(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1,045.33%3.44M | 208.47%5.36M | 208.47%5.36M | -31.38%1.56M | -76.30%300K | -57.83%1.74M | -57.83%1.74M | -66.65%2.27M | -65.36%1.21M | -78.74%1.27M |
-Cash and cash equivalents | 1,045.33%3.44M | 208.47%5.36M | 208.47%5.36M | -31.38%1.56M | -76.30%300K | -57.83%1.74M | -57.83%1.74M | -66.65%2.27M | -65.36%1.21M | -78.74%1.27M |
-Accounts receivable | 38.79%755K | 48.26%808K | 48.26%808K | 44.19%633K | 50.28%544K | 41.19%545K | 41.19%545K | 46.82%439K | 52.27%402K | 73.21%362K |
-Other receivables | 51.68%2.88M | 260.19%1.11M | 260.19%1.11M | 58.55%2.59M | 48.21%1.9M | 57.65%309K | 57.65%309K | 66.09%1.63M | 36.41%1.35M | 52.08%1.28M |
Total current assets | 135.17%7.56M | 109.44%9.05M | 109.44%9.05M | 2.81%4.72M | -1.17%3.21M | -23.71%4.32M | -23.71%4.32M | -43.09%4.59M | -22.82%3.48M | -50.40%3.25M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -32.61%-3.31M | -32.61%-3.31M | ---- | ---- | -39.91%-2.5M | -39.91%-2.5M | ---- | ---- | ---- |
-Long term equity investment | -53.10%726K | -14.67%1.43M | -14.67%1.43M | -17.06%1.44M | -27.43%1.55M | -26.53%1.67M | -26.53%1.67M | -23.61%1.74M | -18.95%1.85M | -7.82%2.13M |
Regulatory assets | 36.87%1.44M | 32.55%957K | 32.55%957K | 29.33%1.09M | 40.67%1.06M | 16.45%722K | 16.45%722K | 25.67%842K | 38.93%803K | 60.26%750K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 31.20%7.98M | 135.33%20.92M | 135.33%20.92M | 63.51%9.99M | --6.08M | 2,202.59%8.89M | 2,202.59%8.89M | --6.11M | --2.12M | ---- |
-Current debt | 31.20%7.98M | 140.18%20.53M | 140.18%20.53M | 63.51%9.99M | --6.08M | --8.55M | --8.55M | --6.11M | --2.12M | ---- |
-Current capital lease obligation | ---- | 12.98%383K | 12.98%383K | ---- | ---- | -12.18%339K | -12.18%339K | ---- | ---- | ---- |
-accounts payable | 20.22%2.14M | 66.64%1.78M | 66.64%1.78M | 40.66%1.84M | 101.59%1.78M | 21.94%1.07M | 21.94%1.07M | 32.29%1.31M | 240.65%1.48M | 31.99%883K |
-Total tax payable | -23.83%2.78M | -10.91%3.39M | -10.91%3.39M | -5.83%3.75M | -17.14%3.65M | -14.15%3.8M | -14.15%3.8M | -36.00%3.98M | -31.93%4.02M | -23.25%4.41M |
-Other payable | 1.88%163K | 9.82%179K | 9.82%179K | 6.79%173K | -9.09%160K | -8.94%163K | -8.94%163K | -6.90%162K | -5.20%164K | 49.15%176K |
Current accrued expenses | 50.48%313K | 180.98%458K | 180.98%458K | 67.92%178K | 45.45%208K | 20.74%163K | 20.74%163K | -0.93%106K | 49.00%149K | 30.00%143K |
Current deferred liabilities | ---- | 82.23%718K | 82.23%718K | ---- | ---- | --394K | --394K | ---- | ---- | ---- |
Current liabilities | 33.55%13.32M | 129.77%26.47M | 129.77%26.47M | 59.40%14.6M | 329.23%9.97M | 294.08%11.52M | 294.08%11.52M | 295.85%9.16M | 109.00%5.09M | -66.58%2.32M |
Non current liabilities | ||||||||||
-Long term debt | -53.10%726K | -14.67%1.43M | -14.67%1.43M | -17.06%1.44M | -27.43%1.55M | -26.53%1.67M | -26.53%1.67M | -23.61%1.74M | -18.95%1.85M | -7.82%2.13M |
Non current accrued expenses | 2.14%5.19M | 17.58%5.77M | 17.58%5.77M | 17.76%5.7M | 10.06%5.09M | 12.47%4.91M | 12.47%4.91M | 16.66%4.84M | 29.52%4.75M | 43.39%4.62M |
Employee benefits | ---- | --0 | --0 | --0 | --0 | -63.82%123K | -63.82%123K | 33.33%196K | --218K | --372K |
Preferred securities outside stock equity | ---- | 37.25%958K | 37.25%958K | ---- | ---- | 0.43%698K | 0.43%698K | ---- | ---- | ---- |
Total non current liabilities | 18.17%16.1M | 94.85%29.86M | 94.85%29.86M | 39.64%18.34M | 102.44%13.62M | 108.38%15.32M | 108.38%15.32M | 53.96%13.14M | 9.20%9.11M | -46.98%6.73M |
Shareholders'equity | ||||||||||
Share capital | 30.62%86.9M | 5.60%68.65M | 5.60%68.65M | 6.08%68.52M | 5.35%66.53M | 3.92%65.01M | 3.92%65.01M | 4.50%64.59M | 15.62%63.5M | 17.19%63.15M |
-common stock | 30.62%86.9M | 5.60%68.65M | 5.60%68.65M | 6.08%68.52M | 5.35%66.53M | 3.92%65.01M | 3.92%65.01M | 4.50%64.59M | 15.62%63.5M | 17.19%63.15M |
Total equity | 52.67%12.91M | 59.71%15M | 59.71%15M | 10.41%10.59M | 5.11%8.46M | -7.98%9.39M | -7.98%9.39M | -22.59%9.59M | 0.53%8.4M | -18.67%8.05M |
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.