(Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | (Q3)Oct 31, 2022 | (Q1)Apr 30, 2022 | (FY)Jan 31, 2022 | (Q4)Jan 31, 2022 | (Q3)Oct 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -99.60%16.57K | --30K | 166.63%720.37K | 62.97%2.24M | 62.97%2.24M | 3,654.31%4.12M | -79.20%270.17K | 1.26%1.38M | 1.26%1.38M | -56.73%109.8K |
-Cash and cash equivalents | -99.60%16.57K | --30K | 166.63%720.37K | 62.97%2.24M | 62.97%2.24M | 3,654.31%4.12M | -79.20%270.17K | 1.26%1.38M | 1.26%1.38M | -56.73%109.8K |
-Accounts receivable | --251.78K | --268.2K | --142.54K | -33.18%140.52K | -33.18%140.52K | ---- | ---- | --210.29K | --210.29K | ---- |
-Accrued interest receivable | ---- | ---- | ---- | ---- | ---- | 20.12%306.41K | 49.41%178.77K | ---- | ---- | 1,289.98%255.09K |
-Due from related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Other receivables | --965.36K | --903.58K | --847.07K | 23.26%940.37K | 23.26%940.37K | ---- | ---- | --762.94K | --762.94K | ---- |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | --553.69K | ---- | ---- | ---- | ---- |
Total current assets | -93.75%303.21K | --377.99K | 42.19%1.14M | 43.16%2.66M | 43.16%2.66M | 522.16%4.85M | -54.54%801.96K | 5.99%1.86M | 5.99%1.86M | 142.58%780.31K |
Non current assets | ||||||||||
-Accumulated depreciation | -48.49%-81.51K | ---76.68K | -59.23%-71.39K | -50.46%-63.25K | -50.46%-63.25K | -45.56%-54.89K | -54.55%-44.83K | -60.57%-42.04K | -60.57%-42.04K | -66.33%-37.71K |
-Long term equity investment | ---- | ---- | ---- | ---- | ---- | --1.24M | --1.23M | ---- | ---- | ---- |
-Goodwill | 7.52%136.24K | --120.06K | 16.18%117.47K | 28.81%109.91K | 28.81%109.91K | -52.23%126.71K | -15.74%101.11K | 165.16%85.33K | 165.16%85.33K | --265.25K |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -93.62%2.62K |
Regulatory assets | -52.85%251.78K | --298.4K | -6.78%374.98K | -14.11%370.85K | -14.11%370.85K | 12.55%534.03K | 199.71%402.25K | 424.37%431.77K | 424.37%431.77K | 2,485.51%474.49K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 794.85%1.37M | --1.36M | --1.36M | -0.30%1.29M | -0.30%1.29M | -83.06%152.89K | ---- | 312.75%1.29M | 312.75%1.29M | 151.59%902.4K |
-Current debt | 794.85%1.37M | --1.36M | --1.36M | -0.30%1.29M | -0.30%1.29M | -83.06%152.89K | ---- | 312.75%1.29M | 312.75%1.29M | 151.59%902.4K |
-accounts payable | -71.32%1.16M | --881.04K | 6.45%1.89M | 148.45%2.12M | 148.45%2.12M | 27.68%4.03M | 121.63%1.77M | 33.76%852.47K | 33.76%852.47K | 399.14%3.16M |
-Total tax payable | --0 | --0 | -36.72%2.13M | 0.00%2.13M | 0.00%2.13M | --7.11M | --3.36M | --2.13M | --2.13M | --0 |
-Due to related parties current | -99.78%936 | --1.09K | -41.54%18.95K | -78.01%519.04K | -78.01%519.04K | 585.68%418.64K | 59.58%32.41K | 16,846.29%2.36M | 16,846.29%2.36M | -66.37%61.05K |
Current accrued expenses | --3.55M | --3.26M | --256.29K | 1.06%139.85K | 1.06%139.85K | ---- | ---- | --138.38K | --138.38K | ---- |
Current deferred liabilities | 384.70%107.96K | --127.34K | --41.43K | --41.82K | --41.82K | --22.27K | ---- | --0 | --0 | ---- |
Current liabilities | 233.13%15.68M | --13.88M | 465.97%10.71M | 90.70%10.59M | 90.70%10.59M | 14.23%4.71M | 11.86%1.89M | 475.74%5.56M | 475.74%5.56M | 251.39%4.12M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --0 | --30.2K | 4.01%232.44K | 4.00%230.33K | 4.00%230.33K | 3.74%227.62K | --223.48K | --221.48K | --221.48K | --219.4K |
Non current accrued expenses | -27.79%47.16K | --52.24K | -20.79%58.46K | -1.79%62.26K | -1.79%62.26K | 1.17%65.31K | 47.59%73.8K | 42.73%63.4K | 42.73%63.4K | 68.91%64.56K |
Due to related parties non current | --0 | --0 | 0.00%2.13M | 0.00%2.13M | 0.00%2.13M | --2.13M | --2.13M | --2.13M | --2.13M | ---- |
Long term provisions | ---- | ---- | ---- | ---- | ---- | --1.24M | --1.23M | ---- | ---- | ---- |
Total non current liabilities | 32.71%15.68M | --13.88M | 144.49%12.84M | 65.61%12.72M | 65.61%12.72M | 186.73%11.82M | 210.31%5.25M | 695.97%7.68M | 695.97%7.68M | 251.39%4.12M |
Shareholders'equity | ||||||||||
Share capital | 2.54%16.65M | --16.31M | 4.03%16.23M | 21.68%15.67M | 21.68%15.67M | 42.75%16.24M | 53.95%15.6M | 30.45%12.88M | 30.45%12.88M | 54.32%11.38M |
-common stock | 6.16%16.65M | --16.31M | 4.03%16.23M | 21.68%15.67M | 21.68%15.67M | 37.89%15.69M | 53.95%15.6M | 30.45%12.88M | 30.45%12.88M | 54.32%11.38M |
Gains losses not affecting retained earnings | -3.36%5.63M | --5.8M | 3.24%5.75M | 7.90%5.84M | 7.90%5.84M | 32.82%5.83M | 212.09%5.57M | 201.88%5.41M | 201.88%5.41M | 174.08%4.39M |
Total equity | -90.36%486.61K | --550.3K | 34.74%1.32M | 41.13%2.83M | 41.13%2.83M | 354.62%5.05M | -49.49%976.87K | 9.69%2M | 9.69%2M | 208.46%1.11M |
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.