(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 | 22.30%4.32M | 43.56%4.63M | 43.56%4.63M | 26.79%4.11M | 10.99%3.57M | 17.86%3.53M | 26.12%3.23M | 26.12%3.23M | 19.34%3.24M | 28.01%3.22M |
-Cash and cash equivalents | 22.30%4.32M | 43.56%4.63M | 43.56%4.63M | 26.79%4.11M | 10.99%3.57M | 17.86%3.53M | 26.12%3.23M | 26.12%3.23M | 19.34%3.24M | 28.01%3.22M |
-Accounts receivable | 9.68%2.49M | -3.98%1.92M | -3.98%1.92M | 15.76%2.26M | 66.48%2.46M | 83.59%2.27M | 62.52%2M | 62.52%2M | 47.06%1.95M | 0.29%1.48M |
Total current assets | 24.09%8.19M | 26.83%7.82M | 26.83%7.82M | 19.67%7.29M | 24.74%7.28M | 24.81%6.6M | 25.89%6.16M | 25.89%6.16M | 14.59%6.09M | 14.81%5.84M |
Non current assets | ||||||||||
-Accumulated depreciation | -54.61%-395.02K | -64.44%-361.84K | -64.44%-361.84K | -62.56%-326.39K | -74.97%-290.94K | -93.43%-255.5K | -124.00%-220.04K | -124.00%-220.04K | -111.18%-200.79K | -78.07%-166.28K |
-Long term equity investment | 1.46%630.25K | 8.04%651.85K | 8.04%651.85K | 25.32%672.59K | 31.40%648.34K | 16.12%621.2K | 1,638.34%603.36K | 1,638.34%603.36K | 1,446.27%536.69K | 1,362.74%493.4K |
Non current note receivables | -20.75%1.21M | -17.59%1.28M | -17.59%1.28M | --1.38M | --1.51M | --1.52M | --1.56M | --1.56M | ---- | ---- |
-Goodwill | -50.99%218.19K | -42.83%277.23K | -42.83%277.23K | -37.17%331.34K | -35.11%387.76K | -33.29%445.22K | -34.19%484.89K | -34.19%484.89K | -16.34%527.39K | 9.76%597.55K |
-Other intangible assets | -59.44%964.38K | -0.38%2.37M | -0.38%2.37M | 1.88%2.42M | 0.64%2.38M | 0.94%2.38M | 1.38%2.38M | 1.38%2.38M | 0.43%2.37M | 0.82%2.37M |
Regulatory assets | 11.16%2.58M | -2.64%1.98M | -2.64%1.98M | 15.94%2.29M | 70.01%2.56M | 87.66%2.32M | 63.69%2.03M | 63.69%2.03M | 46.11%1.97M | 1.08%1.5M |
Total assets | 74.83%91.91K | 72.33%61.31K | 72.33%61.31K | 34.17%26.66K | 293.60%91.84K | 4,273.88%52.57K | 175.33%35.58K | 175.33%35.58K | -10.71%19.87K | 101.53%23.33K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -17.66%117.64K | 10.38%153.84K | 10.38%153.84K | -1.18%150.11K | -2.89%146.46K | 68.54%142.87K | --139.36K | --139.36K | --151.9K | --150.81K |
-Current debt | ---- | 0.00%40K | 0.00%40K | 2.90%40K | 5.88%40K | --40K | --40K | --40K | --38.87K | --37.78K |
-Current capital lease obligation | 14.35%117.64K | 14.56%113.84K | 14.56%113.84K | -2.58%110.11K | -5.82%106.46K | 21.36%102.87K | --99.36K | --99.36K | --113.03K | --113.03K |
-accounts payable | 36.13%1.62M | 47.47%1.6M | 47.47%1.6M | -1.37%1.32M | 24.68%1.8M | 7.54%1.19M | 33.66%1.08M | 33.66%1.08M | -4.63%1.34M | 17.08%1.44M |
-Total tax payable | 0.55%637.37K | 7.31%659.08K | 7.31%659.08K | 24.17%679.83K | 29.17%656.4K | 13.77%633.89K | 816.02%614.18K | 816.02%614.18K | 678.88%547.52K | 640.93%508.16K |
Current accrued expenses | -10.73%115.63K | -26.21%110.77K | -26.21%110.77K | -32.68%62.53K | 61.67%34.76K | 84.53%129.54K | 46.01%150.1K | 46.01%150.1K | 30.78%92.89K | -59.55%21.5K |
Current deferred liabilities | 1.00%160.66K | 5.30%80.21K | 5.30%80.21K | 19.06%91.58K | 39.02%152.97K | 33.87%159.07K | -18.58%76.18K | -18.58%76.18K | 27.39%76.92K | 11.74%110.03K |
Current liabilities | 24.20%2.01M | 34.04%1.94M | 34.04%1.94M | -2.16%1.62M | 23.65%2.13M | 17.47%1.62M | 43.91%1.45M | 43.91%1.45M | 8.16%1.66M | 24.65%1.73M |
Non current liabilities | ||||||||||
-Long term debt | -30.26%271.07K | -27.39%301.73K | -27.39%301.73K | -21.92%331.3K | -19.27%360.29K | -22.14%388.7K | --415.57K | --415.57K | --424.3K | --446.26K |
Non current accrued expenses | -27.05%357.44K | -22.38%390.75K | -22.38%390.75K | -21.80%418.49K | -19.76%454.82K | -17.75%489.95K | 2,050.07%503.44K | 2,050.07%503.44K | 4,888.09%535.12K | 4,460.28%566.8K |
Long term provisions | 54.49%359.18K | 86.44%350.12K | 86.44%350.12K | 203.66%341.29K | 511.12%288.05K | 550.90%232.5K | 441.05%187.79K | 441.05%187.79K | 223.81%112.39K | 39.74%47.14K |
Total non current liabilities | 17.55%2.65M | 26.08%2.6M | 26.08%2.6M | 4.37%2.3M | 24.91%2.79M | 16.41%2.26M | 92.16%2.06M | 92.16%2.06M | 37.53%2.21M | 53.72%2.23M |
Shareholders'equity | ||||||||||
Share capital | 11.53%12.21M | -0.64%10.86M | -0.64%10.86M | -0.90%10.85M | -0.85%10.9M | -0.58%10.95M | -0.64%10.93M | -0.64%10.93M | 0.18%10.95M | 0.61%11M |
-common stock | 11.53%12.21M | -0.64%10.86M | -0.64%10.86M | -0.90%10.85M | -0.85%10.9M | -0.58%10.95M | -0.64%10.93M | -0.64%10.93M | 0.18%10.95M | 0.61%11M |
Gains losses not affecting retained earnings | -182.88%-47.15K | 247.65%64.63K | 247.65%64.63K | --58.4K | --56.31K | --56.9K | --18.59K | --18.59K | ---- | ---- |
Total equity | 10.10%9.97M | 12.16%9.77M | 12.16%9.77M | 31.67%9.42M | 37.61%9.63M | 38.25%9.06M | 54.01%8.71M | 54.01%8.71M | 20.09%7.15M | 24.12%7M |
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.