(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -9.28%28.74M | -68.58%13.8M | -57.04%16.25M | -57.04%16.25M | -68.60%13.13M | -40.26%31.68M | -38.22%43.92M | -36.75%37.82M | -36.75%37.82M | -35.62%41.81M |
-Cash and cash equivalents | -9.28%28.74M | -68.58%13.8M | -57.04%16.25M | -57.04%16.25M | -68.60%13.13M | -40.26%31.68M | -38.22%43.92M | -36.75%37.82M | -36.75%37.82M | -35.62%41.81M |
-Accounts receivable | 63.56%9.59M | 97.33%15.4M | -41.34%8.16M | -41.34%8.16M | 132.90%6.49M | 171.28%5.87M | -35.60%7.8M | 8.90%13.91M | 8.90%13.91M | -33.12%2.79M |
-Notes receivable | -5.54%785K | -10.47%744K | 10.00%781K | 10.00%781K | 6.12%746K | 33.82%831K | 17.21%831K | 16.97%710K | 16.97%710K | 12.84%703K |
Total current assets | 2.26%51.26M | -32.96%44.55M | -44.34%36.18M | -44.34%36.18M | -47.55%32.06M | -24.37%50.13M | -32.19%66.46M | -21.91%65M | -21.91%65M | -24.12%61.12M |
Non current assets | ||||||||||
-Accumulated depreciation | -9.91%-241.67M | -8.83%-235.79M | ---230.08M | ---230.08M | -0.60%-224.95M | -0.57%-219.88M | -1.40%-216.67M | ---- | ---- | -9.37%-223.61M |
-Long term equity investment | -49.67%6.4M | -37.03%10.52M | -37.45%10.41M | -37.45%10.41M | -39.33%12.82M | -39.90%12.72M | -34.62%16.71M | -35.09%16.64M | -35.09%16.64M | -28.34%21.12M |
-Including:Held to maturity investments | -10.12%968K | -36.59%662K | -21.26%900K | -21.26%900K | -15.27%1.01M | 43.60%1.08M | 180.65%1.04M | --1.14M | --1.14M | --1.19M |
Non current note receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 22.03%216K |
-Goodwill | -6.91%3.02M | -6.77%3.07M | -6.65%3.13M | -6.65%3.13M | -6.55%3.18M | -6.44%3.24M | -6.37%3.3M | -6.27%3.35M | -6.27%3.35M | -6.17%3.41M |
Regulatory assets | 30.87%9.97M | 96.18%15.82M | -40.51%8.57M | -40.51%8.57M | 37.46%8.62M | 121.07%7.62M | -41.06%8.07M | 0.81%14.4M | 0.81%14.4M | 23.20%6.27M |
Total assets | -78.49%377K | 62.12%428K | -16.84%405K | -16.84%405K | -38.89%2.13M | 36.53%1.75M | -83.20%264K | -67.73%487K | -67.73%487K | 277.46%3.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 14.71%8.03M | -12.23%8.5M | 11.24%10.3M | 11.24%10.3M | -12.82%7.52M | -12.99%7M | 12.42%9.68M | 12.87%9.26M | 12.87%9.26M | -17.90%8.62M |
-Bank in debtedness | 14.71%8.03M | 12.39%8.5M | 47.06%10.3M | 47.06%10.3M | 0.43%7.52M | 0.00%7M | 3.02%7.56M | 0.03%7.01M | 0.03%7.01M | --7.49M |
-Current capital lease obligation | ---- | ---- | --0 | --0 | --0 | --0 | 66.61%2.12M | 87.69%2.26M | 87.69%2.26M | -11.72%1.14M |
-accounts payable | -37.31%18.53M | 3.38%19.49M | -26.33%19.41M | -26.33%19.41M | 11.59%23.89M | 56.05%29.56M | 10.84%18.85M | 46.51%26.35M | 46.51%26.35M | 22.09%21.41M |
-Total tax payable | -18.42%40.34M | -19.09%45.07M | -19.54%46.23M | -19.54%46.23M | -21.04%48.9M | -21.45%49.45M | -22.08%55.7M | -20.16%57.45M | -20.16%57.45M | -12.15%61.93M |
-Other payable | -82.40%751K | -82.66%738K | 0.28%4.25M | 0.28%4.25M | 0.05%4.25M | 0.40%4.27M | -0.12%4.26M | -0.54%4.24M | -0.54%4.24M | -0.65%4.25M |
Current liabilities | -4.17%52.73M | -9.49%48.74M | -11.89%48.48M | -11.89%48.48M | -17.50%44.78M | -0.64%55.03M | -15.22%53.85M | -6.10%55.03M | -6.10%55.03M | -7.99%54.27M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -60.55%1.04M |
Non current accrued expenses | -6.42%150.16M | -4.29%151.27M | -1.63%156M | -1.63%156M | -6.82%159.83M | -7.82%160.47M | -10.13%158.05M | -10.95%158.59M | -10.95%158.59M | -5.77%171.53M |
Derivative product liabilities | 3.20%5.78M | -9.44%5.72M | -2.90%5.96M | -2.90%5.96M | -27.77%5.4M | -30.58%5.6M | -30.15%6.31M | -37.86%6.14M | -37.86%6.14M | -21.86%7.48M |
Long term provisions | -49.67%6.4M | -37.03%10.52M | -37.45%10.41M | -37.45%10.41M | -36.18%12.82M | -36.45%12.72M | -28.80%16.71M | -28.87%16.64M | -28.87%16.64M | -25.17%20.08M |
Employee benefits | -5.54%785K | -10.47%744K | 10.00%781K | 10.00%781K | 6.12%746K | 33.82%831K | 17.21%831K | 16.97%710K | 16.97%710K | 12.84%703K |
Total non current liabilities | -10.91%93.07M | -14.37%93.81M | -15.80%94.71M | -15.80%94.71M | -19.38%93.68M | -11.71%104.47M | -18.85%109.55M | -13.85%112.48M | -13.85%112.48M | -10.25%116.2M |
Shareholders'equity | ||||||||||
Share capital | 1.95%75.13M | 1.24%74.87M | 0.36%73.7M | 0.36%73.7M | 0.36%73.69M | 0.36%73.69M | -3.13%73.96M | -4.37%73.44M | -4.37%73.44M | -8.65%73.43M |
-common stock | 1.95%75.13M | 1.24%74.87M | 0.36%73.7M | 0.36%73.7M | 0.36%73.69M | 0.36%73.69M | -3.13%73.96M | -4.37%73.44M | -4.37%73.44M | -8.65%73.43M |
Retained earnings | 498.86%4.2M | 117.27%6.21M | 289.09%2.78M | 289.09%2.78M | -2.74%2.81M | 0.43%701K | -0.80%2.86M | -0.83%715K | -0.83%715K | -1.94%2.88M |
Gains losses not affecting retained earnings | -4.24%11.43M | -8.18%11.54M | -8.65%12.36M | -8.65%12.36M | -3.20%13.4M | 6.36%11.94M | 22.82%12.57M | 26.70%13.53M | 26.70%13.53M | 32.79%13.84M |
Total equity | -5.92%205.19M | -13.97%199.64M | -13.68%199.56M | -13.68%199.56M | -17.13%199.32M | -12.15%218.1M | -17.67%232.06M | -14.17%231.18M | -14.17%231.18M | -11.13%240.53M |
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.