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 | -63.72%16.91M | -63.72%16.91M | -84.15%11.42M | -26.57%46.02M | -35.05%90.73M | -74.73%46.61M | -74.73%46.61M | -63.24%72.07M | -71.57%62.67M | -41.19%139.71M |
-Cash and cash equivalents | -63.72%16.91M | -63.72%16.91M | -84.15%11.42M | -26.57%46.02M | -35.05%90.73M | -74.73%46.61M | -74.73%46.61M | -63.24%72.07M | -71.57%62.67M | -41.19%139.71M |
Receivables | -7.62%32.85M | -7.62%32.85M | -53.89%34.19M | 29.47%90.48M | 10.26%73.99M | -55.54%35.56M | -55.54%35.56M | -32.44%74.14M | 2.61%69.89M | -22.57%67.11M |
-Accounts receivable | -5.60%32M | -5.60%32M | -31.86%33.86M | 28.04%60.97M | -2.96%52.47M | -39.47%33.9M | -39.47%33.9M | -42.19%49.69M | -5.02%47.62M | -37.61%54.07M |
-Other receivables | -48.68%854K | -48.68%854K | -98.66%327K | 32.54%29.52M | 65.06%21.52M | -93.06%1.66M | -93.06%1.66M | 2.78%24.45M | 23.89%22.27M | --13.04M |
Prepaid assets | -5.06%5.23M | -5.06%5.23M | --5.09M | --4.54M | --6.15M | 0.88%5.51M | 0.88%5.51M | ---- | ---- | ---- |
Restricted cash | --3.65M | --3.65M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other current assets | 10.63%760K | 10.63%760K | -95.11%743K | -95.67%859K | -89.00%1.49M | -91.57%687K | -91.57%687K | --15.18M | --19.86M | --13.59M |
Total current assets | -68.03%59.41M | -68.03%59.41M | 2.50%165.42M | -6.90%141.91M | -21.79%172.37M | -33.16%185.81M | -33.16%185.81M | -50.00%161.39M | -49.69%152.42M | -34.55%220.4M |
Non current assets | ||||||||||
Net PPE | 11.74%10.89M | 11.74%10.89M | -14.93%9.86M | -14.12%9.79M | 43.34%9.17M | 84.24%9.75M | 84.24%9.75M | 150.11%11.6M | 235.21%11.4M | 199.20%6.39M |
-Gross PPE | 23.40%21.52M | 23.40%21.52M | -32.31%19.56M | 19.73%19.09M | 70.00%17.56M | 98.61%17.44M | 98.61%17.44M | 275.40%28.9M | 153.96%15.95M | 96.54%10.33M |
-Accumulated depreciation | -38.17%-10.63M | -38.17%-10.63M | 43.96%-9.7M | -104.53%-9.3M | -113.35%-8.39M | -120.40%-7.69M | -120.40%-7.69M | -465.03%-17.31M | -58.01%-4.55M | -26.17%-3.93M |
Goodwill and other intangible assets | -17.77%112.61M | -17.77%112.61M | -29.32%118.6M | -13.67%151.28M | 29.96%157.27M | 8.55%136.95M | 8.55%136.95M | 27.44%167.79M | 29.64%175.22M | -1.77%121.02M |
-Goodwill | -0.78%53.11M | -0.78%53.11M | -32.25%53.11M | 1.88%79.83M | 71.82%79.83M | 15.12%53.53M | 15.12%53.53M | 68.70%78.39M | 71.13%78.36M | 26.84%46.46M |
-Other intangible assets | -28.68%59.5M | -28.68%59.5M | -26.74%65.49M | -26.24%71.45M | 3.87%77.44M | 4.72%83.42M | 4.72%83.42M | 4.93%89.4M | 8.39%96.87M | -13.87%74.56M |
Investments and advances | -37.59%2.99M | -37.59%2.99M | --2.99M | --2.99M | --4.77M | --4.79M | --4.79M | ---- | ---- | ---- |
Non current accounts receivable | --7.67M | --7.67M | ---- | --10.53M | --10.34M | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 3.93%1.77M | 3.93%1.77M | ---- | ---- | ---- | --1.71M | --1.71M | ---- | ---- | ---- |
Other non current assets | -93.17%2.72M | -93.17%2.72M | 112.04%39.56M | -68.52%5.31M | -61.21%5.73M | 160.54%39.85M | 160.54%39.85M | 73.95%18.66M | 61.41%16.88M | 112.91%14.76M |
Total non current assets | -28.17%138.65M | -28.17%138.65M | -13.65%171.01M | -11.60%179.89M | 31.72%187.27M | 31.55%193.04M | 31.55%193.04M | 34.70%198.04M | 36.56%203.5M | 7.49%142.17M |
Total assets | -47.72%198.06M | -47.72%198.06M | -6.40%336.43M | -9.59%321.8M | -0.81%359.64M | -10.80%378.86M | -10.80%378.86M | -23.49%359.42M | -21.25%355.92M | -22.69%362.57M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -10.66%34.75M | -10.66%34.75M | -28.52%28.96M | 64.70%50.76M | 44.52%54.94M | -30.83%38.9M | -30.83%38.9M | 28.87%40.51M | 2.01%30.82M | -0.86%38.02M |
-accounts payable | -13.88%25.91M | -13.88%25.91M | -43.37%22.94M | 46.14%45.04M | 32.13%50.23M | -41.55%30.08M | -41.55%30.08M | 28.87%40.51M | 2.01%30.82M | -0.86%38.02M |
-Total tax payable | 0.80%5.65M | 0.80%5.65M | --6.02M | --5.72M | --4.71M | 17.30%5.6M | 17.30%5.6M | ---- | ---- | ---- |
-Other payable | -0.50%3.2M | -0.50%3.2M | ---- | ---- | ---- | --3.22M | --3.22M | ---- | ---- | ---- |
Current accrued expenses | 11.71%5.7M | 11.71%5.7M | -92.04%9.44M | -27.97%74.62M | -22.28%85.91M | -95.27%5.11M | -95.27%5.11M | -11.22%118.54M | -2.75%103.61M | -7.37%110.53M |
Current debt and capital lease obligation | 3.52%8.45M | 3.52%8.45M | --39.5M | --9.47M | --9.99M | 286.41%8.16M | 286.41%8.16M | ---- | ---- | ---- |
-Current debt | 33.32%7.75M | 33.32%7.75M | --38.26M | --7.75M | --7.75M | --5.81M | --5.81M | ---- | ---- | ---- |
-Current capital lease obligation | -70.27%698K | -70.27%698K | --1.24M | --1.72M | --2.24M | 11.17%2.35M | 11.17%2.35M | ---- | ---- | ---- |
Current deferred liabilities | -5.91%12.06M | -5.91%12.06M | -51.84%12.85M | 73.93%46.81M | 1,122.45%41.71M | -32.71%12.81M | -32.71%12.81M | 94.86%26.69M | 124.70%26.91M | -57.18%3.41M |
Other current liabilities | ---- | ---- | 31,608.00%158.54M | ---- | 163.16%500K | 1,472.99%126.89M | 1,472.99%126.89M | -93.00%500K | ---- | 41.79%190K |
Current liabilities | -68.23%60.96M | -68.23%60.96M | 33.85%249.29M | 12.59%181.66M | 29.92%197.67M | -0.75%191.87M | -0.75%191.87M | 0.23%186.24M | -5.32%161.34M | -8.22%152.15M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -17.19%111.45M | -17.19%111.45M | -25.66%102.9M | -3.23%133.74M | -2.80%134.12M | -2.31%134.58M | -2.31%134.58M | -29.37%138.42M | -29.38%138.2M | -29.38%137.98M |
-Long term debt | -17.19%111.45M | -17.19%111.45M | -25.66%102.9M | -3.23%133.74M | -2.80%134.12M | -2.31%134.58M | -2.31%134.58M | -29.37%138.42M | -29.38%138.2M | -29.38%137.98M |
Non current deferred liabilities | -43.06%6.39M | -43.06%6.39M | ---- | ---- | ---- | --11.22M | --11.22M | ---- | ---- | ---- |
Non current accrued expenses | 42.18%900K | 42.18%900K | --750K | --600K | ---- | --633K | --633K | ---- | ---- | ---- |
Other non current liabilities | 139.86%2.67M | 139.86%2.67M | -46.12%8.65M | -33.63%11.5M | 10.75%12.98M | -91.93%1.11M | -91.93%1.11M | -6.76%16.06M | 10.74%17.33M | -77.40%11.72M |
Total non current liabilities | -16.92%123.65M | -16.92%123.65M | -27.30%112.3M | -6.23%145.84M | -1.74%147.11M | -1.81%148.84M | -1.81%148.84M | -27.55%154.48M | -26.40%155.53M | -39.45%149.7M |
Total liabilities | -45.82%184.61M | -45.82%184.61M | 6.12%361.59M | 3.35%327.5M | 14.22%344.78M | -1.21%340.71M | -1.21%340.71M | -14.61%340.72M | -16.99%316.87M | -26.91%301.85M |
Shareholders'equity | ||||||||||
Share capital | 7.89%41K | 7.89%41K | 5.41%39K | 5.41%39K | 2.70%38K | 5.56%38K | 5.56%38K | 2.78%37K | 2.78%37K | 2.78%37K |
-common stock | 7.89%41K | 7.89%41K | 5.41%39K | 5.41%39K | 2.70%38K | 5.56%38K | 5.56%38K | 2.78%37K | 2.78%37K | 2.78%37K |
Retained earnings | -8.70%-467.28M | -8.70%-467.28M | -12.89%-499.07M | -14.32%-477.33M | -15.44%-455.09M | -15.79%-429.9M | -15.79%-429.9M | -17.58%-442.07M | -12.51%-417.53M | -3.73%-394.23M |
Paid-in capital | 2.66%480.48M | 2.66%480.48M | 2.83%473.87M | 2.88%471.6M | 3.06%469.71M | 3.74%468.02M | 3.74%468.02M | 3.28%460.83M | 3.99%458.39M | 4.54%455.76M |
Gains losses not affecting retained earnings | 2,240.00%214K | 2,240.00%214K | --0 | 99.40%-11K | 124.82%209K | 86.84%-10K | 86.84%-10K | -116.73%-90K | -489.62%-1.84M | -1,079.07%-842K |
Total stockholders'equity | -64.74%13.45M | -64.74%13.45M | -234.53%-25.16M | -114.58%-5.69M | -75.52%14.87M | -52.23%38.15M | -52.23%38.15M | -73.57%18.7M | -44.39%39.05M | 8.43%60.72M |
Total equity | -64.74%13.45M | -64.74%13.45M | -234.53%-25.16M | -114.58%-5.69M | -75.52%14.87M | -52.23%38.15M | -52.23%38.15M | -73.57%18.7M | -44.39%39.05M | 8.43%60.72M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |