(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 | 22.87%436.03M | 20.93%356.63M | 13.16%424.87M | 17.99%391.28M | 17.99%391.28M | 14.84%354.87M | 23.61%294.92M | 17.78%375.45M | 0.49%331.63M | 0.49%331.63M |
-Cash and cash equivalents | -10.76%114.39M | -6.67%122.16M | -31.37%93.93M | -37.58%125.6M | -37.58%125.6M | -49.18%128.18M | -27.55%130.89M | -45.39%136.87M | -18.11%201.22M | -18.11%201.22M |
-Short-term investments | 41.88%321.63M | 42.95%234.48M | 38.71%330.93M | 103.74%265.68M | 103.74%265.68M | 299.10%226.69M | 183.17%164.03M | 250.23%238.58M | 54.72%130.41M | 54.72%130.41M |
-Accounts receivable | 7.30%177.44M | 4.18%178.2M | 2.33%179M | -1.72%171.66M | -1.72%171.66M | 1.54%165.36M | 17.38%171.06M | 20.39%174.92M | 60.56%174.66M | 60.56%174.66M |
-Taxes receivable | 174.32%3.93M | 378.63%4.32M | 1,103.33%3.61M | -58.63%9.37M | -58.63%9.37M | -82.96%1.43M | -88.96%903K | -95.90%300K | 48.12%22.65M | 48.12%22.65M |
-Other receivables | ---- | ---- | ---- | 6.47%1.18M | 6.47%1.18M | ---- | ---- | ---- | --1.11M | --1.11M |
Inventory | -4.05%109.71M | -6.45%107.76M | -7.85%108.55M | -7.90%107.11M | -7.90%107.11M | 12.95%114.35M | 11.80%115.19M | 15.96%117.79M | 19.54%116.3M | 19.54%116.3M |
Prepaid assets | ---- | ---- | ---- | 25.58%5.93M | 25.58%5.93M | ---- | ---- | ---- | 7.77%4.72M | 7.77%4.72M |
Restricted cash | ---- | ---- | ---- | 85.13%12.37M | 85.13%12.37M | ---- | ---- | ---- | -16.31%6.68M | -16.31%6.68M |
Other current assets | -23.00%23.34M | 5.09%24.9M | 10.37%23.59M | 39.47%1.16M | 39.47%1.16M | 47.94%30.31M | -10.26%23.69M | -3.96%21.37M | -12.71%831K | -12.71%831K |
Total current assets | 12.62%750.44M | 10.90%671.81M | 7.22%739.61M | 6.05%702M | 6.05%702M | 10.68%666.32M | 16.06%605.76M | 15.90%689.83M | 17.10%661.93M | 17.10%661.93M |
Non current assets | ||||||||||
Net PPE | 6.38%221.26M | 7.63%222.86M | 6.11%218.51M | 7.55%219.31M | 7.55%219.31M | 2.37%207.99M | 3.96%207.07M | 4.30%205.93M | 4.00%203.92M | 4.00%203.92M |
-Gross PPE | ---- | ---- | ---- | 8.28%406M | 8.28%406M | ---- | ---- | ---- | 8.88%374.97M | 8.88%374.97M |
-Accumulated depreciation | ---- | ---- | ---- | -9.15%-186.7M | -9.15%-186.7M | ---- | ---- | ---- | -15.34%-171.05M | -15.34%-171.05M |
Goodwill and other intangible assets | -2.56%19.87M | 7.62%20.82M | 21.83%21.59M | 32.86%21.23M | 32.86%21.23M | 45.67%20.39M | 60.84%19.34M | 73.31%17.72M | 92.44%15.98M | 92.44%15.98M |
-Goodwill | ---- | ---- | ---- | 0.00%424K | 0.00%424K | ---- | ---- | ---- | 0.00%424K | 0.00%424K |
-Other intangible assets | ---- | ---- | ---- | 33.76%20.81M | 33.76%20.81M | ---- | ---- | ---- | 97.41%15.55M | 97.41%15.55M |
Financial assets | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Non current prepaid assets | ---- | ---- | ---- | 55.34%1.79M | 55.34%1.79M | ---- | ---- | ---- | -9.94%1.15M | -9.94%1.15M |
Other non current assets | -22.17%2.33M | -14.28%2.51M | 13.56%2.82M | ---- | ---- | 31.01%3M | 33.88%2.93M | -20.83%2.49M | ---- | ---- |
Total non current assets | 5.83%266.06M | 8.53%268.04M | 8.54%265.15M | 11.61%264.84M | 11.61%264.84M | 7.64%251.4M | 9.43%246.96M | 9.89%244.29M | 8.57%237.29M | 8.57%237.29M |
Total assets | 10.76%1.02B | 10.22%939.85M | 7.56%1B | 7.52%966.85M | 7.52%966.85M | 9.83%917.72M | 14.06%852.72M | 14.26%934.12M | 14.72%899.22M | 14.72%899.22M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 21.54%67.79M | 16.63%69.96M | 4.85%62.48M | 2.15%78.71M | 2.15%78.71M | 2.00%55.77M | 50.55%59.99M | 47.19%59.59M | 45.84%77.05M | 45.84%77.05M |
-accounts payable | -8.69%29.05M | 1.91%35.98M | -2.30%35.1M | -9.05%33.06M | -9.05%33.06M | -10.62%31.81M | 22.44%35.3M | 8.88%35.92M | 27.82%36.35M | 27.82%36.35M |
-Total tax payable | 61.68%38.74M | 37.67%33.99M | 15.70%27.38M | 12.16%45.65M | 12.16%45.65M | 25.54%23.96M | 124.15%24.69M | 215.87%23.67M | 66.85%40.7M | 66.85%40.7M |
Current provisions | -2.25%94.35M | -2.47%79.02M | -4.75%60.06M | -2.49%77.08M | -2.49%77.08M | 13.49%96.53M | 17.75%81.02M | 21.41%63.06M | 25.39%79.05M | 25.39%79.05M |
Current debt and capital lease obligation | --0 | 1,698.19%8.96M | --0 | 12.19%8.5M | 12.19%8.5M | -85.63%236K | -66.10%498K | -45.48%984K | -4.13%7.57M | -4.13%7.57M |
-Current debt | --0 | --0 | --0 | --0 | --0 | -85.63%236K | -66.10%498K | -45.48%984K | -20.07%944K | -20.07%944K |
-Current capital lease obligation | ---- | --8.96M | ---- | 28.16%8.5M | 28.16%8.5M | ---- | ---- | ---- | -1.32%6.63M | -1.32%6.63M |
Other current liabilities | -11.91%33.11M | -5.89%31.14M | -6.44%32.39M | 64.19%596K | 64.19%596K | 17.49%37.58M | 4.59%33.09M | -8.89%34.62M | 20.20%363K | 20.20%363K |
Current liabilities | 3.24%209.88M | 2.91%195.61M | -2.15%168.8M | -2.93%185.95M | -2.93%185.95M | 7.13%203.29M | 23.31%190.09M | 20.29%172.51M | 31.05%191.55M | 31.05%191.55M |
Non current liabilities | ||||||||||
Long term provisions | 22.54%12.8M | 24.06%12.61M | 20.16%12.39M | 15.22%12.21M | 15.22%12.21M | -5.59%10.45M | -7.07%10.17M | -5.43%10.31M | -1.67%10.6M | -1.67%10.6M |
Long term debt and capital lease obligation | ---- | --18.25M | ---- | 71.42%19.58M | 71.42%19.58M | --0 | --0 | --0 | -2.31%11.42M | -2.31%11.42M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Long term capital lease obligation | ---- | --18.25M | ---- | 71.42%19.58M | 71.42%19.58M | ---- | ---- | ---- | 6.27%11.42M | 6.27%11.42M |
Derivative product liabilities | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Other non current liabilities | 91.16%952K | 44.80%766K | 32.27%787K | ---- | ---- | 14.75%498K | -14.12%529K | -25.63%595K | ---- | ---- |
Total non current liabilities | 26.33%42.12M | 26.18%42.07M | 24.96%41.64M | 34.58%42.3M | 34.58%42.3M | 2.20%33.34M | -0.33%33.34M | -3.52%33.32M | -8.49%31.43M | -8.49%31.43M |
Total liabilities | 6.50%252M | 6.38%237.68M | 2.24%210.44M | 2.36%228.24M | 2.36%228.24M | 6.41%236.63M | 19.10%223.43M | 15.67%205.83M | 23.53%222.98M | 23.53%222.98M |
Shareholders'equity | ||||||||||
Share capital | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M |
-common stock | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M | 0.00%11.37M |
Retained earnings | 12.77%728.86M | 12.33%667.29M | 9.62%759.78M | 9.71%703.67M | 9.71%703.67M | 11.35%646.31M | 12.78%594.05M | 14.45%693.1M | 12.65%641.4M | 12.65%641.4M |
Paid-in capital | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M | 0.00%28.06M |
Other equity interest | 18.57%-3.78M | -8.53%-4.54M | -15.11%-4.88M | 2.14%-4.49M | 2.14%-4.49M | 30.21%-4.64M | 31.87%-4.18M | 22.43%-4.24M | 16.22%-4.59M | 16.22%-4.59M |
Total stockholders'equity | 12.25%764.51M | 11.58%702.17M | 9.07%794.33M | 9.22%738.61M | 9.22%738.61M | 11.08%681.1M | 12.37%629.29M | 13.87%728.28M | 12.08%676.24M | 12.08%676.24M |
Total equity | 12.25%764.51M | 11.58%702.17M | 9.07%794.33M | 9.22%738.61M | 9.22%738.61M | 11.08%681.1M | 12.37%629.29M | 13.87%728.28M | 12.08%676.24M | 12.08%676.24M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data