(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 | 22.59%89.31M | 47.61%88.04M | 47.61%88.04M | 113.17%90.35M | 28.05%70.68M | 20.95%72.85M | -2.71%59.64M | -2.71%59.64M | -12.81%42.38M | 0.05%55.2M |
-Cash and cash equivalents | 22.59%89.31M | 47.61%88.04M | 47.61%88.04M | 113.17%90.35M | 28.05%70.68M | 20.95%72.85M | -2.71%59.64M | -2.71%59.64M | -12.81%42.38M | 0.05%55.2M |
-Accounts receivable | 11.54%262.79M | 20.26%265.6M | 20.26%265.6M | 12.17%300.16M | 9.94%285.99M | 5.72%235.6M | 7.07%220.86M | 7.07%220.86M | 19.71%267.59M | 14.44%260.14M |
-Other receivables | ---- | -13.05%55.35M | -13.05%55.35M | ---- | ---- | ---- | 51.32%63.66M | 51.32%63.66M | ---- | ---- |
Holding assets for sale | -58.61%1.62M | -83.06%2.07M | -83.06%2.07M | -7.57%3.99M | 13.50%5.13M | --3.9M | --12.21M | --12.21M | --4.32M | --4.52M |
Total current assets | 4.06%678.76M | 1.41%664.32M | 1.41%664.32M | 3.44%721.9M | -1.44%696.5M | -0.06%652.26M | 14.36%655.05M | 14.36%655.05M | 18.94%697.93M | 25.25%706.66M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -15.37%-183.83M | -15.37%-183.83M | ---- | ---- | ---- | -12.04%-159.34M | -12.04%-159.34M | ---- | ---- |
-Long term equity investment | -19.15%761.49M | -19.97%728.44M | -19.97%728.44M | -9.88%874.24M | -14.40%852.97M | 5.18%941.83M | 14.23%910.17M | 14.23%910.17M | 21.41%970.04M | 10.86%996.41M |
-Including:Held to maturity investments | --0 | --8.62M | --8.62M | --10.22M | --8.77M | --119K | --0 | --0 | ---- | ---- |
Financial assets | -36.08%10.85M | -82.06%700K | -82.06%700K | --2.28M | --1.59M | 420.35%16.98M | --3.9M | --3.9M | ---- | ---- |
Non current note receivables | 1.09%9M | 145.28%10.09M | 145.28%10.09M | 122.91%6.18M | 151.35%7.66M | 101.13%8.9M | -25.99%4.11M | -25.99%4.11M | -52.37%2.77M | 205.41%3.05M |
-Goodwill | -3.31%550.37M | -3.19%550.72M | -3.19%550.72M | -11.62%562.41M | -10.70%560.84M | -9.61%569.19M | -7.00%568.86M | -7.00%568.86M | 2.38%636.38M | 0.76%628.02M |
-Other intangible assets | 0.00%22.87M | 0.07%22.87M | 0.07%22.87M | 0.07%22.87M | 0.07%22.87M | 77.20%22.87M | 77.07%22.85M | 77.07%22.85M | 416.17%22.85M | 416.17%22.85M |
Regulatory assets | 8.91%279.45M | 17.46%282.62M | 17.46%282.62M | 11.07%319.3M | 9.94%304.63M | 7.71%256.59M | 8.85%240.6M | 8.85%240.6M | 20.80%287.47M | 15.63%277.08M |
Non current deferred assets | 25.32%56.38M | 12.25%51.76M | 12.25%51.76M | 22.02%53.62M | 20.51%50.85M | 2.89%44.99M | 32.74%46.12M | 32.74%46.12M | 49.44%43.94M | 48.61%42.2M |
Total assets | -28.54%10.86M | -18.59%11.36M | -18.59%11.36M | -4.75%13.36M | 13.59%12.98M | 51.85%15.2M | 49.19%13.95M | 49.19%13.95M | 55.80%14.02M | 63.14%11.43M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 2,739.30%178.96M | 2,805.42%178.51M | 2,805.42%178.51M | 1,443.30%92.06M | 1,517.83%91.94M | -93.10%6.3M | -93.21%6.14M | -93.21%6.14M | -93.37%5.97M | 20.12%5.68M |
-Current debt | 37,219.96%172.05M | 35,765.97%171.8M | 35,765.97%171.8M | 19,639.08%85.87M | 18,171.49%85.88M | -99.47%461K | -99.44%479K | -99.44%479K | -99.49%435K | 16.05%470K |
-Current capital lease obligation | 18.38%6.92M | 18.46%6.71M | 18.46%6.71M | 11.99%6.19M | 16.34%6.07M | 16.12%5.84M | 12.94%5.67M | 12.94%5.67M | 19.28%5.53M | 20.50%5.21M |
-accounts payable | 6.01%236M | 7.08%126.06M | 7.08%126.06M | 19.15%255.4M | 1.79%218.45M | 11.46%222.63M | 11.09%117.72M | 11.09%117.72M | -1.70%214.34M | 19.43%214.62M |
-Total tax payable | -18.05%819.78M | -18.51%788.99M | -18.51%788.99M | -10.74%937.16M | -15.12%908.71M | 4.03%1B | 12.54%968.16M | 12.54%968.16M | 20.86%1.05B | 11.59%1.07B |
-Dividends payable | 0.56%2.86M | 0.56%2.85M | 0.56%2.85M | 0.60%2.85M | 0.67%2.85M | 0.42%2.84M | 0.57%2.84M | 0.57%2.84M | 0.53%2.83M | 0.53%2.83M |
Current accrued expenses | ---- | 26.75%75.99M | 26.75%75.99M | ---- | ---- | ---- | 13.37%59.95M | 13.37%59.95M | ---- | ---- |
Current provisions | ---- | -77.65%16.81M | -77.65%16.81M | -72.03%19.17M | 24.74%80.55M | 5.43%68.97M | 14.65%75.23M | 14.65%75.23M | 41.84%68.54M | -0.82%64.57M |
Current deferred liabilities | 30.16%98.76M | 10.07%88.07M | 10.07%88.07M | -7.46%82.87M | 1.17%85.11M | -16.66%75.88M | -7.45%80.01M | -7.45%80.01M | 5.39%89.55M | 33.83%84.12M |
Current liabilities | 40.51%536.04M | 32.94%548M | 32.94%548M | 18.62%457.92M | 23.61%483.86M | -18.07%381.49M | -11.28%412.22M | -11.28%412.22M | -16.41%386.05M | 11.90%391.43M |
Non current liabilities | ||||||||||
-Long term debt | 4.04%36.45M | 4.41%34.96M | 4.41%34.96M | 13.65%36.15M | 17.65%35.1M | 22.04%35.03M | 93.95%33.48M | 93.95%33.48M | 111.98%31.81M | 107.98%29.83M |
Non current accrued expenses | 2.09%378.08M | 2.57%377.2M | 2.57%377.2M | -5.88%364.54M | -3.51%361.2M | -2.47%370.33M | -0.21%367.75M | -0.21%367.75M | 5.46%387.3M | 2.49%374.32M |
Derivative product liabilities | ---- | --0 | --0 | --0 | --0 | --711K | -93.01%352K | -93.01%352K | -29.68%5.26M | 7,793.68%7.5M |
Long term provisions | -20.04%725.05M | -20.90%693.48M | -20.90%693.48M | -10.67%838.09M | -15.38%817.87M | 4.63%906.8M | 12.47%876.69M | 12.47%876.69M | 19.67%938.23M | 9.29%966.58M |
Employee benefits | -49.23%1.06M | 12.33%1.54M | 12.33%1.54M | --1.49M | --1.13M | --2.09M | --1.37M | --1.37M | ---- | ---- |
Preferred securities outside stock equity | --784K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -1.88%1.36B | -3.14%1.34B | -3.14%1.34B | -2.85%1.4B | -4.75%1.39B | -3.18%1.38B | 4.19%1.38B | 4.19%1.38B | 7.92%1.44B | 11.68%1.46B |
Shareholders'equity | ||||||||||
Share capital | 11.83%12.12M | 6.83%10.3M | 6.83%10.3M | 16.69%10.2M | 21.98%10.29M | 26.94%10.83M | 84.29%9.64M | 84.29%9.64M | 76.35%8.74M | 117.26%8.43M |
-common stock | 11.83%12.12M | 6.83%10.3M | 6.83%10.3M | 16.69%10.2M | 21.98%10.29M | 26.94%10.83M | 84.29%9.64M | 84.29%9.64M | 76.35%8.74M | 117.26%8.43M |
Additional paid-in capital | 0.12%496.69M | -0.50%499.22M | -0.50%499.22M | -0.35%496.83M | 0.04%494.55M | 0.87%496.11M | 1.43%501.74M | 1.43%501.74M | 1.86%498.6M | 1.09%494.35M |
Retained earnings | 16.58%2.76M | -15.79%2.62M | -15.79%2.62M | 16.82%2.79M | -7.19%2.16M | -36.60%2.37M | 28.30%3.11M | 28.30%3.11M | -2.09%2.39M | -61.81%2.32M |
Gains losses not affecting retained earnings | 10.46%23.77M | -19.10%12.23M | -19.10%12.23M | 36.94%21.27M | 198.91%15.83M | 222.97%21.52M | 166.30%15.12M | 166.30%15.12M | 196.33%15.53M | 34.01%-16.01M |
Other equity interest | 33.60%66.02M | 9.00%65.58M | 9.00%65.58M | -11.12%58.23M | -12.87%53.08M | -11.92%49.42M | 34.35%60.17M | 34.35%60.17M | 24.58%65.51M | 17.52%60.92M |
Total equity | 1.25%1.68B | 0.54%1.65B | 0.54%1.65B | -3.25%1.71B | -4.31%1.68B | -2.97%1.66B | 3.29%1.65B | 3.29%1.65B | 9.77%1.77B | 10.83%1.75B |
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.