(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 | -17.68%76.73M | -14.00%99M | -14.00%99M | -29.25%96.62M | -16.58%122.45M | -43.41%93.21M | -9.78%115.12M | -9.78%115.12M | 32.58%136.56M | 22.69%146.78M |
-Cash and cash equivalents | -15.66%70.18M | -11.55%92.97M | -11.55%92.97M | -33.64%90.62M | -23.39%112.45M | -49.48%83.21M | -17.62%105.12M | -17.62%105.12M | 32.58%136.56M | 22.69%146.78M |
-Accounts receivable | 16.78%49.49M | 40.87%51.03M | 40.87%51.03M | 12.79%44.64M | -2.37%40.4M | 6.17%42.38M | -9.15%36.23M | -9.15%36.23M | 24.81%39.58M | 43.04%41.38M |
-Due from related parties current | --11.8M | --13.23M | --13.23M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
-Other receivables | 8.62%115.3M | 9.09%129.48M | 9.09%129.48M | 2.87%86.92M | 19.96%110.96M | 14.19%106.15M | 34.74%118.69M | 34.74%118.69M | -16.55%84.49M | 30.64%92.5M |
Holding assets for sale | ---- | --0 | --0 | -93.15%140K | -76.77%476K | -38.72%959K | -38.50%968K | -38.50%968K | -8.62%2.05M | -8.36%2.05M |
Total current assets | -9.81%225.45M | -7.19%244.12M | -7.19%244.12M | 1.25%271.54M | 3.53%290.02M | -17.77%249.98M | 1.17%263.03M | 1.17%263.03M | 5.81%268.18M | 8.91%280.14M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -15.11%-281.76M | -15.11%-281.76M | ---- | ---- | ---- | -15.14%-244.78M | -15.14%-244.78M | ---- | ---- |
Investment properties | -51.92%7.55M | -51.92%7.55M | -51.92%7.55M | 21.51%15.71M | 21.51%15.71M | 21.51%15.71M | 21.51%15.71M | 21.51%15.71M | -14.79%12.93M | -14.79%12.93M |
-Long term equity investment | 0.26%377.24M | 5.96%408.13M | 5.96%408.13M | 17.39%413.19M | 10.64%400.49M | 3.08%376.25M | 8.02%385.19M | 8.02%385.19M | 10.35%351.97M | 24.47%361.97M |
-Including:Available-for-sale securities | -51.92%7.55M | -51.92%7.55M | -51.92%7.55M | 21.51%15.71M | 21.51%15.71M | 21.51%15.71M | 21.51%15.71M | 21.51%15.71M | -14.79%12.93M | -14.79%12.93M |
-Including:Held to maturity investments | ---- | --0 | --0 | 22.96%24.52M | 30.23%23.22M | 53.92%20.49M | 161.33%18.51M | 161.33%18.51M | 69.26%19.94M | 99.49%17.83M |
Non current note receivables | 0.00%46K | 0.00%46K | 0.00%46K | -93.30%46K | -93.30%46K | -93.30%46K | -93.30%46K | -93.30%46K | --687K | --687K |
-Goodwill | -0.92%14.59M | -0.03%14.96M | -0.03%14.96M | 10.51%14.27M | 11.40%14.51M | 10.68%14.73M | 9.38%14.97M | 9.38%14.97M | -6.62%12.91M | 21.82%13.03M |
Due from related parties non current | -82.77%2.56M | -82.94%2.53M | -82.94%2.53M | 0.80%14.93M | 0.79%14.9M | 0.80%14.87M | 0.80%14.84M | 0.80%14.84M | 0.80%14.81M | 0.80%14.78M |
Regulatory assets | 9.96%143.6M | 13.59%140.48M | 13.59%140.48M | 36.89%144.68M | 31.70%139.19M | 10.68%130.6M | 6.23%123.67M | 6.23%123.67M | -17.84%105.69M | -11.28%105.69M |
Non current deferred assets | -65.37%13.1M | -65.97%12.59M | -65.97%12.59M | 17.51%48.94M | 30.07%47.87M | 2.87%37.84M | -0.04%37.01M | -0.04%37.01M | 10.84%41.65M | 51.14%36.8M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 27.04%146.14M | 54.51%140.12M | 54.51%140.12M | 11.18%141.35M | -9.06%111.44M | -15.06%115.03M | -27.13%90.69M | -27.13%90.69M | 21.84%127.14M | 12.09%122.54M |
-Current debt | 28.30%144.83M | 56.71%138.72M | 56.71%138.72M | 11.56%139.34M | -9.17%109.34M | -15.25%112.89M | -27.57%88.52M | -27.57%88.52M | 22.45%124.9M | 12.13%120.38M |
-Current capital lease obligation | -38.94%1.31M | -35.47%1.4M | -35.47%1.4M | -10.22%2.01M | -3.10%2.1M | -3.43%2.14M | -3.08%2.17M | -3.08%2.17M | -4.39%2.24M | 9.57%2.16M |
-accounts payable | 13.56%27.93M | -4.13%27.46M | -4.13%27.46M | 2.05%28.65M | 6.86%26.52M | 21.63%24.6M | 7.77%28.65M | 7.77%28.65M | 74.34%28.08M | 23.54%24.81M |
-Total tax payable | 7.46%441.42M | 12.56%472.48M | 12.56%472.48M | 19.81%459.02M | 13.57%446.76M | 3.57%410.76M | 9.39%419.77M | 9.39%419.77M | 10.27%383.13M | 23.16%393.38M |
-Dividends payable | 0.00%299K | 0.00%299K | 0.00%299K | 0.00%299K | 0.00%299K | 0.00%299K | 0.00%299K | 0.00%299K | 0.00%299K | 0.00%299K |
-Due to related parties current | 0.00%100K | -92.57%100K | -92.57%100K | --0 | 0.00%100K | 0.00%100K | 1,245.00%1.35M | 1,245.00%1.35M | --1.18M | --100K |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K | ---- |
Current accrued expenses | -27.35%6.63M | -32.85%7.77M | -32.85%7.77M | 60.72%6.74M | 10.29%6.37M | 38.81%9.13M | 7.30%11.57M | 7.30%11.57M | -41.91%4.19M | -1.15%5.77M |
Current deferred liabilities | 4.84%126.42M | -7.44%117.73M | -7.44%117.73M | -3.96%138.83M | -4.03%137.84M | -17.41%120.59M | -3.03%127.19M | -3.03%127.19M | 6.79%144.56M | 13.00%143.64M |
Current liabilities | 10.80%432.78M | 10.27%431.36M | 10.27%431.36M | 4.22%415.08M | 2.12%407.44M | -5.76%390.6M | -0.58%391.2M | -0.58%391.2M | 6.24%398.27M | 16.26%398.98M |
Non current liabilities | ||||||||||
-Long term debt | -66.75%1.36M | -63.37%1.71M | -63.37%1.71M | -5.50%4.91M | 5.26%5.11M | -17.23%4.1M | -12.52%4.66M | -12.52%4.66M | -18.56%5.2M | -16.89%4.85M |
Non current accrued expenses | 10.10%977.2M | 11.37%980.63M | 11.37%980.63M | 8.46%924.59M | 4.54%895.8M | 4.62%887.54M | 5.75%880.55M | 5.75%880.55M | 9.25%852.5M | 18.29%856.86M |
Long term provisions | 1.00%375.87M | 6.80%406.43M | 6.80%406.43M | 17.74%408.27M | 10.71%395.39M | 3.36%372.15M | 8.33%380.53M | 8.33%380.53M | 10.94%346.77M | 25.32%357.12M |
Total non current liabilities | 9.09%874.2M | 11.45%903.85M | 11.45%903.85M | 11.86%874.1M | 7.80%854.2M | -1.20%801.37M | 4.34%810.97M | 4.34%810.97M | 8.18%781.39M | 19.59%792.36M |
Shareholders'equity | ||||||||||
Share capital | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | -0.31%70.98M | -0.31%70.98M |
-common stock | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | 0.00%70.98M | -0.31%70.98M | -0.31%70.98M |
Additional paid-in capital | 0.77%18.17M | ---- | ---- | -6.23%18.17M | -6.02%18.03M | --18.03M | ---- | ---- | -0.09%19.37M | 0.67%19.18M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 0.31%3.24M |
Gains losses not affecting retained earnings | -17.74%47.08M | -4.54%300.68M | -4.54%300.68M | 0.74%51.64M | 11.38%57.09M | -81.59%57.23M | 6.12%314.97M | 6.12%314.97M | -2.66%51.26M | -2.66%51.26M |
Noncontrolling interests | 36.32%45.22M | 28.13%43.31M | 28.13%43.31M | 27.15%42.08M | 12.53%36.81M | -5.72%33.17M | -11.84%33.8M | -11.84%33.8M | -13.97%33.09M | -12.26%32.71M |
Total equity | 3.56%1.28B | 4.67%1.3B | 4.67%1.3B | 7.79%1.32B | 5.48%1.3B | -0.98%1.24B | 4.16%1.25B | 4.16%1.25B | 7.30%1.22B | 15.34%1.23B |
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.