(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 | 9.23%821.22M | 16.64%764M | 7.43%756.31M | 10.14%776.48M | 10.14%776.48M | 1.16%751.86M | -12.82%655M | -6.13%704M | -3.95%704.98M | -3.95%704.98M |
-Cash and cash equivalents | 5.21%775.22M | 14.20%748M | 5.16%740.31M | 7.98%761.22M | 7.98%761.22M | -0.86%736.86M | -12.82%655M | -6.13%704M | -3.95%704.98M | -3.95%704.98M |
-Short-term investments | 206.67%46M | --16M | --16M | --15.27M | --15.27M | --15M | ---- | ---- | --0 | --0 |
Receivables | -38.49%171M | -21.80%226M | 3.51%295M | 4.36%250.6M | 4.36%250.6M | 36.95%278M | 5.09%289M | 69.64%285M | 126.35%240.13M | 126.35%240.13M |
-Accounts receivable | -38.49%171M | -21.80%226M | 3.51%295M | 11.72%73.52M | 11.72%73.52M | 36.95%278M | 5.09%289M | 69.64%285M | 25.04%65.81M | 25.04%65.81M |
-Taxes receivable | ---- | ---- | ---- | 1.40%161.36M | 1.40%161.36M | ---- | ---- | ---- | 211.04%159.12M | 211.04%159.12M |
-Other receivables | ---- | ---- | ---- | 3.72%16.6M | 3.72%16.6M | ---- | ---- | ---- | 449.69%16.01M | 449.69%16.01M |
-Recievables adjustments allowances | ---- | ---- | ---- | -8.41%-877K | -8.41%-877K | ---- | ---- | ---- | -31.54%-809K | -31.54%-809K |
Inventory | 1.49%17.25M | -4.95%16.16M | 6.67%16M | 2.28%16.12M | 2.28%16.12M | 16.93%17M | 13.57%17M | 15.38%15M | 9.45%15.76M | 9.45%15.76M |
Prepaid assets | 168.67%223M | 181.69%200M | 177.78%150M | 99.03%187.14M | 99.03%187.14M | -17.82%83M | -36.04%71M | -50.46%54M | -19.89%94.03M | -19.89%94.03M |
Restricted cash | -25.06%9.15M | --10.27M | --12.02M | 88.21%12.94M | 88.21%12.94M | 81.03%12.21M | ---- | ---- | -4.04%6.87M | -4.04%6.87M |
Other current assets | 18.92%59.38M | 37.99%56.58M | 16.27%47.67M | 24.13%4.37M | 24.13%4.37M | 10,457.08%49.94M | 292,757.14%41M | 4,200.00%41M | --3.52M | --3.52M |
Total current assets | 9.23%1.3B | 18.64%1.27B | 16.20%1.28B | 17.03%1.25B | 17.03%1.25B | 11.51%1.19B | -7.50%1.07B | 5.77%1.1B | 8.90%1.07B | 8.90%1.07B |
Non current assets | ||||||||||
Net PPE | 14.82%3.45B | 17.29%3.39B | 20.07%3.33B | 18.17%3.14B | 18.17%3.14B | 16.71%3B | 12.80%2.89B | 16.52%2.77B | 12.14%2.66B | 12.14%2.66B |
-Gross PPE | 14.82%3.45B | 17.29%3.39B | 20.07%3.33B | 20.66%3.55B | 20.66%3.55B | 16.71%3B | 12.80%2.89B | 16.52%2.77B | 17.19%2.95B | 17.19%2.95B |
-Accumulated depreciation | ---- | ---- | ---- | -43.82%-411.79M | -43.82%-411.79M | ---- | ---- | ---- | -101.67%-286.33M | -101.67%-286.33M |
Goodwill and other intangible assets | 57.14%22M | 61.54%21M | 50.00%18M | 27.46%16.22M | 27.46%16.22M | 27.27%14M | 8.33%13M | 0.00%12M | 0.74%12.73M | 0.74%12.73M |
-Other intangible assets | ---- | --21M | --18M | 27.46%16.22M | 27.46%16.22M | ---- | ---- | ---- | 0.74%12.73M | 0.74%12.73M |
Financial assets | --0 | 0.00%1M | -50.00%1M | 6.18%1.68M | 6.18%1.68M | 0.00%2M | -50.00%1M | 0.00%2M | 13.38%1.59M | 13.38%1.59M |
Non current deferred assets | -2.85%239M | -1.19%249M | -6.10%231M | 13.47%236.03M | 13.47%236.03M | -0.81%246M | 29.90%252M | 53.75%246M | 47.24%208.01M | 47.24%208.01M |
Non current prepaid assets | -14.86%441M | -15.68%441M | -2.82%483M | -4.52%462M | -4.52%462M | 7.92%518M | 14.69%523M | 10.69%497M | 6.26%483.88M | 6.26%483.88M |
Other non current assets | 19.44%43M | 16.22%43M | 16.22%43M | 10.44%39.4M | 10.44%39.4M | 5.88%36M | 19.35%37M | 48.00%37M | 54.59%35.68M | 54.59%35.68M |
Total non current assets | 9.79%4.19B | 11.54%4.14B | 15.09%4.1B | 14.60%3.9B | 14.60%3.9B | 14.07%3.82B | 14.09%3.72B | 17.81%3.57B | 13.18%3.4B | 13.18%3.4B |
Total assets | 9.64%5.49B | 13.13%5.42B | 15.35%5.38B | 15.18%5.15B | 15.18%5.15B | 13.45%5.01B | 8.42%4.79B | 14.76%4.67B | 12.12%4.47B | 12.12%4.47B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -19.27%444M | -5.90%494M | -1.97%497M | 19.97%520.13M | 19.97%520.13M | 54.06%550M | 22.95%525M | 82.37%507M | 70.63%433.53M | 70.63%433.53M |
-accounts payable | -27.94%178M | 11.76%209M | 1.13%179M | 20.02%233.86M | 20.02%233.86M | 51.53%247M | 20.65%187M | 142.47%177M | 80.15%194.86M | 80.15%194.86M |
-Total tax payable | -12.21%266M | -15.68%285M | -3.64%318M | 20.69%270.43M | 20.69%270.43M | 56.19%303M | 24.26%338M | 60.98%330M | 65.52%224.07M | 65.52%224.07M |
-Due to related parties current | ---- | ---- | ---- | 8.45%15.85M | 8.45%15.85M | ---- | ---- | ---- | 38.52%14.61M | 38.52%14.61M |
Current accrued expenses | 31.90%215M | 31.43%184M | 6.77%205M | -12.39%159.06M | -12.39%159.06M | -33.74%163M | -47.17%140M | -13.90%192M | 4.08%181.55M | 4.08%181.55M |
Current debt and capital lease obligation | 29.19%686M | 36.13%682M | 27.00%635M | 32.43%592.99M | 32.43%592.99M | 28.88%531M | 51.82%501M | 17.65%500M | -6.86%447.77M | -6.86%447.77M |
-Current debt | 81.21%299M | 116.67%325M | 67.74%260M | 96.43%220.29M | 96.43%220.29M | 89.66%165M | 206.12%150M | 13.14%155M | -43.04%112.15M | -43.04%112.15M |
-Current capital lease obligation | 5.74%387M | 1.71%357M | 8.70%375M | 11.05%372.7M | 11.05%372.7M | 12.62%366M | 24.91%351M | 19.79%345M | 18.24%335.62M | 18.24%335.62M |
Current deferred liabilities | -1.70%405M | 2.91%459M | -11.26%394M | -1.25%347.11M | -1.25%347.11M | 5.91%412M | 6.70%446M | 19.03%444M | 14.25%351.49M | 14.25%351.49M |
Other current liabilities | 60.00%24M | -70.00%6M | 116.67%13M | -57.34%2.3M | -57.34%2.3M | 15.38%15M | -4.76%20M | -80.00%6M | -84.41%5.4M | -84.41%5.4M |
Current liabilities | 6.16%1.77B | 11.83%1.83B | 5.76%1.74B | 14.22%1.62B | 14.22%1.62B | 17.93%1.67B | 11.70%1.63B | 24.08%1.65B | 13.44%1.42B | 13.44%1.42B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 6.29%3.04B | 12.04%2.96B | 18.65%3.03B | 16.48%2.95B | 16.48%2.95B | 14.91%2.86B | 5.26%2.64B | 13.12%2.55B | 13.31%2.53B | 13.31%2.53B |
-Long term debt | 9.70%441M | 63.87%313M | 156.38%382M | 168.99%432.78M | 168.99%432.78M | 159.35%402M | 24.03%191M | 41.90%149M | 48.92%160.89M | 48.92%160.89M |
-Long term capital lease obligation | 5.74%2.6B | 8.00%2.65B | 10.11%2.65B | 6.14%2.52B | 6.14%2.52B | 5.31%2.46B | 4.03%2.45B | 11.72%2.4B | 11.50%2.37B | 11.50%2.37B |
Non current deferred liabilities | --16M | 0.00%16M | 14.29%16M | 50.16%15.71M | 50.16%15.71M | --0 | 60.00%16M | -12.50%14M | -6.51%10.46M | -6.51%10.46M |
Non current accrued expenses | -42.86%8M | -28.57%10M | -20.00%12M | 1.75%13.52M | 1.75%13.52M | --14M | --14M | --15M | 800.54%13.28M | 800.54%13.28M |
Employee benefits | 0.00%14M | 7.14%15M | 25.00%15M | 33.28%14.64M | 33.28%14.64M | 40.00%14M | 250.00%14M | 200.00%12M | 176.89%10.99M | 176.89%10.99M |
Other non current liabilities | 0.31%320M | 2.33%307M | 11.58%289M | 17.16%286.41M | 17.16%286.41M | 35.17%319M | 34.53%300M | 28.86%259M | 46.44%244.45M | 46.44%244.45M |
Total non current liabilities | 5.96%3.4B | 10.79%3.31B | 17.81%3.36B | 16.66%3.28B | 16.66%3.28B | 16.70%3.21B | 8.70%2.99B | 15.14%2.85B | 16.25%2.81B | 16.25%2.81B |
Total liabilities | 6.03%5.17B | 11.15%5.13B | 13.40%5.1B | 15.84%4.9B | 15.84%4.9B | 17.12%4.88B | 9.75%4.62B | 18.26%4.5B | 15.29%4.23B | 15.29%4.23B |
Shareholders'equity | ||||||||||
Share capital | 0.00%248M | 0.00%248M | 0.00%248M | 0.00%248.28M | 0.00%248.28M | 0.00%248M | 0.00%248M | 0.00%248M | 0.00%248.28M | 0.00%248.28M |
-common stock | 0.00%248M | 0.00%248M | 0.00%248M | 0.00%248.28M | 0.00%248.28M | 0.00%248M | 0.00%248M | 0.00%248M | 0.00%248.28M | 0.00%248.28M |
Retained earnings | 74.23%-67M | 52.94%-104M | 49.34%-115M | 5.02%-148.08M | 5.02%-148.08M | -94.03%-260M | -27.01%-221M | -81.60%-227M | -106.01%-155.9M | -106.01%-155.9M |
Paid-in capital | 0.35%285M | -0.35%284M | -0.35%283M | -0.40%282.04M | -0.40%282.04M | 0.35%284M | 0.71%285M | 0.71%284M | 0.76%283.17M | 0.76%283.17M |
Less: Treasury stock | -7.69%12M | 0.00%12M | -7.69%12M | -10.19%11.56M | -10.19%11.56M | 30.00%13M | 20.00%12M | 44.44%13M | 48.71%12.87M | 48.71%12.87M |
Gains losses not affecting retained earnings | -4.69%-134M | -1.56%-130M | 0.78%-127M | -0.11%-128.09M | -0.11%-128.09M | 6.57%-128M | 6.57%-128M | 7.25%-128M | 2.96%-127.95M | 2.96%-127.95M |
Total stockholders'equity | 144.27%320M | 66.28%286M | 68.90%277M | 3.35%242.59M | 3.35%242.59M | -47.60%131M | -18.10%172M | -36.43%164M | -25.04%234.74M | -25.04%234.74M |
Total equity | 144.27%320M | 66.28%286M | 68.90%277M | 3.35%242.59M | 3.35%242.59M | -47.60%131M | -18.10%172M | -36.68%164M | -25.04%234.74M | -25.04%234.74M |
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 with Explanatory Notes | -- |
No Data
No Data