(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 | -18.16%54.06M | -7.17%68.18M | 12.24%89.06M | 12.24%89.06M | -28.57%60.12M | -21.70%66.05M | -11.90%73.45M | -6.83%79.34M | -28.36%79.34M | -26.74%84.16M |
-Cash and cash equivalents | -53.44%17.45M | -39.57%16.95M | 21.77%22.12M | 21.77%22.12M | 115.48%50.85M | 7.91%37.49M | 19.18%28.05M | -67.28%18.16M | -83.60%18.16M | -79.46%23.6M |
-Accounts receivable | 51.49%8.72M | 57.29%7.08M | 118.04%7.66M | 118.04%7.66M | 65.35%5.88M | 48.15%5.75M | 29.33%4.5M | 12.73%3.52M | 1.38%3.52M | 59.33%3.55M |
-Due from related parties current | --979K | --941K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Current deferred assets | ---- | ---- | ---- | ---- | --56K | --126K | --189K | ---- | ---- | ---- |
Total current assets | -5.85%72.96M | 3.90%85.99M | 18.92%104.01M | 18.92%104.01M | -19.40%73.93M | -15.59%77.5M | -8.74%82.76M | -5.07%87.46M | -27.92%87.46M | -25.86%91.72M |
Non current assets | ||||||||||
-Accumulated depreciation | -15.98%-2.77M | -14.93%-2.62M | -13.01%-2.43M | -13.01%-2.43M | -11.24%-2.26M | -25.64%-2.39M | -24.89%-2.28M | -26.96%-2.15M | -51.44%-2.15M | -51.19%-2.03M |
Investment properties | ---- | ---- | --0 | --0 | --0 | -59.16%2.75M | -64.15%4.19M | -64.81%6.93M | --6.93M | --4.01M |
-Long term equity investment | 4,128.27%44.27M | 3,449.23%43.83M | 13,466.67%41.51M | 13,466.67%41.51M | 355.56%1.85M | 96.80%1.05M | 70.11%1.24M | -66.67%306K | -65.15%306K | -61.79%405K |
-Including:Available-for-sale securities | ---- | ---- | ---- | ---- | ---- | -59.16%2.75M | -64.15%4.19M | -64.81%6.93M | --6.93M | --4.01M |
-Goodwill | 19.52%545K | 17.57%542K | 4.73%487K | 4.73%487K | 2.23%459K | 6.54%456K | 10.82%461K | 4.97%465K | -1.48%465K | -3.02%449K |
-Other intangible assets | -14.57%-1.02M | -5.83%-944K | -789.76%-1.13M | -789.76%-1.13M | -915.75%-1.29M | ---892K | ---892K | ---127K | ---127K | ---127K |
Regulatory assets | 45.30%10.01M | 80.80%9.37M | 60.06%7.94M | 60.06%7.94M | 73.69%7.83M | 57.03%6.89M | 20.13%5.18M | 41.19%4.96M | -37.08%4.96M | -24.17%4.51M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 25.00%820K | 41.54%903K | 46.24%895K | 46.24%895K | 28.77%904K | --656K | --638K | -15.00%612K | --612K | --702K |
-Current capital lease obligation | 25.00%820K | 41.54%903K | 46.24%895K | 46.24%895K | 28.77%904K | --656K | --638K | -15.00%612K | --612K | --702K |
-accounts payable | 8.29%4.16M | 19.32%4.48M | 26.35%3.79M | 26.35%3.79M | -16.09%3.02M | 53.79%3.84M | 56.53%3.75M | 10.86%3M | -3.78%3M | -1.10%3.6M |
-Total tax payable | 1,194.19%50.12M | 1,381.12%52.95M | 1,644.44%49.39M | 1,644.44%49.39M | 154.83%6.2M | 74.22%3.87M | 64.07%3.58M | 26.10%2.83M | 15.27%2.83M | 17.08%2.43M |
-Other payable | 46.68%3.07M | 63.39%3M | 104.12%2.53M | 104.12%2.53M | 102.85%1.92M | --2.09M | --1.83M | 307.24%1.24M | --1.24M | 50.24%948K |
Current accrued expenses | 22.97%7.62M | 58.34%5.8M | 20.37%7.97M | 20.37%7.97M | 49.56%7.14M | 48.54%6.2M | 25.77%3.67M | 23.49%6.62M | 99.43%6.62M | 93.20%4.78M |
Current deferred liabilities | -66.79%958K | -81.56%462K | -26.10%201K | -26.10%201K | --484K | --2.89M | --2.51M | --272K | --272K | ---- |
Current liabilities | -0.17%13.79M | 3.27%11.86M | 23.44%13.2M | 23.44%13.2M | 24.42%11.84M | 75.12%13.81M | 76.79%11.49M | 16.91%10.69M | 44.70%10.69M | 34.63%9.51M |
Non current liabilities | ||||||||||
-Long term debt | 213.37%3.28M | 105.02%2.53M | 456.21%1.7M | 456.21%1.7M | 355.56%1.85M | 96.80%1.05M | 70.11%1.24M | -66.67%306K | -65.15%306K | -61.79%405K |
Non current accrued expenses | 237.40%10.96M | 140.53%7.57M | 110.48%4.32M | 110.48%4.32M | 98.18%4.47M | 32.50%3.25M | 23.64%3.15M | -26.91%2.05M | -30.19%2.05M | -31.29%2.26M |
Derivative product liabilities | --1.97M | --4.03M | --3.16M | --3.16M | ---- | ---- | ---- | --0 | --0 | ---- |
Long term provisions | --40.99M | --41.3M | --39.81M | --39.81M | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 261.43%63.91M | 330.33%64.81M | 362.76%62.58M | 362.76%62.58M | 50.98%18.04M | 74.92%17.68M | 73.59%15.06M | 18.73%13.52M | 37.36%13.52M | 30.64%11.95M |
Shareholders'equity | ||||||||||
Share capital | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
-common stock | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
Additional paid-in capital | 4.29%358.51M | 3.16%353.21M | 3.01%350.04M | 3.01%350.04M | 2.72%347.19M | 2.11%343.77M | 2.08%342.4M | 2.21%339.83M | 3.33%339.83M | 3.22%338M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.50%202K |
Gains losses not affecting retained earnings | -119.55%-1.56M | -139.04%-3.07M | -124.74%-1.89M | -124.74%-1.89M | 8.53%7.98M | 5.61%7.96M | 0.99%7.86M | -5.37%7.63M | -7.65%7.63M | -11.14%7.35M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --13K |
Total equity | 1.73%87.83M | 5.14%97.38M | 13.61%111.64M | 13.61%111.64M | -18.93%81.01M | -15.91%86.33M | -13.02%92.62M | -15.30%98.26M | -21.70%98.26M | -21.98%99.93M |
No Data