43M | --177M | -23.29%56M | --56M |
Total non current liabilities | 32.72%1.3B | 20.54%1.12B | -6.24%1.01B | -20.22%1.01B | -20.22%1.01B | --978M | --930M | --1.07B | -2.70%1.26B | --1.26B |
Total liabilities | 0.91%2.32B | 13.27%2.13B | 2.75%2.13B | -11.39%2.15B | -11.39%2.15B | --2.3B | --1.88B | --2.07B | -1.58%2.43B | --2.43B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | -99.95%1M | --1M | -99.94%1M | -99.94%1M | --1M | --2.05B | --0 | 5.10%1.73B | --1.73B |
-common stock | 0.00%1M | -99.95%1M | --1M | -99.94%1M | -99.94%1M | --1M | --2.05B | --0 | 5.10%1.73B | --1.73B |
Retained earnings | 5,100.00%50M | --29M | --26M | --9M | --9M | ---1M | ---- | ---- | --0 | --0 |
Paid-in capital | -2.42%1.97B | --2.02B | 10.03%2.02B | --2.03B | --2.03B | --2.02B | ---- | --1.83B | --0 | --0 |
Less: Treasury stock | 2,188.89%206M | --130M | --42M | --23M | --23M | --9M | ---- | ---- | --0 | --0 |
Gains losses not affecting retained earnings | 5.74%-115M | -181.97%-172M | -128.36%-153M | -48.86%-131M | -48.86%-131M | ---122M | ---61M | ---67M | -241.94%-88M | ---88M |
Total stockholders'equity | -9.94%1.7B | -12.30%1.75B | 4.70%1.85B | 14.85%1.89B | 14.85%1.89B | --1.89B | --1.99B | --1.77B | -3.86%1.64B | --1.64B |
Noncontrolling interests | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Total equity | -9.94%1.7B | -12.30%1.75B | 4.70%1.85B | 14.85%1.89B | 14.85%1.89B | --1.89B | --1.99B | --1.77B | -4.03%1.64B | --1.64B |
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