(FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -26.42%160.1M | -26.42%160.1M | -35.02%124.5M | -10.68%181.5M | -25.83%152.8M | -37.13%217.6M | -37.13%217.6M | -58.66%191.6M | -40.31%203.2M | -70.17%206M |
-Cash and cash equivalents | -26.42%160.1M | -26.42%160.1M | -35.02%124.5M | -10.68%181.5M | -25.83%152.8M | -37.13%217.6M | -37.13%217.6M | -58.66%191.6M | -40.31%203.2M | -70.17%206M |
-Accounts receivable | -0.20%452.9M | -0.20%452.9M | -8.05%566.4M | 2.95%656.9M | -6.23%617.1M | 8.54%453.8M | 8.54%453.8M | 17.89%616M | 14.13%638.1M | 23.66%658.1M |
-Due from related parties current | 1.22%58.2M | 1.22%58.2M | ---- | ---- | ---- | 42.68%57.5M | 42.68%57.5M | ---- | ---- | ---- |
Holding assets for sale | ---- | ---- | --330.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -10.22%2.01B | -10.22%2.01B | 10.63%2.41B | 5.11%2.28B | 1.95%2.21B | 4.02%2.24B | 4.02%2.24B | -0.79%2.18B | 0.62%2.17B | -29.83%2.17B |
Non current assets | ||||||||||
-Accumulated depreciation | -7.53%-1.44B | -7.53%-1.44B | ---- | ---- | ---- | -14.39%-1.34B | -14.39%-1.34B | ---- | ---- | ---- |
-Long term equity investment | -8.90%2.77B | -8.90%2.77B | -14.02%2.62B | -6.76%2.94B | 3.60%3.11B | 8.24%3.04B | 8.24%3.04B | 18.06%3.04B | 20.58%3.15B | 40.98%3B |
-Including:Held to maturity investments | -40.50%7.2M | -40.50%7.2M | 87.50%21M | -39.13%14M | -36.84%18M | -56.16%12.1M | -56.16%12.1M | -47.42%11.2M | 26.37%23M | 8.37%28.5M |
Financial assets | -54.35%4.2M | -54.35%4.2M | 26.02%15.5M | -51.06%6.9M | 8.33%16.9M | -12.38%9.2M | -12.38%9.2M | 83.58%12.3M | 95.83%14.1M | 24.80%15.6M |
Non current note receivables | 86.49%233.3M | 86.49%233.3M | 26.70%150.9M | 42.44%159.1M | 36.51%151.8M | 6.56%125.1M | 6.56%125.1M | -2.14%119.1M | -6.53%111.7M | -6.24%111.2M |
-Goodwill | -19.23%3.27B | -19.23%3.27B | -5.19%3.83B | -0.27%4.05B | 2.94%3.99B | 6.70%4.05B | 6.70%4.05B | 17.82%4.04B | 18.27%4.06B | 87.33%3.87B |
Defined pension benefit | 28.57%65.7M | 28.57%65.7M | 12.80%32.6M | 331.39%59.1M | 6.02%31.7M | --51.1M | --51.1M | --28.9M | --13.7M | --29.9M |
Regulatory assets | -11.80%1.2B | -11.80%1.2B | -2.96%1.26B | 4.42%1.35B | 0.00%1.31B | 13.30%1.36B | 13.30%1.36B | 17.68%1.3B | 7.94%1.3B | 23.66%1.31B |
Non current deferred assets | -2.80%507.6M | -2.80%507.6M | ---- | ---- | ---- | 6.94%522.2M | 6.94%522.2M | ---- | ---- | ---- |
Total assets | -26.92%35.3M | -26.92%35.3M | -1.56%56.7M | -15.38%46.2M | -53.97%19.7M | 45.48%48.3M | 45.48%48.3M | 24.68%57.6M | 2.82%54.6M | 0.94%42.8M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 43.94%308.9M | 43.94%308.9M | 168.36%592.8M | 74.63%424.7M | -9.09%208M | -11.25%214.6M | -11.25%214.6M | 12.76%220.9M | 18.23%243.2M | -0.35%228.8M |
-Current debt | 90.18%253.7M | 90.18%253.7M | 168.36%592.8M | 74.63%424.7M | -9.09%208M | -6.58%133.4M | -6.58%133.4M | 12.76%220.9M | 18.23%243.2M | -0.35%228.8M |
-Current capital lease obligation | -32.02%55.2M | -32.02%55.2M | ---- | ---- | ---- | -17.98%81.2M | -17.98%81.2M | ---- | ---- | ---- |
-accounts payable | 7.58%561.7M | 7.58%561.7M | 8.96%999.5M | 12.02%997.5M | 4.23%932.9M | 19.69%522.1M | 19.69%522.1M | 2.96%917.3M | 11.86%890.5M | 16.79%895M |
-Total tax payable | -11.88%3.17B | -11.88%3.17B | -14.07%3.07B | -6.71%3.43B | 1.25%3.6B | 5.88%3.6B | 5.88%3.6B | 7.13%3.58B | 7.02%3.67B | 22.67%3.55B |
-Due to related parties current | -17.54%4.7M | -17.54%4.7M | ---- | ---- | ---- | 11.76%5.7M | 11.76%5.7M | ---- | ---- | ---- |
-Other payable | -4.43%64.7M | -4.43%64.7M | -10.40%565.9M | -2.00%569.3M | 4.26%582.9M | 107.03%67.7M | 107.03%67.7M | 20.28%631.6M | 10.99%580.9M | 12.31%559.1M |
Current accrued expenses | -8.14%458M | -8.14%458M | ---- | ---- | ---- | -3.13%498.6M | -3.13%498.6M | ---- | ---- | ---- |
Current provisions | 59.55%42.6M | 59.55%42.6M | -26.82%19.1M | -21.54%24.4M | -37.11%20M | -27.25%26.7M | -27.25%26.7M | -23.24%26.1M | -25.95%31.1M | -36.02%31.8M |
Current deferred liabilities | 0.66%911.7M | 0.66%911.7M | -6.69%906.9M | 12.41%932M | 8.86%907.7M | 14.89%905.7M | 14.89%905.7M | 39.10%971.9M | 30.65%829.1M | 46.38%833.8M |
Current liabilities | 4.97%2.36B | 4.97%2.36B | 19.15%2.67B | 14.78%2.42B | 4.50%2.14B | 7.44%2.25B | 7.44%2.25B | 20.34%2.24B | 24.01%2.11B | -13.77%2.05B |
Non current liabilities | ||||||||||
-Long term debt | 32.56%496.7M | 32.56%496.7M | ---- | ---- | ---- | 26.59%374.7M | 26.59%374.7M | ---- | ---- | ---- |
Non current accrued expenses | 8.67%3.09B | 8.67%3.09B | 5.94%2.91B | 9.24%2.89B | 10.62%2.8B | 13.68%2.84B | 13.68%2.84B | 10.66%2.75B | 7.07%2.64B | 9.68%2.53B |
Derivative product liabilities | -55.38%2.9M | -55.38%2.9M | -68.42%2.4M | 47.30%10.9M | 135.71%3.3M | 550.00%6.5M | 550.00%6.5M | 442.86%7.6M | 155.17%7.4M | -57.58%1.4M |
Long term provisions | -14.74%2.27B | -14.74%2.27B | -14.02%2.62B | -6.76%2.94B | 3.60%3.11B | 6.08%2.66B | 6.08%2.66B | 18.06%3.04B | 20.58%3.15B | 40.98%3B |
Employee benefits | -3.29%150M | -3.29%150M | 11.83%100.2M | 7.15%89.9M | 15.18%94.1M | -13.69%155.1M | -13.69%155.1M | -58.65%89.6M | -57.65%83.9M | -63.74%81.7M |
Total non current liabilities | -5.41%5.53B | -5.41%5.53B | -1.28%5.74B | 1.13%5.85B | 2.44%5.74B | 6.47%5.85B | 6.47%5.85B | 11.86%5.82B | 12.66%5.78B | 6.24%5.6B |
Shareholders'equity | ||||||||||
Share capital | 0.41%2.25B | 0.41%2.25B | 0.44%2.25B | 0.41%2.25B | 0.43%2.25B | 0.85%2.24B | 0.85%2.24B | 0.85%2.24B | 1.03%2.24B | 45.37%2.24B |
-common stock | 0.41%2.25B | 0.41%2.25B | 0.44%2.25B | 0.41%2.25B | 0.43%2.25B | 0.85%2.24B | 0.85%2.24B | 0.85%2.24B | 1.03%2.24B | 45.37%2.24B |
Additional paid-in capital | 31.59%55.4M | 31.59%55.4M | 43.93%59.3M | 39.05%55.9M | 5.47%42.4M | 9.07%42.1M | 9.07%42.1M | 9.57%41.2M | 7.77%40.2M | 67.50%40.2M |
Gains losses not affecting retained earnings | -7.89%154M | -7.89%154M | -19.35%118.4M | 41.58%137.9M | 544.07%104.8M | 635.90%167.2M | 635.90%167.2M | 314.69%146.8M | 71.78%97.4M | -208.26%-23.6M |
Noncontrolling interests | 10.95%588.8M | 10.95%588.8M | 8.00%556.4M | 9.02%554.7M | 15.39%535.3M | 16.89%530.7M | 16.89%530.7M | 13.28%515.2M | 14.34%508.8M | 9.59%463.9M |
Total equity | -5.77%9.83B | -5.77%9.83B | 1.94%10.47B | 4.59%10.57B | 5.78%10.32B | 8.95%10.44B | 8.95%10.44B | 11.47%10.27B | 10.37%10.1B | 14.49%9.76B |
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.