(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 | 28.52%13.32M | 61.85%10.91M | 188.53%6.56M | 15.17%15.32M | 15.17%15.32M | -42.12%10.37M | -65.62%6.74M | --2.28M | 59.93%13.3M | -22.07%13.3M |
-Cash and cash equivalents | 28.52%13.32M | 61.85%10.91M | 188.53%6.56M | 15.17%15.32M | 15.17%15.32M | -42.12%10.37M | -65.62%6.74M | --2.28M | 59.93%13.3M | -22.07%13.3M |
Receivables | -9.46%41.03M | 29.13%42.08M | 56.59%38.58M | 37.47%35.13M | 37.47%35.13M | 65.03%45.32M | 21.18%32.58M | --24.64M | 41.93%25.55M | 42.51%25.55M |
-Accounts receivable | -22.41%32.1M | 11.42%34.66M | 53.75%36.6M | 29.00%31.14M | 29.00%31.14M | 56.82%41.37M | 22.56%31.11M | --23.8M | 37.43%24.14M | 41.91%24.14M |
-Other receivables | 127.16%8.98M | 403.65%7.45M | 137.32%1.98M | 182.05%3.99M | 182.05%3.99M | 265.10%3.95M | 267.00%1.48M | --836K | 221.59%1.42M | 204.30%1.42M |
-Recievables adjustments allowances | ---45K | ---30K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | -21.86%6.74M | -40.97%5.69M | -19.53%6.35M | -30.49%6.18M | -30.49%6.18M | --8.62M | --9.63M | --7.89M | 1,039.23%8.89M | --8.89M |
Prepaid assets | -7.66%2.04M | -21.65%1.77M | 154.15%5.7M | -49.78%1.63M | -49.78%1.63M | -34.68%2.21M | -44.52%2.25M | --2.24M | -21.49%3.24M | 87.05%3.24M |
Total current assets | 12.08%75.33M | 12.21%61.86M | 52.08%58.83M | 24.05%63.26M | 24.05%63.26M | 33.46%67.21M | 7.57%55.13M | --38.69M | 62.90%50.99M | 38.85%50.99M |
Non current assets | ||||||||||
Net PPE | 2.09%892.87M | 5.57%911.63M | 77.87%878.6M | 88.42%869.49M | 88.42%869.49M | 99.96%874.57M | 127.41%863.52M | --493.97M | 27.30%461.47M | 32.12%461.47M |
-Gross PPE | 9.33%1.15B | 12.41%1.15B | 73.03%1.1B | 80.51%1.08B | 80.51%1.08B | 90.05%1.05B | 112.86%1.02B | --636.73M | 30.55%597.32M | 36.49%597.32M |
-Accumulated depreciation | -44.82%-258.4M | -49.19%-239.67M | -56.30%-223.13M | -53.63%-208.7M | -53.63%-208.7M | -52.88%-178.43M | -58.37%-160.65M | ---142.76M | -42.97%-135.85M | -53.79%-135.85M |
Investments and advances | 291.95%22.05M | 270.53%20.76M | 193.97%11.41M | --5.62M | --5.62M | --5.63M | --5.6M | --3.88M | --0 | --0 |
Financial assets | 82.52%2.48M | -83.39%631K | -24.92%705K | --2.3M | --2.3M | --1.36M | 736.78%3.8M | --939K | --0 | --0 |
Non current deferred assets | -22.90%2.67M | -18.07%3.08M | 42.60%3.44M | 50.39%3.84M | 50.39%3.84M | 37.67%3.47M | 219.17%3.76M | --2.41M | 90.04%2.56M | 88.91%2.56M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | -83.85%104K | --2.26M | ---- | ---- |
Other non current assets | 144.53%2.48M | --5M | -89.75%3.38M | 400.80%1.25M | 400.80%1.25M | --1.02M | ---- | --33M | --249K | --249K |
Total non current assets | 4.12%922.55M | 7.33%941.09M | 67.31%897.53M | 90.08%882.5M | 90.08%882.5M | 101.28%886.03M | 129.53%876.79M | --536.46M | 27.25%464.28M | 32.08%464.28M |
Total assets | 4.68%997.88M | 7.62%1B | 66.28%956.37M | 83.53%945.71M | 83.53%945.71M | 94.32%953.24M | 115.10%931.92M | --575.14M | 30.07%515.29M | 32.73%515.29M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 13.56%51.81M | 44.41%48.05M | 15.38%43.41M | 56.29%39.82M | 56.29%39.82M | 58.73%45.62M | 3.57%33.27M | --37.63M | 27.54%25.48M | 17.55%25.48M |
-accounts payable | 9.13%14.21M | 132.81%12.58M | -30.74%12.02M | -2.13%3.86M | -2.13%3.86M | 18.66%13.02M | -71.08%5.4M | --17.35M | -50.15%3.94M | -67.80%3.94M |
-Total tax payable | -2.53%3.85M | -2.54%2.57M | 40.17%1.28M | 39.06%5.27M | 39.06%5.27M | --3.95M | --2.64M | --916K | 437.45%3.79M | 1,630.14%3.79M |
-Other payable | 17.79%33.75M | 30.39%32.9M | 55.53%30.11M | 72.93%30.7M | 72.93%30.7M | 61.23%28.65M | 87.79%25.23M | --19.36M | 56.11%17.75M | 97.05%17.75M |
Current accrued expenses | -0.86%15.39M | -42.18%11.31M | -26.65%13.45M | -19.62%21.85M | -19.62%21.85M | -36.54%15.53M | 1.45%19.56M | --18.34M | 182.16%27.19M | 60.61%27.19M |
Current debt and capital lease obligation | 4.61%26.47M | -5.27%25.28M | 1,044.77%25.95M | 465.18%26.04M | 465.18%26.04M | 486.42%25.3M | 891.34%26.69M | --2.27M | 81.81%4.61M | 89.74%4.61M |
-Current debt | 0.00%20M | 0.00%20M | --20M | --20M | --20M | --20M | --20M | ---- | ---- | ---- |
-Current capital lease obligation | 21.98%6.47M | -21.04%5.28M | 162.55%5.95M | 31.06%6.04M | 31.06%6.04M | 22.92%5.3M | 148.40%6.69M | --2.27M | 81.81%4.61M | 89.74%4.61M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --312K | ---- | ---- | ---- | ---- |
Other current liabilities | -33.91%13.57M | 39.11%12.98M | 26.43%16.94M | -65.14%6.64M | -65.14%6.64M | -19.58%20.53M | -84.39%9.33M | --13.4M | -40.39%19.03M | -55.30%19.03M |
Current liabilities | -0.05%107.24M | 9.87%97.62M | 39.27%99.76M | 23.64%94.35M | 23.64%94.35M | 29.18%107.3M | -21.98%88.85M | --71.63M | 19.09%76.31M | -8.74%76.31M |
Non current liabilities | ||||||||||
Long term provisions | 48.92%31.41M | 49.98%31.5M | 638.04%21.11M | 606.86%19.26M | 606.86%19.26M | 684.27%21.09M | 838.98%21.01M | --2.86M | 20.48%2.72M | 18.13%2.72M |
Long term debt and capital lease obligation | -26.42%268.62M | -19.11%302.72M | 261.62%321.84M | 499.93%335.96M | 499.93%335.96M | 660.56%365.07M | 494.06%374.26M | --89M | -13.85%56M | -6.67%56M |
-Long term debt | -26.42%268.62M | -19.11%302.72M | 261.62%321.84M | 499.93%335.96M | 499.93%335.96M | 660.56%365.07M | 494.06%374.26M | --89M | -13.85%56M | -6.67%56M |
Non current deferred liabilities | 29.54%82.08M | 31.81%78.42M | 47.40%75.23M | 60.30%73.35M | 60.30%73.35M | 56.11%63.36M | 310.58%59.49M | --51.04M | 163.21%45.76M | 293.50%45.76M |
Derivative product liabilities | -99.55%30K | 871.92%2.53M | 1,452.25%2.76M | --0 | --0 | 175.36%6.67M | -98.18%260K | --178K | -99.87%12K | -99.87%12K |
Other non current liabilities | 12.68%1.09M | -5.81%1.14M | 9.54%1.06M | 15.32%1.21M | 15.32%1.21M | -14.76%970K | 1,168.42%1.21M | --964K | 1,006.32%1.05M | 1,651.67%1.05M |
Total non current liabilities | -16.17%383.23M | -8.75%416.3M | 192.97%422M | 307.20%429.77M | 307.20%429.77M | 382.05%457.16M | 384.72%456.22M | --144.04M | 11.98%105.54M | 27.27%105.54M |
Total liabilities | -13.11%490.47M | -5.71%513.93M | 141.92%521.76M | 188.22%524.12M | 188.22%524.12M | 217.30%564.46M | 162.05%545.07M | --215.67M | 14.85%181.85M | 9.19%181.85M |
Shareholders'equity | ||||||||||
Share capital | 5.00%21K | 5.00%21K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | --20K | 0.00%20K | 0.00%20K |
-common stock | 5.00%21K | 5.00%21K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | --20K | 0.00%20K | 0.00%20K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 76.23%197.23M | 63.33%179.67M | 83.68%153.89M | 142.35%142.46M | 142.35%142.46M | 188.34%111.92M | 332.86%110.01M | --83.78M | 273.30%58.78M | 219.56%58.78M |
Paid-in capital | 12.03%310.16M | 11.74%309.34M | 1.82%280.7M | 1.63%279.11M | 1.63%279.11M | 1.10%276.85M | 1.60%276.83M | --275.67M | 1.07%274.64M | 1.41%274.64M |
Total stockholders'equity | 30.51%507.41M | 26.41%489.03M | 20.90%434.61M | 26.44%421.6M | 26.44%421.6M | 24.35%388.78M | 71.75%386.85M | --359.47M | 40.20%333.45M | 50.41%333.45M |
Total equity | 30.51%507.41M | 26.41%489.03M | 20.90%434.61M | 26.44%421.6M | 26.44%421.6M | 24.35%388.78M | 71.75%386.85M | --359.47M | 40.20%333.45M | 50.41%333.45M |
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
No Data