(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 | 522.93%11.44M | 969.18%19.29M | 969.18%19.29M | -47.27%986K | -40.97%928K | -53.14%1.84M | -76.52%1.8M | -76.52%1.8M | -82.24%1.87M | -92.17%1.57M |
-Cash and cash equivalents | 708.27%11.34M | 1,258.04%19.16M | 1,258.04%19.16M | -36.02%833K | -34.39%662K | -58.99%1.4M | -80.24%1.41M | -80.24%1.41M | -86.96%1.3M | -94.87%1.01M |
-Accounts receivable | -43.11%2.58M | -80.18%1.12M | -80.18%1.12M | -79.56%932K | -75.15%1.49M | -25.20%4.54M | -11.08%5.63M | -11.08%5.63M | -25.95%4.56M | 33.10%5.98M |
-Other receivables | --1.1M | 189.41%492K | 189.41%492K | ---- | ---- | ---- | -23.42%170K | -23.42%170K | ---- | ---- |
Holding assets for sale | --1.25M | --1.15M | --1.15M | --4.98M | --5.53M | ---- | --0 | --0 | ---- | ---- |
Total current assets | 158.97%18.4M | 164.45%22.76M | 164.45%22.76M | 15.32%8.34M | 7.47%9.16M | -38.65%7.11M | -47.88%8.61M | -47.88%8.61M | -59.05%7.23M | -66.88%8.53M |
Non current assets | ||||||||||
-Accumulated depreciation | 42.50%-13.79M | 42.01%-13.57M | 42.01%-13.57M | 54.39%-12M | 54.76%-11.77M | 5.95%-23.97M | 5.30%-23.39M | 5.30%-23.39M | -8.66%-26.3M | -10.76%-26.02M |
-Long term equity investment | 154.68%19.35M | 106.19%19.25M | 106.19%19.25M | -66.88%4.42M | -69.42%3.39M | -35.94%7.6M | -17.11%9.33M | -17.11%9.33M | 8.72%13.34M | 11.38%11.07M |
Financial assets | --1.1M | --1.5M | --1.5M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Non current note receivables | ---- | --0 | --0 | --662K | -79.19%630K | -87.35%256K | -90.24%152K | -90.24%152K | --0 | 40.73%3.03M |
-Goodwill | 146.73%50.93M | 16.37%24.81M | 16.37%24.81M | -47.66%11.5M | -45.34%12.18M | -7.56%20.64M | -5.34%21.32M | -5.34%21.32M | -5.57%21.97M | 45.04%22.28M |
-Other intangible assets | --1.89M | --1.96M | --1.96M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Regulatory assets | -43.11%2.58M | -80.18%1.12M | -80.18%1.12M | -79.56%932K | -75.15%1.49M | -25.20%4.54M | -11.08%5.63M | -11.08%5.63M | -29.28%4.56M | 17.41%5.98M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -38.25%6.85M | -79.20%1.68M | -79.20%1.68M | 119.69%10.1M | 187.41%12.51M | 247.36%11.1M | 162.02%8.09M | 162.02%8.09M | 48.96%4.6M | 65.24%4.35M |
-Current debt | -34.38%5.82M | -90.40%672K | -90.40%672K | 469.23%9.19M | 776.02%10.34M | --8.86M | --7M | --7M | --1.62M | --1.18M |
-Current capital lease obligation | -53.63%1.04M | -7.00%1.01M | -7.00%1.01M | -69.62%906K | -31.41%2.18M | -30.08%2.23M | -64.81%1.09M | -64.81%1.09M | -3.37%2.98M | 20.46%3.17M |
-accounts payable | --4.44M | -29.11%3.93M | -29.11%3.93M | ---- | ---- | ---- | -15.29%5.55M | -15.29%5.55M | ---- | ---- |
-Total tax payable | 153.33%27.27M | 78.95%22.81M | 78.95%22.81M | -53.30%8.75M | -61.32%6.2M | -36.23%10.77M | -23.45%12.75M | -23.45%12.75M | -6.43%18.73M | 2.16%16.02M |
-Other payable | 27.33%438K | -25.71%237K | -25.71%237K | -22.78%244K | -68.20%249K | -56.07%344K | -18.21%319K | -18.21%319K | -21.00%316K | 187.87%783K |
Current accrued expenses | --3.51M | -39.70%1.98M | -39.70%1.98M | ---- | ---- | ---- | 27.11%3.28M | 27.11%3.28M | ---- | ---- |
Current deferred liabilities | -26.12%379K | -23.52%335K | -23.52%335K | 31.32%478K | 56.06%554K | 69.31%513K | 55.32%438K | 55.32%438K | 38.93%364K | --355K |
Current liabilities | -16.95%17.21M | -51.41%9.42M | -51.41%9.42M | 85.30%24.9M | 66.86%24.13M | 51.51%20.73M | 33.77%19.39M | 33.77%19.39M | 3.23%13.44M | 39.57%14.46M |
Non current liabilities | ||||||||||
-Long term debt | -47.51%3.99M | -54.32%4.26M | -54.32%4.26M | -56.33%4.42M | -69.42%3.39M | -35.94%7.6M | -17.11%9.33M | -17.11%9.33M | -17.56%10.12M | 11.38%11.07M |
Non current accrued expenses | -60.30%3.92M | -64.25%3.73M | -64.25%3.73M | -54.56%5.8M | -56.98%5.99M | -33.03%9.87M | -25.04%10.44M | -25.04%10.44M | -11.99%12.77M | 13.67%13.92M |
Long term provisions | --15.36M | --14.98M | --14.98M | ---- | ---- | ---- | ---- | ---- | --3.22M | ---- |
Total non current liabilities | 41.26%44.49M | 0.30%32.23M | 0.30%32.23M | 4.59%33.65M | -0.52%30.33M | 3.05%31.49M | 3.18%32.14M | 3.18%32.14M | -2.63%32.17M | 17.04%30.48M |
Shareholders'equity | ||||||||||
Share capital | 95.48%83.01M | 69.32%67.37M | 69.32%67.37M | 6.73%42.46M | 6.73%42.46M | 6.73%42.46M | 0.00%39.79M | 0.00%39.79M | 4.49%39.79M | 3.17%39.79M |
-common stock | 95.48%83.01M | 69.32%67.37M | 69.32%67.37M | 6.73%42.46M | 6.73%42.46M | 6.73%42.46M | 0.00%39.79M | 0.00%39.79M | 4.49%39.79M | 3.17%39.79M |
Additional paid-in capital | 30.88%13.03M | 30.36%12.57M | 30.36%12.57M | 46.43%11.76M | 46.78%10.36M | 67.91%9.95M | 100.58%9.64M | 100.58%9.64M | 83.75%8.03M | 166.58%7.06M |
Gains losses not affecting retained earnings | ---267K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other equity interest | 327.11%3.14M | 2.47%1.2M | 2.47%1.2M | 79.13%1.44M | 24.36%1.22M | -54.13%734K | -53.02%1.17M | -53.02%1.17M | 16.67%805K | 65.87%977K |
Noncontrolling interests | ---- | --0 | --0 | --0 | --0 | -95.79%100K | -8.49%2.31M | -8.49%2.31M | -9.51%2.28M | -7.86%2.33M |
Total equity | 86.11%75.43M | 17.68%53.7M | 17.68%53.7M | -43.50%26.89M | -44.57%29.95M | -29.15%40.53M | -25.06%45.63M | -25.06%45.63M | -25.61%47.59M | -11.69%54.04M |
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.