(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 | 42.50%8.23M | 27.16%7.93M | 27.16%7.93M | 1.35%6.53M | 63.24%4.73M | 53.82%5.78M | 58.08%6.23M | 58.08%6.23M | 51.12%6.44M | 19.48%2.9M |
-Cash and cash equivalents | 42.50%8.23M | 27.16%7.93M | 27.16%7.93M | 1.35%6.53M | 63.24%4.73M | 53.82%5.78M | 58.08%6.23M | 58.08%6.23M | 51.12%6.44M | 19.48%2.9M |
-Accounts receivable | -9.36%2.22M | 53.16%3.78M | 53.16%3.78M | 73.38%4.49M | 66.50%2.95M | 58.42%2.45M | 72.97%2.47M | 72.97%2.47M | 91.10%2.59M | 37.42%1.77M |
Total current assets | 26.51%11.85M | 27.61%12.71M | 27.61%12.71M | 28.83%12.68M | 50.33%8.84M | 45.25%9.36M | 58.87%9.96M | 58.87%9.96M | 52.69%9.85M | 37.82%5.88M |
Non current assets | ||||||||||
-Accumulated depreciation | -9.08%-1.96M | -8.23%-1.87M | -8.23%-1.87M | -17.80%-1.97M | -15.68%-1.88M | -13.08%-1.79M | -11.58%-1.73M | -11.58%-1.73M | -10.23%-1.67M | -9.77%-1.62M |
-Long term equity investment | 685.10%1.74M | 537.35%1.73M | 537.35%1.73M | 345.94%1.41M | 368.03%1.39M | -28.93%221.96K | -23.44%271.43K | -23.44%271.43K | -23.65%315.34K | -35.39%297.17K |
-Goodwill | -28.57%209.85K | -26.67%230.84K | -26.67%230.84K | -25.00%251.82K | -23.53%272.81K | -22.22%293.79K | -21.05%314.78K | -21.05%314.78K | 34.30%335.76K | --356.75K |
Regulatory assets | 5.06%3.26M | 36.40%4.37M | 36.40%4.37M | 74.85%5.52M | 36.51%3.68M | 31.96%3.1M | 59.61%3.21M | 59.61%3.21M | 58.30%3.16M | 55.46%2.69M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -38.63%165.92K | -31.53%187.94K | -31.53%187.94K | -7.06%218.32K | 16.93%234.56K | 31.82%270.35K | 35.52%274.49K | 35.52%274.49K | 17.72%234.91K | -2.94%200.61K |
-Current debt | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K | 0.00%82.5K |
-Current capital lease obligation | -55.59%83.42K | -45.08%105.44K | -45.08%105.44K | -10.89%135.82K | 28.75%152.06K | 53.24%187.85K | 59.94%191.99K | 59.94%191.99K | 30.22%152.41K | -4.90%118.11K |
-accounts payable | -12.91%494.28K | 2.29%661.99K | 2.29%661.99K | 84.36%1.01M | -8.27%401.37K | -11.27%567.53K | 9.40%647.15K | 9.40%647.15K | 5.98%546.63K | 11.93%437.55K |
-Total tax payable | 278.26%1.91M | 242.27%1.9M | 242.27%1.9M | 119.83%1.69M | 123.10%1.67M | -33.96%505.7K | -28.62%555.17K | -28.62%555.17K | 10.34%768.78K | 0.93%750.61K |
Current accrued expenses | -11.29%547.08K | 15.54%654.12K | 15.54%654.12K | 14.61%658K | 20.38%646.25K | 23.15%616.72K | 36.61%566.15K | 36.61%566.15K | -5.62%574.15K | -12.45%536.84K |
Current deferred liabilities | -32.20%721.44K | -42.66%651.96K | -42.66%651.96K | -38.05%685.42K | 8.56%699.02K | 63.35%1.06M | 143.11%1.14M | 143.11%1.14M | 49.54%1.11M | -2.05%643.92K |
Current liabilities | -27.43%1.95M | -21.98%2.18M | -21.98%2.18M | 2.67%2.66M | 7.25%2M | 33.13%2.68M | 63.21%2.79M | 63.21%2.79M | 17.47%2.59M | -0.94%1.86M |
Non current liabilities | ||||||||||
-Long term debt | 2,596.48%1.54M | 1,648.61%1.5M | 1,648.61%1.5M | 1,075.63%1.28M | 1,673.11%1.25M | -12.10%56.96K | -0.71%85.8K | -0.71%85.8K | -12.20%109.09K | -53.31%70.3K |
Non current accrued expenses | 423.88%1.79M | 359.43%1.82M | 359.43%1.82M | 284.38%1.43M | 407.54%1.48M | 31.07%341.29K | 55.00%395.46K | 55.00%395.46K | 47.15%371.43K | 2.08%291.98K |
Long term provisions | 25.23%206.64K | 23.69%229.6K | 23.69%229.6K | -40.00%123.75K | -36.36%144.38K | -33.33%165K | -30.77%185.63K | -30.77%185.63K | -28.57%206.25K | -26.67%226.88K |
Total non current liabilities | 21.09%3.86M | 21.82%4.08M | 21.82%4.08M | 29.46%4.35M | 40.52%3.67M | 14.65%3.19M | 34.52%3.35M | 34.52%3.35M | 15.76%3.36M | -0.41%2.61M |
Shareholders'equity | ||||||||||
Share capital | -0.35%56.38M | -0.62%56.3M | -0.62%56.3M | -0.41%56.38M | -0.25%56.47M | -0.04%56.58M | 0.14%56.65M | 0.14%56.65M | 0.12%56.61M | 0.16%56.61M |
-common stock | -0.35%56.38M | -0.62%56.3M | -0.62%56.3M | -0.41%56.38M | -0.25%56.47M | -0.04%56.58M | 0.14%56.65M | 0.14%56.65M | 0.12%56.61M | 0.16%56.61M |
Additional paid-in capital | 1.31%11.14M | 1.71%11.11M | 1.71%11.11M | 2.22%11.07M | 2.72%11.04M | 2.95%11M | 2.35%10.92M | 2.35%10.92M | 1.78%10.83M | 1.20%10.75M |
Retained earnings | ---- | --0 | --0 | 7.03%172.82K | 18.53%187.23K | 7.88%194.15K | 116.88%180.31K | 116.88%180.31K | --161.47K | --157.95K |
Gains losses not affecting retained earnings | -19.99%1.27M | -22.21%1.23M | -22.21%1.23M | -20.64%1.19M | -25.36%1.12M | -2.96%1.59M | -9.58%1.58M | -9.58%1.58M | -7.85%1.5M | 7.04%1.5M |
Noncontrolling interests | -18.46%4.4M | -23.67%4.05M | -23.67%4.05M | -18.06%4.47M | -33.05%5.39M | -23.96%5.4M | -22.67%5.3M | -22.67%5.3M | -12.94%5.45M | 22.80%8.06M |
Total equity | 18.12%18.3M | 17.94%18.86M | 17.94%18.86M | 17.78%18.88M | 9.80%16.06M | 9.01%15.49M | 15.83%15.99M | 15.83%15.99M | 21.11%16.03M | 31.29%14.62M |
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.