Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Precision Drilling
PDS
5
New Fortress Energy
NFE
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -31.67%59.43M | -31.67%59.43M | -38.55%59.38M | -44.52%57.23M | -39.26%69.01M | -1.45%86.98M | -1.45%86.98M | 486,764.51%96.63M | --103.15M | --113.61M |
-Cash and cash equivalents | 68.71%27.6M | 68.71%27.6M | 28.20%27.24M | -0.92%20.79M | -16.79%19.06M | -51.01%16.36M | -51.01%16.36M | 106,943.89%21.25M | --20.99M | --22.91M |
-Short-term investments | -54.92%31.84M | -54.92%31.84M | -57.36%32.15M | -55.66%36.43M | -44.93%49.95M | 28.70%70.63M | 28.70%70.63M | --75.38M | --82.16M | --90.7M |
Receivables | 37.15%5.27M | 37.15%5.27M | -43.05%3.5M | -20.15%6.88M | 122.37%4.05M | -87.31%3.84M | -87.31%3.84M | --6.14M | 5.27%8.61M | --1.82M |
-Accounts receivable | 37.15%5.27M | 37.15%5.27M | -43.05%3.5M | -20.15%6.88M | 122.37%4.05M | -87.31%3.84M | -87.31%3.84M | --6.14M | 5.27%8.61M | --1.82M |
Other current assets | -15.76%3.43M | -15.76%3.43M | -8.57%3.73M | -23.47%3.2M | -35.21%3.67M | -36.29%4.07M | -36.29%4.07M | --4.08M | 5.29%4.18M | --5.66M |
Total current assets | -28.20%68.14M | -28.20%68.14M | -37.66%66.61M | -41.95%67.3M | -36.64%76.72M | -24.05%94.9M | -24.05%94.9M | 25,107.85%106.85M | 776.28%115.94M | --121.08M |
Non current assets | ||||||||||
Net PPE | -12.72%33.28M | -12.72%33.28M | -10.92%34.67M | -9.61%36.2M | -7.36%37.32M | -8.03%38.13M | -8.03%38.13M | --38.91M | 5.12%40.05M | --40.29M |
-Gross PPE | -1.76%46.18M | -1.76%46.18M | -0.42%46.62M | 0.01%47.16M | 1.61%47.21M | 0.77%47.01M | 0.77%47.01M | --46.82M | 10.68%47.16M | --46.46M |
-Accumulated depreciation | -45.35%-12.9M | -45.35%-12.9M | -51.28%-11.95M | -54.27%-10.96M | -60.20%-9.89M | -71.09%-8.88M | -71.09%-8.88M | ---7.9M | -57.63%-7.1M | ---6.17M |
Goodwill and other intangible assets | -7.27%222.04M | -7.27%222.04M | -6.04%228.1M | -5.86%231.49M | -4.95%236.03M | -4.69%239.45M | -4.69%239.45M | --242.75M | -2.82%245.9M | --248.33M |
-Goodwill | 0.00%83.98M | 0.00%83.98M | 0.00%83.98M | 0.00%83.98M | 0.00%83.98M | 0.00%83.98M | 0.00%83.98M | --83.98M | 0.00%83.98M | --83.98M |
-Other intangible assets | -11.20%138.06M | -11.20%138.06M | -9.23%144.12M | -8.90%147.51M | -7.48%152.06M | -7.04%155.47M | -7.04%155.47M | --158.77M | -4.22%161.92M | --164.36M |
Other non current assets | -23.50%2.1M | -23.50%2.1M | -31.72%2.18M | -32.25%2.27M | -25.57%2.49M | -23.30%2.75M | -23.30%2.75M | -98.65%3.19M | 130.60%3.35M | --3.34M |
Total non current assets | -8.17%257.42M | -8.17%257.42M | -6.99%264.95M | -6.68%269.96M | -5.52%275.84M | -5.38%280.32M | -5.38%280.32M | 20.10%284.86M | -1.40%289.3M | --291.96M |
Total assets | -13.24%325.56M | -13.24%325.56M | -15.36%331.55M | -16.77%337.26M | -14.64%352.56M | -10.92%375.23M | -10.92%375.23M | 64.85%391.71M | 32.16%405.24M | --413.04M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -59.31%2.3M | -59.31%2.3M | -63.71%2.63M | -53.28%3.31M | -32.14%4.05M | -12.56%5.65M | -12.56%5.65M | 13.23%7.24M | -3.91%7.09M | --5.97M |
-accounts payable | -47.93%2.3M | -47.93%2.3M | -12.55%2.19M | 19.08%2.81M | 43.10%3.56M | 48.47%4.41M | 48.47%4.41M | -60.32%2.5M | -68.05%2.36M | --2.49M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.46M | --3.46M | --3.49M |
-Other payable | ---- | ---- | -65.70%439K | -60.55%505K | --496K | --1.23M | --1.23M | --1.28M | --1.28M | ---- |
Current accrued expenses | -18.07%467K | -18.07%467K | -46.21%305K | -31.73%269K | -78.90%299K | -59.37%570K | -59.37%570K | -62.97%567K | -65.13%394K | --1.42M |
Current debt and capital lease obligation | 8.49%3.78M | 8.49%3.78M | 8.66%3.75M | 4.10%3.56M | 44.10%3.52M | 95.84%3.49M | 95.84%3.49M | 360.27%3.45M | 178.26%3.42M | --2.44M |
-Current capital lease obligation | 8.49%3.78M | 8.49%3.78M | 8.66%3.75M | 4.10%3.56M | 44.10%3.52M | 95.84%3.49M | 95.84%3.49M | --3.45M | 178.26%3.42M | --2.44M |
Current deferred liabilities | -65.87%2.34M | -65.87%2.34M | -66.03%2.51M | -59.96%2.91M | -19.69%5.53M | -16.56%6.85M | -16.56%6.85M | --7.38M | -28.71%7.27M | --6.89M |
Other current liabilities | -44.17%737K | -44.17%737K | -68.63%574K | -83.56%471K | -52.58%1.18M | -67.61%1.32M | -67.61%1.32M | 14.70%1.83M | 25.99%2.87M | --2.5M |
Current liabilities | -34.73%15.09M | -34.73%15.09M | -42.53%14.4M | -41.61%14.15M | -19.18%17.52M | -11.17%23.12M | -11.17%23.12M | 144.07%25.06M | 1.13%24.24M | --21.68M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -12.20%19.38M | -12.20%19.38M | -11.60%20.09M | -10.06%20.78M | -8.54%21.42M | -8.08%22.08M | -8.08%22.08M | --22.72M | -9.09%23.1M | --23.42M |
-Long term capital lease obligation | -12.20%19.38M | -12.20%19.38M | -11.60%20.09M | -10.06%20.78M | -8.54%21.42M | -8.08%22.08M | -8.08%22.08M | --22.72M | -9.09%23.1M | --23.42M |
Non current deferred liabilities | -80.10%2.43M | -80.10%2.43M | -73.63%4.17M | -66.56%6.91M | -61.50%9.02M | -52.40%12.22M | -52.40%12.22M | 293.04%15.82M | -19.54%20.67M | --23.42M |
Other non current liabilities | -67.86%1.04M | -67.86%1.04M | -67.26%1.16M | -63.73%1.24M | -13.90%3.21M | -21.81%3.23M | -21.81%3.23M | --3.56M | -25.90%3.42M | --3.73M |
Total non current liabilities | -39.10%22.85M | -39.10%22.85M | -39.61%25.42M | -38.70%28.93M | -33.46%33.64M | -30.27%37.52M | -30.27%37.52M | 945.94%42.1M | -15.31%47.19M | --50.56M |
Total liabilities | -37.43%37.94M | -37.43%37.94M | -40.70%39.83M | -39.69%43.08M | -29.18%51.16M | -24.05%60.64M | -24.05%60.64M | 369.89%67.16M | -10.36%71.43M | --72.24M |
Shareholders'equity | ||||||||||
Share capital | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | -99.99%12K | --12K | --12K |
-common stock | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | 0.00%12K | -99.99%12K | --12K | --12K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -157.58%-101.4M | -157.58%-101.4M | -248.95%-88.33M | -651.45%-71.96M | -1,232.14%-58.33M | -449.87%-39.37M | -449.87%-39.37M | -82.52%-25.31M | ---9.58M | --5.15M |
Paid-in capital | 9.92%388.98M | 9.92%388.98M | 8.60%380M | 6.62%366.15M | 7.18%359.73M | 7.21%353.89M | 7.21%353.89M | --349.9M | --343.42M | --335.63M |
Gains losses not affecting retained earnings | -46.00%27K | -46.00%27K | 200.00%49K | 48.98%-25K | -342.86%-17K | 455.56%50K | 455.56%50K | ---49K | ---49K | --7K |
Total stockholders'equity | -8.57%287.62M | -8.57%287.62M | -10.11%291.73M | -11.87%294.18M | -11.56%301.39M | -7.85%314.59M | -7.85%314.59M | 45.33%324.55M | 47.09%333.81M | --340.8M |
Total equity | -8.57%287.62M | -8.57%287.62M | -10.11%291.73M | -11.87%294.18M | -11.56%301.39M | -7.85%314.59M | -7.85%314.59M | 45.33%324.55M | 47.09%333.81M | --340.8M |
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 | -- | -- | -- | -- |