(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 | 4.58%160K | -75.86%294K | -82.65%660K | -82.65%660K | 413.24%349K | 8.51%153K | 1,665.22%1.22M | 282.80%3.81M | 282.80%3.81M | -30.61%68K |
-Cash and cash equivalents | 26.45%153K | -75.93%286K | -83.12%637K | -83.12%637K | 166.18%181K | -14.18%121K | 1,621.74%1.19M | 302.24%3.77M | 302.24%3.77M | -30.61%68K |
-Due from related parties current | -50.34%73K | -47.22%76K | -46.53%77K | -46.53%77K | -46.10%76K | -2.65%147K | -11.66%144K | -8.28%144K | -8.28%144K | 6.02%141K |
Total current assets | 117.55%1.15M | 8.11%1.79M | -27.08%3.03M | -27.08%3.03M | 73.16%942K | -32.05%530K | 135.14%1.65M | 184.39%4.16M | 184.39%4.16M | -24.65%544K |
Non current assets | ||||||||||
-Accumulated depreciation | -18.18%-585K | -21.37%-585K | -21.60%-563K | -21.60%-563K | -21.02%-524K | -13.27%-495K | -11.83%-482K | ---463K | ---463K | -40.58%-433K |
-Long term equity investment | -99.08%133K | 26.88%18.41M | 29.11%18.35M | 29.11%18.35M | 5,430.77%14.38M | 4,661.06%14.43M | 4,364.62%14.51M | 4,067.45%14.21M | 4,067.45%14.21M | -86.63%260K |
Financial assets | ---- | ---- | ---- | ---- | --1.39M | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | -453.96%-5.81M | -417.68%-5.48M | -612.92%-5.48M | -612.92%-5.48M | -328.06%-5.06M | -15.77%1.64M | -34.76%1.73M | -84.34%1.07M | -84.34%1.07M | -67.91%2.22M |
Due from related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -5.98%597K |
Regulatory assets | -16.49%162K | -38.11%164K | 107.37%450K | 107.37%450K | 41.06%213K | -17.09%194K | 11.81%265K | 4.83%217K | 4.83%217K | -41.02%151K |
Non current deferred assets | --162K | --163K | --167K | --167K | ---- | ---- | ---- | ---- | ---- | -5.98%597K |
Total assets | 89.36%89K | -27.27%88K | 128.77%167K | 128.77%167K | 1,270.00%137K | -43.37%47K | 63.51%121K | 46.00%73K | 46.00%73K | -89.90%10K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 24,167.11%18.44M | 0.00%74K | 1.33%76K | 1.33%76K | -97.40%74K | -97.33%76K | -97.33%74K | -97.09%75K | -97.09%75K | 5,365.38%2.84M |
-Current debt | --18.37M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.77M |
-Current capital lease obligation | -7.89%70K | 0.00%74K | 1.33%76K | 1.33%76K | -2.63%74K | -7.32%76K | -16.85%74K | 1.35%75K | 1.35%75K | 46.15%76K |
-accounts payable | -0.34%592K | 14.39%493K | 100.17%1.18M | 100.17%1.18M | 224.86%2.31M | -17.27%594K | -29.34%431K | 85.17%587K | 85.17%587K | 12.30%712K |
-Total tax payable | -64.46%7.26M | 28.38%23.51M | 47.59%23.59M | 47.59%23.59M | 6,901.92%18.21M | 6,639.93%20.42M | 5,534.15%18.31M | 4,587.98%15.99M | 4,587.98%15.99M | -86.63%260K |
-Due to related parties current | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 48.74%769K | 48.74%769K | 448.94%2.32M |
Current accrued expenses | 47.42%143K | -23.15%83K | 89.61%292K | 89.61%292K | -57.96%140K | -67.45%97K | -60.58%108K | -49.17%154K | -49.17%154K | 0.30%333K |
Current liabilities | 3,203.26%25.34M | 1,010.60%6.81M | 385.87%7.7M | 385.87%7.7M | 39.88%8.69M | -83.55%767K | -85.94%613K | -57.28%1.59M | -57.28%1.59M | 330.88%6.21M |
Non current liabilities | ||||||||||
-Long term debt | -37.56%133K | -32.60%153K | -28.57%175K | -28.57%175K | -26.92%190K | -29.70%213K | -30.15%227K | -28.15%245K | -28.15%245K | --260K |
Non current accrued expenses | 1,871.52%15.44M | 1,888.13%15.07M | 1,886.14%15.19M | 1,886.14%15.19M | 7,880.48%29.85M | 89.59%783K | 73.06%758K | 70.38%765K | 70.38%765K | 769.77%374K |
Due to related parties non current | 14.95%3.88M | 321.90%3.74M | --4.2M | --4.2M | --3.83M | --3.38M | --886K | --0 | --0 | ---- |
Derivative product liabilities | 23.83%3.24M | -53.34%1.36M | -41.01%1.05M | -41.01%1.05M | --0 | --2.62M | --2.92M | --1.78M | --1.78M | ---- |
Long term provisions | ---- | 27.82%18.26M | 30.12%18.17M | 30.12%18.17M | --14.19M | --14.21M | --14.28M | --13.97M | --13.97M | ---- |
Total non current liabilities | 53.83%32.59M | 60.20%30.32M | 78.10%31.29M | 78.10%31.29M | 315.67%26.89M | 326.77%21.19M | 303.93%18.92M | 333.74%17.57M | 333.74%17.57M | 91.11%6.47M |
Shareholders'equity | ||||||||||
Share capital | 7.15%47.88M | 6.98%47.61M | 4.52%46.49M | 4.52%46.49M | 0.77%44.69M | 0.78%44.69M | 6.89%44.5M | 6.97%44.48M | 6.97%44.48M | 12.75%44.35M |
-common stock | 7.15%47.88M | 6.98%47.61M | 4.52%46.49M | 4.52%46.49M | 0.77%44.69M | 0.78%44.69M | 6.89%44.5M | 6.97%44.48M | 6.97%44.48M | 12.75%44.35M |
Additional paid-in capital | --550K | --445K | -28.86%424K | -28.86%424K | --608K | ---- | ---- | --596K | --596K | ---- |
Retained earnings | --599K | --1.11M | --1.75M | --1.75M | ---- | ---- | ---- | --0 | --0 | ---- |
Gains losses not affecting retained earnings | -42.59%1.12M | -10.49%1.24M | -26.29%1.49M | -26.29%1.49M | -55.39%939K | -10.91%1.94M | -34.19%1.38M | -6.96%2.02M | -6.96%2.02M | -6.98%2.11M |
Noncontrolling interests | ---- | ---- | --0 | --0 | --0 | 39.73%8.89M | 65.29%8.86M | 65.29%8.86M | 65.29%8.86M | 18.65%6.36M |
Total equity | 64.62%16.79M | 51.42%17.07M | 34.53%18.54M | 34.53%18.54M | 308.53%32.18M | 24.62%10.2M | 57.61%11.27M | 74.22%13.78M | 74.22%13.78M | 16.49%7.88M |
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.