(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 | 22.86%301M | -54.81%249M | -51.88%383M | -18.14%352M | -18.14%352M | -55.37%245M | 20.83%551M | 104.63%796M | -42.44%430M | -42.44%430M |
-Cash and cash equivalents | 47.65%251M | -63.28%177M | -57.85%298M | -18.93%287M | -18.93%287M | -62.56%170M | 43.45%482M | 200.85%707M | -42.16%354M | -42.16%354M |
-Short-term investments | -33.33%50M | 4.35%72M | -4.49%85M | -14.47%65M | -14.47%65M | -21.05%75M | -42.50%69M | -42.21%89M | -43.70%76M | -43.70%76M |
Receivables | 23.76%526M | 31.23%500M | 23.83%478M | 18.02%465M | 18.02%465M | 14.25%425M | 19.81%381M | 18.04%386M | 16.22%394M | 16.22%394M |
-Accounts receivable | -28.57%15M | -16.67%15M | -26.67%11M | -5.26%18M | -5.26%18M | 133.33%21M | 100.00%18M | 50.00%15M | 26.67%19M | 26.67%19M |
-Other receivables | 26.49%511M | 33.61%485M | 25.88%467M | 19.20%447M | 19.20%447M | 11.29%404M | 17.48%363M | 17.03%371M | 15.74%375M | 15.74%375M |
Prepaid assets | -14.67%64M | 5.56%76M | -7.06%79M | -5.63%67M | -5.63%67M | 19.05%75M | 16.13%72M | 54.55%85M | 5.97%71M | 5.97%71M |
Restricted cash | -6.36%780M | -16.85%893M | 4.23%1.06B | 0.48%1.27B | 0.48%1.27B | -0.48%833M | 4.47%1.07B | -16.45%1.02B | 5.69%1.26B | 5.69%1.26B |
Other current assets | 239.64%934M | 756.57%848M | 143.06%841M | 152.98%425M | 152.98%425M | 90.97%275M | 6.45%99M | 226.42%346M | 84.62%168M | 84.62%168M |
Total current assets | 40.58%2.61B | 17.87%2.57B | 8.03%2.84B | 10.83%2.58B | 10.83%2.58B | -5.70%1.85B | 11.24%2.18B | 25.61%2.63B | -4.63%2.33B | -4.63%2.33B |
Non current assets | ||||||||||
Net PPE | 10.00%44M | -37.50%35M | -38.33%37M | -25.45%41M | -25.45%41M | -68.75%40M | -56.59%56M | -53.85%60M | -16.67%55M | -16.67%55M |
-Gross PPE | 10.00%44M | -37.50%35M | -38.33%37M | -11.11%96M | -11.11%96M | -68.75%40M | -56.59%56M | -53.85%60M | -6.90%108M | -6.90%108M |
-Accumulated depreciation | ---- | ---- | ---- | -3.77%-55M | -3.77%-55M | ---- | ---- | ---- | -6.00%-53M | -6.00%-53M |
Goodwill and other intangible assets | 1.58%641M | 3.24%638M | 3.08%636M | 1.44%634M | 1.44%634M | 11.68%631M | 17.71%618M | 15.76%617M | 76.06%625M | 76.06%625M |
-Goodwill | 0.00%462M | 0.00%462M | 0.00%462M | 0.00%462M | 0.00%462M | 0.00%462M | 7.44%462M | 6.70%462M | 57.14%462M | 57.14%462M |
-Other intangible assets | 5.92%179M | 12.82%176M | 12.26%174M | 5.52%172M | 5.52%172M | 64.08%169M | 64.21%156M | 55.00%155M | 167.21%163M | 167.21%163M |
Investments and advances | 1.40%145M | 6.85%156M | 13.38%161M | -5.30%143M | -5.30%143M | 0.70%143M | -8.18%146M | -13.94%142M | -10.12%151M | -10.12%151M |
Other non current assets | -1.67%294M | 5.12%308M | 2.08%294M | 3.85%297M | 3.85%297M | 7.17%299M | 6.93%293M | 1.77%288M | 1.78%286M | 1.78%286M |
Total non current assets | 0.99%1.12B | 2.16%1.14B | 1.90%1.13B | -0.18%1.12B | -0.18%1.12B | -0.09%1.11B | 2.39%1.11B | -0.36%1.11B | 28.39%1.12B | 28.39%1.12B |
Total assets | 25.72%3.73B | 12.55%3.7B | 6.21%3.97B | 7.26%3.69B | 7.26%3.69B | -3.67%2.97B | 8.08%3.29B | 16.60%3.74B | 4.05%3.44B | 4.05%3.44B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 63.38%1.51B | 58.26%1.51B | 50.78%1.74B | 27.70%1.54B | 27.70%1.54B | 12.70%923M | 32.59%956M | 32.04%1.15B | 16.36%1.2B | 16.36%1.2B |
-accounts payable | -24.77%82M | -15.00%85M | -6.15%122M | -11.22%87M | -11.22%87M | -10.66%109M | -7.41%100M | 10.17%130M | 13.95%98M | 13.95%98M |
-Total tax payable | 76.62%1.42B | 67.97%1.42B | 59.98%1.61B | 32.29%1.44B | 32.29%1.44B | 18.76%804M | 41.71%846M | 36.27%1.01B | 17.01%1.09B | 17.01%1.09B |
-Other payable | -40.00%6M | -30.00%7M | -58.82%7M | -41.18%10M | -41.18%10M | -50.00%10M | -37.50%10M | 0.00%17M | -5.56%17M | -5.56%17M |
Current accrued expenses | 23.58%566M | 27.69%558M | 29.09%537M | 17.85%515M | 17.85%515M | 10.90%458M | -23.06%437M | -25.85%416M | 18.43%437M | 18.43%437M |
Current debt and capital lease obligation | 500.00%90M | 546.67%97M | -60.45%123M | 720.00%123M | 720.00%123M | 0.00%15M | 0.00%15M | 1,973.33%311M | 36.36%15M | 36.36%15M |
-Current debt | --75M | --84M | -63.05%109M | --109M | --109M | ---- | ---- | --295M | ---- | ---- |
-Current capital lease obligation | 0.00%15M | -13.33%13M | -12.50%14M | -6.67%14M | -6.67%14M | 0.00%15M | 0.00%15M | 6.67%16M | 36.36%15M | 36.36%15M |
Current deferred liabilities | -46.58%39M | -10.26%70M | -61.07%51M | -38.68%65M | -38.68%65M | 35.19%73M | 5.41%78M | 5.65%131M | 9.28%106M | 9.28%106M |
Current liabilities | 43.28%2.44B | 44.29%2.46B | 19.42%2.67B | 23.89%2.46B | 23.89%2.46B | 11.97%1.7B | 7.83%1.71B | 25.00%2.24B | 14.32%1.99B | 14.32%1.99B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.74%1.02B | 90.55%1.01B | 90.04%1.01B | 88.83%1.01B | 88.83%1.01B | 108.75%1.12B | -2.04%529M | -2.03%532M | 0.19%537M | 0.19%537M |
-Long term debt | -8.98%993M | 98.39%984M | 98.39%984M | 98.39%984M | 98.39%984M | 119.96%1.09B | 0.20%496M | 0.20%496M | 0.20%496M | 0.20%496M |
-Long term capital lease obligation | 0.00%30M | -27.27%24M | -25.00%27M | -26.83%30M | -26.83%30M | -26.83%30M | -26.67%33M | -25.00%36M | 0.00%41M | 0.00%41M |
Non current deferred liabilities | 260.00%18M | 85.71%13M | 44.44%13M | 62.50%13M | 62.50%13M | -82.76%5M | -68.18%7M | -65.38%9M | -27.27%8M | -27.27%8M |
Employee benefits | -12.30%107M | -12.30%107M | -5.51%120M | -6.25%120M | -6.25%120M | -5.43%122M | -3.94%122M | -11.19%127M | -5.19%128M | -5.19%128M |
Other non current liabilities | 140.00%12M | 20.00%12M | 50.00%12M | -28.57%5M | -28.57%5M | -28.57%5M | 11.11%10M | -11.11%8M | 0.00%7M | 0.00%7M |
Total non current liabilities | -7.42%1.16B | 70.66%1.14B | 71.01%1.16B | 69.41%1.15B | 69.41%1.15B | 78.49%1.25B | -4.30%668M | -6.24%676M | -1.31%680M | -1.31%680M |
Total liabilities | 21.79%3.6B | 51.71%3.6B | 31.40%3.83B | 35.49%3.62B | 35.49%3.62B | 32.97%2.96B | 4.12%2.38B | 16.02%2.91B | 9.88%2.67B | 9.88%2.67B |
Shareholders'equity | ||||||||||
Share capital | 8.81%1.04B | 9.31%1.02B | 9.45%996M | 8.57%976M | 8.57%976M | 8.54%953M | 8.48%934M | 8.72%910M | 11.26%899M | 11.26%899M |
-common stock | 8.81%1.04B | 9.31%1.02B | 9.45%996M | 8.57%976M | 8.57%976M | 8.54%953M | 8.48%934M | 8.72%910M | 11.26%899M | 11.26%899M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 2.67%-910M | -6,946.15%-916M | -921.69%-848M | -652.94%-896M | -652.94%-896M | -5,400.00%-935M | 84.88%-13M | 37.59%-83M | -260.81%-119M | -260.81%-119M |
Gains losses not affecting retained earnings | 125.00%2M | 16.67%-5M | -150.00%-5M | 60.00%-2M | 60.00%-2M | -60.00%-8M | 50.00%-6M | 77.78%-2M | -400.00%-5M | -400.00%-5M |
Total stockholders'equity | 1,190.00%129M | -89.07%100M | -82.67%143M | -89.94%78M | -89.94%78M | -98.83%10M | 19.92%915M | 18.71%825M | -12.03%775M | -12.03%775M |
Total equity | 1,190.00%129M | -89.07%100M | -82.67%143M | -89.94%78M | -89.94%78M | -98.83%10M | 19.92%915M | 18.71%825M | -12.03%775M | -12.03%775M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data