(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 | 472.57%18.24M | -16.26%7.31M | -70.36%4.04M | -32.14%5.01M | -32.14%5.01M | -46.61%3.19M | 5.30%8.73M | -5.64%13.61M | 46.39%7.38M | 46.39%7.38M |
-Cash and cash equivalents | 505.24%18.24M | -5.34%7.31M | -66.34%4.04M | 7.33%4.95M | 7.33%4.95M | -36.72%3.01M | 35.70%7.72M | 22.02%11.99M | 391.36%4.61M | 391.36%4.61M |
-Short term investments | ---- | ---- | ---- | -97.83%60K | -97.83%60K | -85.71%172K | -61.25%1.01M | -64.70%1.62M | -32.50%2.77M | -32.50%2.77M |
Receivables | -23.65%81.38M | -16.52%85.26M | -25.80%72.92M | -34.09%65.26M | -34.09%65.26M | 14.40%106.6M | 44.09%102.13M | 75.46%98.28M | 646.81%99.03M | 646.81%99.03M |
-Accounts receivable | -23.65%81.38M | -16.52%85.26M | -25.80%72.92M | -34.09%65.26M | -34.09%65.26M | 662.11%106.6M | 579.72%102.13M | 559.08%98.28M | 646.81%99.03M | 646.81%99.03M |
Inventory | 14.40%30.13M | 3.81%33.73M | -10.70%28.59M | 12.05%33M | 12.05%33M | -49.64%26.34M | -48.88%32.49M | -71.25%32.02M | 2,217.23%29.45M | 2,217.23%29.45M |
Prepaid assets | -19.22%5.27M | -17.80%5.49M | -21.14%4.41M | -4.60%5.54M | -4.60%5.54M | -66.84%6.52M | -71.18%6.68M | -74.82%5.59M | 131.84%5.8M | 131.84%5.8M |
Holding assets for sale | ---- | ---- | ---- | --0 | --0 | --4.66M | --5.26M | --4.1M | --3.84M | --3.84M |
Total current assets | -8.33%135.02M | -15.14%131.79M | -28.41%109.96M | -25.22%108.81M | -25.22%108.81M | -13.92%147.3M | -6.40%155.29M | -24.71%153.6M | 559.15%145.5M | 559.15%145.5M |
Non current assets | ||||||||||
Net PPE | -6.49%142.92M | -1.05%143.52M | 0.72%145.65M | -3.53%148.93M | -3.53%148.93M | -13.94%152.85M | -23.70%145.05M | 25.09%144.61M | 298.00%154.37M | 298.00%154.37M |
-Gross PPE | 11.51%224.83M | 15.50%218.14M | 15.88%212.58M | 12.65%212.05M | 12.65%212.05M | 3.09%201.61M | -7.94%188.86M | 44.57%183.46M | 251.20%188.23M | 251.20%188.23M |
-Accumulated depreciation | -67.95%-81.9M | -70.31%-74.62M | -72.32%-66.93M | -86.41%-63.12M | -86.41%-63.12M | -171.39%-48.77M | -191.23%-43.81M | -244.02%-38.84M | -128.64%-33.86M | -128.64%-33.86M |
Non current accounts receivable | 74.97%76.29M | 59.70%75.24M | 97.68%62.09M | 99.89%63.59M | 99.89%63.59M | 208.00%43.6M | 139.79%47.11M | 44.08%31.41M | --31.81M | --31.81M |
Goodwill and other intangible assets | 0.00%13.92M | 26.87%13.92M | 26.87%13.92M | 0.00%13.92M | 0.00%13.92M | --13.92M | --10.97M | --10.97M | --13.92M | --13.92M |
-Goodwill | 0.00%13.92M | 26.87%13.92M | 26.87%13.92M | 0.00%13.92M | 0.00%13.92M | --13.92M | --10.97M | --10.97M | --13.92M | --13.92M |
Non current deferred assets | 270.30%7.81M | 279.64%6.38M | 165.21%7.03M | 39.64%3.79M | 39.64%3.79M | --2.11M | --1.68M | --2.65M | --2.71M | --2.71M |
Other non current assets | ---- | ---- | ---- | ---- | ---- | -40.45%53K | -85.98%53K | -85.98%53K | ---- | ---- |
Total non current assets | 13.37%240.94M | 16.69%239.06M | 20.55%228.68M | 13.51%230.23M | 13.51%230.23M | 10.78%212.53M | -2.50%204.87M | 37.68%189.7M | 422.19%202.82M | 422.19%202.82M |
Total assets | 4.48%375.96M | 2.97%370.85M | -1.36%338.64M | -2.66%339.04M | -2.66%339.04M | -0.86%359.82M | -4.22%360.16M | 0.44%343.29M | 471.82%348.32M | 471.82%348.32M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 1.71%16.37M | 24.02%19.35M | -1.81%17.63M | -5.18%17.03M | -5.18%17.03M | 15.08%16.1M | 10.58%15.6M | -55.77%17.95M | 271.63%17.96M | 271.63%17.96M |
-Current debt | -99.53%52K | 1,243.47%19.35M | 743.35%17.63M | -98.88%202K | -98.88%202K | 34.28%11.14M | -83.91%1.44M | -93.04%2.09M | 271.63%17.96M | 271.63%17.96M |
-Bank in debtedness | 229.25%16.32M | ---- | ---- | --16.83M | --16.83M | -2.40%4.96M | 183.46%14.16M | 222.84%15.86M | ---- | ---- |
Payables | -43.29%75.82M | -31.29%90.49M | -28.42%77.37M | -32.00%113.69M | -32.00%113.69M | -19.02%133.7M | -23.97%131.69M | -15.08%108.09M | 406.65%167.19M | 406.65%167.19M |
-accounts payable | -41.45%39.45M | -27.74%46.58M | -14.25%44.74M | -35.12%34.23M | -35.12%34.23M | -5.65%67.37M | -9.00%64.47M | -41.16%52.18M | 105.04%52.76M | 105.04%52.76M |
-Total tax payable | 20.58%36.37M | 29.42%43.91M | 25.46%32.62M | 47.15%29.82M | 47.15%29.82M | 86.51%30.17M | 64.91%33.92M | -2.19%26M | 178.78%20.27M | 178.78%20.27M |
-Other payable | ---- | ---- | ---- | -47.29%49.64M | -47.29%49.64M | -53.35%36.16M | -59.29%33.3M | 148.97%29.9M | --94.17M | --94.17M |
Current accrued expenses | ---- | ---- | ---- | 4.08%7.89M | 4.08%7.89M | ---- | ---- | 169.68%10.73M | 94.81%7.58M | 94.81%7.58M |
Current provisions | -11.47%1.38M | -19.40%1.38M | --1.41M | --1.4M | --1.4M | --1.56M | --1.71M | ---- | ---- | ---- |
Current deferred liabilities | --0 | --0 | --0 | 13.18%6.44M | 13.18%6.44M | ---- | ---- | -87.73%5.69M | --5.69M | --5.69M |
Other current liabilities | -25.92%17.26M | -79.09%5.6M | -74.86%6.4M | -79.56%5.54M | -79.56%5.54M | --23.3M | --26.77M | --25.47M | 15,388.57%27.11M | 15,388.57%27.11M |
Current liabilities | -36.54%110.83M | -33.54%116.81M | -38.78%102.81M | -32.61%151.98M | -32.61%151.98M | -10.25%174.65M | -11.20%175.77M | -23.05%167.92M | 438.30%225.52M | 438.30%225.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -44.05%748K | -64.14%748K | ---- | -82.43%748K | -82.43%748K | -80.69%1.34M | -75.14%2.09M | -76.33%3.17M | -40.58%4.26M | -40.58%4.26M |
-Long term debt | -44.05%748K | -64.14%748K | ---- | -82.43%748K | -82.43%748K | -80.04%1.34M | -74.80%2.09M | -70.08%3.17M | -40.58%4.26M | -40.58%4.26M |
Long term accounts payable and other payables | -94.19%8.61M | -86.25%20.51M | -88.61%15.96M | 63.50%130.38M | 63.50%130.38M | 39.73%148.17M | 35.53%149.12M | 96.25%140.12M | --79.74M | --79.74M |
Derivative product liabilities | --46.85M | --39.34M | --31.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Long term provisions | 15.07%22.33M | 9.87%22.1M | 4.96%22.48M | 7.24%22.11M | 7.24%22.11M | -52.98%19.41M | -45.35%20.11M | -11.45%21.41M | 207.04%20.62M | 207.04%20.62M |
Non current deferred liabilities | 21.95%18.71M | 40.48%17.88M | 34.06%19.04M | -7.79%15.71M | -7.79%15.71M | 586.97%15.34M | 470.13%12.73M | 535.92%14.2M | 662.79%17.03M | 662.79%17.03M |
Other non current liabilities | 62.56%20.92M | -2.49%12.95M | 15.67%12.31M | 21.81%12.7M | 21.81%12.7M | --12.87M | --13.28M | --10.64M | 6,144.91%10.43M | 6,144.91%10.43M |
Total non current liabilities | -40.05%118.17M | -42.47%113.53M | -46.66%101.1M | 37.53%181.64M | 37.53%181.64M | 25.98%197.12M | 25.32%197.33M | 70.47%189.54M | 711.25%132.08M | 711.25%132.08M |
Total liabilities | -38.40%229M | -38.26%230.34M | -42.96%203.9M | -6.71%333.62M | -6.71%333.62M | 5.90%371.77M | 4.98%373.1M | 8.52%357.46M | 514.68%357.6M | 514.68%357.6M |
Shareholders'equity | ||||||||||
Share capital | 0.77%139.08M | 0.57%138.8M | 0.07%138.01M | 1.39%138.01M | 1.39%138.01M | 3.60%138.01M | 3.85%138.01M | 5.15%137.92M | 5.09%136.12M | 5.09%136.12M |
-common stock | 0.77%139.08M | 0.57%138.8M | 0.07%138.01M | 1.39%138.01M | 1.39%138.01M | 3.60%138.01M | 3.85%138.01M | 5.15%137.92M | 5.09%136.12M | 5.09%136.12M |
Additional paid-in capital | ---- | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M |
Retained earnings | 96.38%-5.67M | 93.91%-9.74M | 93.00%-11.28M | 10.32%-140.3M | 10.32%-140.3M | -16.69%-156.57M | -28.57%-159.8M | -23.17%-161.15M | -13.42%-156.45M | -13.42%-156.45M |
Gains losses not affecting retained earnings | 376.28%13.55M | 107.58%200K | -49.37%-3.55M | -306.89%-3.84M | -306.89%-3.84M | -8,009.68%-4.9M | -636.59%-2.64M | -175.87%-2.38M | 28.72%-943K | 28.72%-943K |
Other equity interest | ---- | -1.75%13.12M | 0.78%13.42M | -3.25%13.41M | -3.25%13.41M | -8.66%13.38M | -6.40%13.35M | -9.90%13.32M | -3.36%13.86M | -3.36%13.86M |
Total stockholders'equity | 1,329.66%146.96M | 1,185.58%140.51M | 1,051.39%134.74M | 158.35%5.42M | 158.35%5.42M | -200.53%-11.95M | -162.71%-12.94M | -214.35%-14.16M | -438.93%-9.28M | -438.93%-9.28M |
Total equity | 1,329.66%146.96M | 1,185.58%140.51M | 1,051.39%134.74M | 158.35%5.42M | 158.35%5.42M | -200.53%-11.95M | -162.71%-12.94M | -214.35%-14.16M | -438.93%-9.28M | -438.93%-9.28M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data