(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 | ||||||||||
Receivables | -8.17%371M | 10.07%448M | 4.06%410M | 11.15%319M | 11.15%319M | 24.31%404M | 7.67%407M | 2.60%394M | 20.08%287M | 20.08%287M |
-Accounts receivable | -7.50%370M | 10.17%444M | 2.05%398M | 0.00%270M | 0.00%270M | 23.08%400M | 6.61%403M | 2.90%390M | 23.85%270M | 23.85%270M |
-Taxes receivable | -75.00%1M | 0.00%4M | 200.00%12M | --11M | --11M | --4M | --4M | -20.00%4M | --0 | --0 |
-Other receivables | ---- | ---- | ---- | 123.53%38M | 123.53%38M | ---- | ---- | ---- | 41.67%17M | 41.67%17M |
Inventory | 14.37%1.62B | 24.19%1.66B | 25.22%1.72B | 27.63%1.58B | 27.63%1.58B | 28.22%1.41B | 19.95%1.34B | 19.03%1.38B | 11.93%1.24B | 11.93%1.24B |
Other current assets | -17.91%55M | -16.67%55M | -27.59%42M | -17.24%48M | -17.24%48M | -11.84%67M | 10.00%66M | 18.37%58M | 34.88%58M | 34.88%58M |
Total current assets | 8.39%2.04B | 19.52%2.16B | 18.98%2.18B | 22.99%1.95B | 22.99%1.95B | 25.35%1.88B | 16.57%1.81B | 15.04%1.83B | 14.05%1.58B | 14.05%1.58B |
Non current assets | ||||||||||
Net PPE | 18.98%1.28B | 30.22%1.27B | 29.22%1.23B | 30.16%1.19B | 30.16%1.19B | 24.57%1.08B | 21.47%973M | 23.60%948M | 19.30%915M | 19.30%915M |
-Gross PPE | 18.98%1.28B | 30.22%1.27B | 29.22%1.23B | 26.99%1.45B | 26.99%1.45B | 24.57%1.08B | 21.47%973M | 23.60%948M | 18.24%1.14B | 18.24%1.14B |
-Accumulated depreciation | ---- | ---- | ---- | -14.16%-258M | -14.16%-258M | ---- | ---- | ---- | -14.14%-226M | -14.14%-226M |
Financial assets | -46.67%16M | -10.71%25M | 4.17%25M | -27.59%21M | -27.59%21M | -6.25%30M | 33.33%28M | 60.00%24M | 866.67%29M | 866.67%29M |
Goodwill and other intangible assets | -1.80%546M | 2.59%554M | 1.10%551M | 0.74%544M | 0.74%544M | 4.51%556M | 7.36%540M | 11.00%545M | 8.22%540M | 8.22%540M |
-Goodwill | -0.26%382M | 3.20%387M | 1.86%383M | 1.63%375M | 1.63%375M | 4.08%383M | 8.38%375M | 11.90%376M | 8.21%369M | 8.21%369M |
-Other intangible assets | -5.20%164M | 1.21%167M | -0.59%168M | -1.17%169M | -1.17%169M | 5.49%173M | 5.10%165M | 9.03%169M | 8.23%171M | 8.23%171M |
Other non current assets | 40.00%7M | 16.67%7M | 16.67%7M | -16.67%5M | -16.67%5M | -16.67%5M | -25.00%6M | -14.29%6M | -25.00%6M | -25.00%6M |
Total non current assets | 10.92%1.85B | 19.78%1.85B | 18.71%1.81B | 18.19%1.76B | 18.19%1.76B | 16.26%1.67B | 16.05%1.55B | 18.98%1.52B | 16.68%1.49B | 16.68%1.49B |
Total assets | 9.58%3.89B | 19.64%4.01B | 18.86%3.98B | 20.66%3.71B | 20.66%3.71B | 20.91%3.55B | 16.33%3.36B | 16.80%3.35B | 15.31%3.07B | 15.31%3.07B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -59.60%61M | -59.31%59M | -60.42%57M | 266.67%154M | 266.67%154M | 259.52%151M | 281.58%145M | 300.00%144M | -38.24%42M | -38.24%42M |
-Current debt | -99.03%1M | -99.01%1M | -99.03%1M | 9,900.00%100M | 9,900.00%100M | 10,200.00%103M | 10,000.00%101M | 10,200.00%103M | -96.97%1M | -96.97%1M |
-Current capital lease obligation | 25.00%60M | 31.82%58M | 36.59%56M | 31.71%54M | 31.71%54M | 17.07%48M | 18.92%44M | 17.14%41M | 17.14%41M | 17.14%41M |
Payables | -20.08%211M | 5.51%249M | -0.40%252M | -1.92%204M | -1.92%204M | 20.55%264M | 8.76%236M | 36.76%253M | 27.61%208M | 27.61%208M |
-accounts payable | -20.66%192M | -0.43%231M | 4.00%234M | -3.18%152M | -3.18%152M | 14.69%242M | 9.95%232M | 22.28%225M | 26.61%157M | 26.61%157M |
-Total tax payable | -13.64%19M | 350.00%18M | -35.71%18M | --0 | --0 | 175.00%22M | -33.33%4M | 2,700.00%28M | 600.00%7M | 600.00%7M |
-Other payable | ---- | ---- | ---- | 18.18%52M | 18.18%52M | ---- | ---- | ---- | 15.79%44M | 15.79%44M |
Other current liabilities | 36.84%26M | 61.54%21M | 190.91%32M | 188.89%26M | 188.89%26M | 72.73%19M | 30.00%13M | 0.00%11M | -18.18%9M | -18.18%9M |
Current liabilities | -31.34%298M | -16.50%329M | -16.42%341M | 48.26%384M | 48.26%384M | 59.56%434M | 48.68%394M | 75.86%408M | 7.02%259M | 7.02%259M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 24.19%1.54B | 39.71%1.64B | 42.17%1.69B | 36.59%1.46B | 36.59%1.46B | 38.86%1.24B | 25.78%1.17B | 15.12%1.19B | 31.60%1.07B | 31.60%1.07B |
-Long term debt | 17.92%1.28B | 32.76%1.38B | 37.00%1.44B | 29.36%1.22B | 29.36%1.22B | 40.75%1.09B | 26.74%1.04B | 13.46%1.05B | 34.09%940M | 34.09%940M |
-Long term capital lease obligation | 69.08%257M | 93.98%258M | 82.84%245M | 90.48%240M | 90.48%240M | 26.67%152M | 18.75%133M | 30.10%134M | 15.60%126M | 15.60%126M |
Employee benefits | 0.00%6M | 0.00%9M | 12.50%9M | 42.86%10M | 42.86%10M | 50.00%6M | 125.00%9M | 14.29%8M | -46.15%7M | -46.15%7M |
Non current deferred liabilities | 16.56%183M | 18.83%183M | 18.30%181M | 10.76%175M | 10.76%175M | -3.68%157M | 1.32%154M | 7.75%153M | 15.33%158M | 15.33%158M |
Other non current liabilities | 17.24%34M | 33.33%36M | 11.54%29M | 19.23%31M | 19.23%31M | 61.11%29M | 58.82%27M | 73.33%26M | 73.33%26M | 73.33%26M |
Total non current liabilities | 23.11%1.76B | 36.96%1.86B | 38.76%1.91B | 33.02%1.67B | 33.02%1.67B | 32.84%1.43B | 23.28%1.36B | 14.97%1.38B | 28.92%1.26B | 28.92%1.26B |
Total liabilities | 10.45%2.06B | 24.96%2.19B | 26.14%2.25B | 35.62%2.06B | 35.62%2.06B | 38.22%1.87B | 28.20%1.76B | 24.86%1.78B | 24.57%1.52B | 24.57%1.52B |
Shareholders'equity | ||||||||||
Share capital | -0.53%188M | -1.05%189M | -1.56%189M | -2.58%189M | -2.58%189M | -3.57%189M | -4.98%191M | -6.34%192M | -6.73%194M | -6.73%194M |
-common stock | -0.53%188M | -1.05%189M | -1.56%189M | -2.58%189M | -2.58%189M | -3.57%189M | -4.98%191M | -6.34%192M | -6.73%194M | -6.73%194M |
Retained earnings | 12.16%1.49B | 14.35%1.45B | 13.72%1.38B | 11.49%1.33B | 11.49%1.33B | 9.97%1.32B | 5.14%1.27B | 4.13%1.21B | 2.67%1.19B | 2.67%1.19B |
Gains losses not affecting retained earnings | -8.77%156M | 29.08%182M | 1.81%169M | -21.64%134M | -21.64%134M | -8.06%171M | 30.56%141M | 124.32%166M | 116.46%171M | 116.46%171M |
Total stockholders'equity | 8.61%1.83B | 13.81%1.82B | 10.59%1.73B | 6.10%1.65B | 6.10%1.65B | 6.18%1.68B | 5.61%1.6B | 8.81%1.57B | 7.53%1.56B | 7.53%1.56B |
Total equity | 8.61%1.83B | 13.81%1.82B | 10.59%1.73B | 6.10%1.65B | 6.10%1.65B | 6.18%1.68B | 5.61%1.6B | 8.81%1.57B | 7.53%1.56B | 7.53%1.56B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
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