(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 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 46.88%9.4M | 69.49%10M | 117.31%11.3M | 117.31%11.3M | 71.11%7.7M | 82.86%6.4M | 180.95%5.9M | -18.75%5.2M | -18.75%5.2M | -58.61%4.5M |
-Cash and cash equivalents | 46.88%9.4M | 69.49%10M | 117.31%11.3M | 117.31%11.3M | 71.11%7.7M | 82.86%6.4M | 180.95%5.9M | -18.75%5.2M | -18.75%5.2M | -58.61%4.5M |
-Accounts receivable | 67.14%35.1M | 129.59%38.8M | 22.83%15.6M | 22.83%15.6M | 90.50%38.1M | 3.96%21M | 21.58%16.9M | 62.82%12.7M | 62.82%12.7M | 33.46%20M |
-Taxes receivable | ---- | ---- | 0.00%300K | 0.00%300K | ---- | ---- | ---- | -72.73%300K | -72.73%300K | ---- |
-Other receivables | 50.00%900K | 50.00%900K | 155.79%24.3M | 155.79%24.3M | 37.50%1.1M | -33.33%600K | -40.00%600K | 17.28%9.5M | 17.28%9.5M | -6.66%800K |
Inventory | 33.33%9.2M | 22.95%7.5M | 37.50%7.7M | 37.50%7.7M | 18.33%7.1M | 6.15%6.9M | 15.09%6.1M | 12.00%5.6M | 12.00%5.6M | 38.41%6M |
Other current assets | --100K | --100K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 56.73%54.7M | 94.24%57.3M | 77.78%59.2M | 77.78%59.2M | 72.52%54M | 12.22%34.9M | 32.29%29.5M | 17.25%33.3M | 17.25%33.3M | 0.81%31.3M |
Non current assets | ||||||||||
Net PPE | 15.64%261.7M | 23.68%258.5M | 26.12%264.6M | 26.12%264.6M | 24.19%263.9M | 5.40%226.3M | -0.43%209M | 0.19%209.8M | 0.19%209.8M | 7.19%212.5M |
-Gross PPE | 15.64%261.7M | 23.68%258.5M | 23.66%542.5M | 23.66%542.5M | 24.19%263.9M | 5.40%226.3M | -0.43%209M | 10.92%438.7M | 10.92%438.7M | 7.19%212.5M |
-Accumulated depreciation | ---- | ---- | -21.41%-277.9M | -21.41%-277.9M | ---- | ---- | ---- | -23.00%-228.9M | -23.00%-228.9M | ---- |
Goodwill and other intangible assets | 25.46%233.6M | 27.83%225.5M | 27.18%227.4M | 27.18%227.4M | 28.35%228.2M | 6.40%186.2M | -0.45%176.4M | 0.73%178.8M | 0.73%178.8M | 0.19%177.8M |
-Goodwill | 23.47%183.6M | 29.02%180.5M | 28.60%181.2M | 28.60%181.2M | 29.63%181.1M | 8.62%148.7M | 1.52%139.9M | 2.77%140.9M | 2.77%140.9M | 2.83%139.7M |
-Other intangible assets | 33.33%50M | 23.29%45M | 21.90%46.2M | 21.90%46.2M | 23.62%47.1M | -1.57%37.5M | -7.36%36.5M | -6.19%37.9M | -6.19%37.9M | -8.44%38.1M |
Total non current assets | 15.71%513.3M | 20.49%503.9M | 23.12%517M | 23.12%517M | 21.88%520.8M | 2.26%443.6M | -3.37%418.2M | -2.55%419.9M | -2.55%419.9M | 1.10%427.3M |
Total assets | 18.68%567.9M | 25.35%561.2M | 27.18%576.4M | 27.18%576.4M | 25.39%574.9M | 2.93%478.5M | -1.60%447.7M | -1.33%453.2M | -1.33%453.2M | 1.06%458.5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 48.40%102.1M | 41.96%83.9M | 41.32%44.8M | 41.32%44.8M | 39.86%81.4M | 13.16%68.8M | 8.24%59.1M | 12.01%31.7M | 12.01%31.7M | 28.93%58.2M |
-accounts payable | 50.69%98.1M | 44.39%81M | 54.67%33.1M | 54.67%33.1M | 41.42%77.5M | 13.61%65.1M | 7.47%56.1M | -0.47%21.4M | -0.47%21.4M | 21.40%54.8M |
-Total tax payable | 8.11%4M | -3.33%2.9M | 0.00%2.3M | 0.00%2.3M | 14.71%3.9M | 5.71%3.7M | 25.00%3M | 0.00%2.3M | 0.00%2.3M | --3.4M |
-Other payable | ---- | ---- | 17.50%9.4M | 17.50%9.4M | ---- | ---- | ---- | 77.78%8M | 77.78%8M | ---- |
Current provisions | ---- | ---- | ---- | ---- | --100K | --100K | --100K | 0.00%100K | 0.00%100K | ---- |
Current debt and capital lease obligation | 16.67%39.2M | 20.68%39.1M | 35.39%81.1M | 35.39%81.1M | -39.84%37.9M | -45.81%33.6M | 8.36%32.4M | -20.98%59.9M | -20.98%59.9M | -10.16%63M |
-Current debt | ---- | ---- | 46.05%42.5M | 46.05%42.5M | ---- | ---- | ---- | -37.28%29.1M | -37.28%29.1M | -22.06%32.6M |
-Current capital lease obligation | 16.67%39.2M | 20.68%39.1M | 25.32%38.6M | 25.32%38.6M | 24.67%37.9M | 13.51%33.6M | 8.36%32.4M | 4.76%30.8M | 4.76%30.8M | 7.41%30.4M |
Other current liabilities | ---- | ---- | 41.67%1.7M | 41.67%1.7M | ---- | ---- | ---- | 100.00%1.2M | 100.00%1.2M | ---- |
Current liabilities | 35.81%184.3M | 37.42%166M | 37.55%165.2M | 37.55%165.2M | 24.82%160.4M | 8.39%135.7M | -11.05%120.8M | -6.25%120.1M | -6.25%120.1M | 5.90%128.5M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 15.58%174.3M | 25.77%170.8M | 18.48%279.5M | 18.48%279.5M | -25.44%175M | -37.84%150.8M | -3.28%135.8M | -6.69%235.9M | -6.69%235.9M | -7.64%234.7M |
-Long term debt | ---- | ---- | 6.43%104.3M | 6.43%104.3M | ---- | ---- | ---- | -13.43%98M | -13.43%98M | -24.69%93M |
-Long term capital lease obligation | 15.58%174.3M | 25.77%170.8M | 27.05%175.2M | 27.05%175.2M | 23.50%175M | 3.43%150.8M | -3.28%135.8M | -1.22%137.9M | -1.22%137.9M | 8.48%141.7M |
Other non current liabilities | ---- | 0.00%100K | ---- | ---- | ---100K | ---- | --100K | -200.00%-100K | -200.00%-100K | ---- |
Total non current liabilities | 8.78%291.1M | 18.07%289.5M | 21.27%304.5M | 21.27%304.5M | 25.73%310.3M | 5.11%267.6M | -3.31%245.2M | -4.09%251.1M | -4.09%251.1M | -7.32%246.8M |
Total liabilities | 17.88%475.4M | 24.45%455.5M | 26.54%469.7M | 26.54%469.7M | 25.42%470.7M | 6.19%403.3M | -6.01%366M | -4.80%371.2M | -4.80%371.2M | -3.18%375.3M |
Shareholders'equity | ||||||||||
Share capital | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 33.33%200K |
-common stock | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 0.00%200K | 33.33%200K |
Retained earnings | 112.50%200K | 4.65%4.5M | 54.55%6.8M | 54.55%6.8M | -39.68%3.8M | -115.53%-1.6M | 104.76%4.3M | -24.14%4.4M | -24.14%4.4M | 36.31%6.3M |
Other equity interest | 1.99%71.6M | 2.28%71.7M | 1.99%71.6M | 1.99%71.6M | 2.14%71.7M | 1.89%70.2M | 19.42%70.1M | 20.21%70.2M | 20.21%70.2M | 20.15%70.2M |
Total stockholders'equity | 4.36%71.8M | 2.28%76.3M | 4.28%78M | 4.28%78M | -1.30%75.7M | -13.35%68.8M | 22.30%74.6M | 16.15%74.8M | 16.15%74.8M | 21.37%76.7M |
Noncontrolling interests | 223.44%20.7M | 314.08%29.4M | 298.61%28.7M | 298.61%28.7M | 338.46%28.5M | 12.28%6.4M | 54.35%7.1M | 44.00%7.2M | 44.00%7.2M | 126.78%6.5M |
Total equity | 23.01%92.5M | 29.38%105.7M | 30.12%106.7M | 30.12%106.7M | 25.24%104.2M | -11.63%75.2M | 24.54%81.7M | 18.16%82M | 18.16%82M | 25.94%83.2M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data