(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 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -5.84%107.91M | -4.76%103.15M | -4.76%103.15M | -9.71%98.85M | -15.55%68.4M | 4.42%114.61M | 5.68%108.3M | 5.68%108.3M | -50.43%109.48M | -64.80%80.99M |
-Cash and cash equivalents | -5.84%107.91M | -4.76%103.15M | -4.76%103.15M | -9.71%98.85M | -15.55%68.4M | 4.42%114.61M | 5.68%108.3M | 5.68%108.3M | -50.43%109.48M | -64.80%80.99M |
-Accounts receivable | -1.88%170.21M | 13.88%182.67M | 13.88%182.67M | 25.51%213.96M | 9.53%178.13M | 13.65%173.48M | 56.83%160.41M | 56.83%160.41M | 33.90%170.47M | 33.87%162.63M |
Holding assets for sale | --53.19M | --22.15M | --22.15M | --29.84M | ---- | ---- | --0 | --0 | ---- | ---- |
Total current assets | 18.86%1.59B | 17.01%1.54B | 17.01%1.54B | 12.26%1.47B | -2.73%1.29B | -2.74%1.33B | 33.95%1.32B | 33.95%1.32B | 45.32%1.31B | 29.07%1.33B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -8.79%-113.92M | -8.79%-113.92M | ---- | ---- | ---- | -20.05%-104.72M | -20.05%-104.72M | ---- | ---- |
-Long term equity investment | -0.08%1.02B | 1.95%1.03B | 1.95%1.03B | 11.52%1B | 23.06%981.55M | 30.74%1.02B | 41.84%1.01B | 41.84%1.01B | 46.71%898.39M | 31.97%797.64M |
-Including:Held to maturity investments | --2.23M | 116.43%2.32M | 116.43%2.32M | --714K | --1.67M | ---- | --1.07M | --1.07M | ---- | ---- |
Financial assets | -56.04%1.44M | -21.13%3.92M | -21.13%3.92M | -10.17%4.9M | 51.36%5.02M | 149.50%3.28M | --4.97M | --4.97M | --5.46M | --3.32M |
Non current note receivables | -14.60%34.08M | -13.52%35.44M | -13.52%35.44M | -5.51%38.69M | -3.55%39.01M | -1.17%39.9M | 0.25%40.98M | 0.25%40.98M | 221.36%40.95M | 226.34%40.45M |
-Goodwill | 1.29%761.48M | 5.84%780.4M | 5.84%780.4M | 13.99%773.98M | 18.90%772.56M | 24.90%751.8M | 23.05%737.35M | 23.05%737.35M | 54.14%678.96M | 52.99%649.73M |
Regulatory assets | 8.91%238.98M | 12.15%244.38M | 12.15%244.38M | 26.85%275.06M | 14.94%231.37M | 16.97%219.42M | 63.94%217.9M | 63.94%217.9M | 47.11%216.85M | 52.50%201.29M |
Non current deferred assets | --844K | -6.09%864K | -6.09%864K | --877K | --891K | ---- | --920K | --920K | ---- | ---- |
Total assets | 87.71%60.25M | 7.39%47.53M | 7.39%47.53M | 34.34%47.05M | 41.64%40.88M | 15.73%32.1M | 109.18%44.26M | 109.18%44.26M | --35.02M | --28.86M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 20.67%1.27B | 17.92%1.2B | 17.92%1.2B | 15.48%1.13B | -1.03%1.06B | -2.06%1.06B | 39.04%1.02B | 39.04%1.02B | 64.76%979.28M | 46.71%1.07B |
-Current debt | 21.27%1.25B | 18.36%1.18B | 18.36%1.18B | 15.65%1.1B | -1.36%1.03B | -2.37%1.03B | 40.15%993.03M | 40.15%993.03M | 67.16%952.68M | 47.93%1.04B |
-Current capital lease obligation | -1.01%28.22M | 2.32%28.41M | 2.32%28.41M | 9.26%29.07M | 12.19%29.15M | 10.44%28.5M | 8.45%27.77M | 8.45%27.77M | 8.77%26.6M | 10.19%25.98M |
-accounts payable | -25.66%60.19M | -16.36%75.08M | -16.36%75.08M | -11.70%94.85M | -38.09%65.05M | -22.26%80.97M | -4.51%89.77M | -4.51%89.77M | 29.28%107.41M | 18.79%105.07M |
-Total tax payable | 2.18%1.1B | 3.84%1.12B | 3.84%1.12B | 11.08%1.06B | 22.28%1.04B | 28.57%1.07B | 36.70%1.07B | 36.70%1.07B | 47.87%954.95M | 34.80%850.94M |
-Other payable | -8.75%13.27M | -8.47%14.5M | -8.47%14.5M | -24.60%13.11M | -23.78%13.11M | -7.20%14.55M | -7.97%15.84M | -7.97%15.84M | 14.77%17.39M | 12.55%17.2M |
Current accrued expenses | 1.52%69.16M | 44.02%87.45M | 44.02%87.45M | 16.11%75.92M | 33.13%71.43M | 41.92%68.12M | 51.75%60.72M | 51.75%60.72M | 55.62%65.38M | 35.51%53.66M |
Current liabilities | 13.30%1.51B | 14.01%1.48B | 14.01%1.48B | 11.58%1.43B | -7.82%1.33B | 1.23%1.34B | 36.06%1.3B | 36.06%1.3B | 62.01%1.28B | 53.28%1.44B |
Non current liabilities | ||||||||||
-Long term debt | 1.62%467.27M | 2.60%469.01M | 2.60%469.01M | 5.19%461.64M | 9.15%462.08M | 9.12%459.82M | 7.00%457.11M | 7.00%457.11M | 19.84%438.86M | 18.44%423.36M |
Non current accrued expenses | 1.77%774.06M | 5.58%783.37M | 5.58%783.37M | 9.70%763.18M | 18.34%781.65M | 23.54%760.57M | 19.84%741.96M | 19.84%741.96M | 34.10%695.7M | 28.36%660.52M |
Derivative product liabilities | 1,132.87%26.59M | 196.18%27.22M | 196.18%27.22M | -73.49%3.04M | -62.52%2.92M | 29.94%2.16M | 2.59%9.19M | 2.59%9.19M | -11.43%11.47M | -46.84%7.78M |
Long term provisions | -1.48%551.56M | 1.41%562.18M | 1.41%562.18M | 17.56%540.21M | 38.79%519.48M | 56.16%559.84M | 93.89%554.35M | 93.89%554.35M | 86.70%459.53M | 51.55%374.28M |
Regulatory liabilities | -88.72%-3.45M | ---- | ---- | ---2.33M | ---2.28M | 22.98%-1.83M | ---- | ---- | ---- | ---- |
Total non current liabilities | 8.34%2.61B | 9.41%2.59B | 9.41%2.59B | 11.36%2.49B | 3.37%2.37B | 11.84%2.41B | 36.35%2.37B | 36.35%2.37B | 55.66%2.24B | 45.85%2.29B |
Shareholders'equity | ||||||||||
Share capital | -0.12%433.18M | 0.22%434.63M | 0.22%434.63M | -7.10%434.63M | -11.20%434.16M | -12.23%433.69M | --433.69M | --433.69M | -8.41%467.84M | -3.14%488.9M |
-common stock | -0.12%433.18M | 0.22%434.63M | 0.22%434.63M | -7.10%434.63M | -11.20%434.16M | -12.23%433.69M | --433.69M | --433.69M | -8.41%467.84M | -3.14%488.9M |
Additional paid-in capital | 29.95%-45.01M | 26.78%-47.41M | 26.78%-47.41M | -28.00%-62.33M | 51.68%-65.35M | -194.44%-64.26M | ---64.74M | ---64.74M | -494.05%-48.69M | -1,038.02%-135.24M |
Gains losses not affecting retained earnings | 271.57%10.34M | 3,676.53%8.04M | 3,676.53%8.04M | 157.58%8.53M | 140.34%4.31M | 134.82%2.78M | --213K | --213K | -33.71%-14.82M | 11.00%-10.67M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | -8.76%16.22M | -99.54%44K | -99.54%44K | -0.43%10.65M | 18.58%14.55M |
Total equity | 9.23%3.17B | 10.53%3.16B | 10.53%3.16B | 11.62%3.07B | 7.61%2.91B | 9.73%2.9B | 26.55%2.86B | 26.55%2.86B | 45.53%2.75B | 35.24%2.7B |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.