(FY)Mar 31, 2024 | (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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --187.57K | -73.73%581.9K | -58.24%1.61M | -78.09%1.53M | -89.49%1.06M | --1.06M | 240.81%2.22M | 161.41%3.85M | 5,216.02%7M | 1,124.02%10.08M |
-Cash and cash equivalents | --136.72K | -75.29%530.94K | -58.39%1.56M | -78.79%1.46M | -90.06%992.3K | --992.3K | 317.90%2.15M | 178.83%3.76M | 39,802.15%6.9M | 1,317.29%9.98M |
-Accounts receivable | --778.32K | -69.25%757.93K | -90.83%444.27K | -24.67%6.69M | -37.32%5.66M | --5.66M | --2.46M | --4.85M | --8.88M | 48,831.30%9.03M |
-Other receivables | --23.95M | 312.21%22.13M | 429.95%18.29M | 360.63%7.91M | 519.47%10.37M | --10.37M | --5.37M | --3.45M | --1.72M | --1.67M |
Total current assets | --10.95M | -2.86%15.35M | -25.01%15.41M | -3.99%21.5M | -27.09%18.08M | --18.08M | 1,881.70%15.8M | 1,138.65%20.54M | 5,219.03%22.39M | 2,335.29%24.8M |
Non current assets | ||||||||||
-Accumulated depreciation | ---73.73M | -13.92%-75.66M | -7.06%-75.11M | ---73.49M | ---- | ---- | ---66.41M | ---70.15M | ---- | ---69.75M |
-Long term equity investment | --28.75K | --212.73K | ---- | ---- | ---- | ---- | ---- | 2,557.12%694.66K | 2,830.05%544.98K | 3,506.75%641.64K |
Non current note receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --405.07K | ---- | ---- |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | --649.3222 | --4.67K | --11.25K | --14.99K |
-Other intangible assets | --2.06M | 40.28%3.32M | 24.38%3.06M | -11.87%2.24M | 12.30%2.69M | --2.69M | 1.99%2.37M | 3.70%2.46M | 20.25%2.54M | 17.72%2.4M |
Regulatory assets | --2.11M | 95.68%6.52M | -7.75%6.01M | 6.17%11.32M | -13.68%9.17M | --9.17M | 3,883.34%3.33M | 5,608.67%6.52M | 6,118.89%10.66M | 14,884.87%10.62M |
Non current deferred assets | --6.36M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total assets | --304.96K | 727.18%5.55M | 636.21%5.47M | 492.06%4.54M | 322.23%3.36M | --3.36M | 2,916.17%671.06K | 1,845.85%742.86K | 749.97%766.7K | --796.7K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | --5.24M | 43.89%3.99M | -56.29%1.46M | -49.73%1.79M | -28.86%2.44M | --2.44M | 167.60%2.78M | 225.08%3.33M | 395.72%3.56M | 404.92%3.43M |
-Current debt | --5.24M | 43.89%3.99M | -56.29%1.46M | -49.73%1.79M | -28.86%2.44M | --2.44M | 167.60%2.78M | 225.08%3.33M | 419.32%3.56M | 437.76%3.43M |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-accounts payable | --31.36M | 94.89%28.31M | 130.18%27.44M | 63.16%25.48M | 38.95%20.78M | --20.78M | 5,407.78%14.53M | 3,099.10%11.92M | 1,462.96%15.62M | 576.38%14.95M |
-Total tax payable | --12.27M | 13.93%14.42M | 8.04%14.2M | -2.61%14.2M | -10.82%13.94M | --13.94M | 10,037.18%12.65M | 8,605.66%13.15M | 11,543.44%14.58M | 10,327.80%15.64M |
-Due to related parties current | --331.07K | --0 | -88.02%36.81K | --36.78K | --37.93K | --37.93K | --303.25K | --307.28K | ---- | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---5.05M | --967.58K | --5.47M | --981.08K |
Current accrued expenses | --2.37M | 1,825.98%2M | 3,065.03%2.34M | --0 | --2.03M | --2.03M | -91.95%103.76K | -94.71%74.04K | ---- | ---- |
Current provisions | --349.56K | -78.44%460.49K | -87.91%404.76K | -79.95%357.39K | -65.92%307.75K | --307.75K | --2.14M | --3.35M | --1.78M | --903.02K |
Current deferred liabilities | --279.06K | --1.73M | --1.8M | --1.72M | --1.72M | --1.72M | ---- | ---- | ---- | --0 |
Current liabilities | --65.95M | 113.34%58.65M | 116.71%51.78M | 109.04%47.51M | 79.56%37.73M | --37.73M | 941.69%27.49M | 740.56%23.89M | 601.71%22.73M | 619.55%21.01M |
Non current liabilities | ||||||||||
Non current accrued expenses | --20.1M | -6.79%20.66M | 45.66%21.02M | 51.03%19.97M | 41.73%17.8M | --17.8M | 1,683.35%22.17M | 1,056.68%14.43M | 951.12%13.22M | 874.87%12.56M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -59.23%29.19K | -43.75%30.12K | -62.48%29.59K |
Long term provisions | --28.75K | --212.73K | ---- | ---- | ---- | ---- | ---- | 2,557.12%694.66K | 2,830.05%544.98K | 3,506.75%641.64K |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | --405.93K | ---- | ---- | ---- |
Total non current liabilities | --78.22M | 82.01%73.06M | 78.14%65.98M | 65.40%61.71M | 40.99%51.67M | --51.67M | 1,352.47%40.14M | 1,137.28%37.04M | 1,009.10%37.31M | 1,093.77%36.65M |
Shareholders'equity | ||||||||||
Share capital | --27.02M | 12.83%25.42M | 5.74%25.28M | 0.95%24.91M | 0.68%23.66M | --23.66M | 2.61%22.53M | 5.93%23.91M | 22.69%24.67M | 21.51%23.5M |
-common stock | --27.02M | 12.83%25.42M | 5.74%25.28M | 0.95%24.91M | 0.68%23.66M | --23.66M | 2.61%22.53M | 5.93%23.91M | 22.69%24.67M | 21.51%23.5M |
Additional paid-in capital | --2.31M | 103.28%1.36M | 92.76%1.32M | 85.86%1.3M | 22.73%762.55K | --762.55K | 5.45%667.96K | 5.13%685K | 18.18%701.39K | 20.00%621.31K |
Retained earnings | --6.48M | -15.74%4.59M | -13.72%4.58M | 464.30%4.58M | 305.43%4.46M | --4.46M | --5.45M | --5.3M | 29,887.06%810.79K | --1.1M |
Gains losses not affecting retained earnings | --752.12K | 162.06%736.57K | 1,195.51%663.82K | 581.53%741.46K | 220.74%742.05K | --742.05K | -855.77%-1.19M | -119.14%-60.59K | -54.86%108.79K | -19.71%231.36K |
Other equity interest | ---- | ---- | ---- | ---- | ---300K | ---300K | ---- | ---- | ---- | ---- |
Total equity | --37.41M | 9.39%36.01M | 0.20%36.43M | 0.91%41.47M | -6.45%35.88M | --35.88M | 1,513.35%32.92M | 1,150.85%36.35M | 2,347.77%41.09M | 1,562.89%38.35M |
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.