(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 | 25.59%41.98M | 38.11%39.83M | 38.11%39.83M | 53.17%42.09M | 50.21%36.34M | 52.98%33.43M | 40.33%28.84M | 40.33%28.84M | 75.82%27.48M | 50.53%24.19M |
-Cash and cash equivalents | 25.59%41.98M | 38.11%39.83M | 38.11%39.83M | 53.17%42.09M | 50.21%36.34M | 52.98%33.43M | 40.33%28.84M | 40.33%28.84M | 75.82%27.48M | 50.53%24.19M |
-Accounts receivable | 53.69%8.43M | -25.20%5.09M | -25.20%5.09M | 7.77%6.7M | -20.59%5.82M | -29.69%5.49M | 2.16%6.8M | 2.16%6.8M | -10.39%6.22M | 15.90%7.33M |
Total current assets | 28.76%53.6M | 26.50%48.27M | 26.50%48.27M | 42.97%51.76M | 32.65%45.25M | 30.75%41.63M | 30.12%38.16M | 30.12%38.16M | 47.11%36.2M | 40.45%34.11M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -50.64%-354K | -50.64%-354K | ---- | ---- | ---- | -67.86%-235K | -67.86%-235K | ---- | ---- |
-Long term equity investment | -24.50%228K | -20.80%259K | -20.80%259K | -28.41%252K | -37.61%282K | -35.33%302K | -28.91%327K | -28.91%327K | --352K | -73.19%452K |
Non current note receivables | 27.91%21.37M | 19.27%19.89M | 19.27%19.89M | 964.27%20.76M | 641.07%17.09M | 580.37%16.7M | 575.06%16.67M | 575.06%16.67M | -14.84%1.95M | -3.31%2.31M |
-Goodwill | -5.22%17.21M | -5.37%17.47M | -5.37%17.47M | -6.30%17.59M | -6.58%17.83M | -5.53%18.16M | -4.61%18.46M | -4.61%18.46M | -3.65%18.77M | -2.71%19.09M |
Regulatory assets | 53.69%8.43M | -25.20%5.09M | -25.20%5.09M | 7.77%6.7M | -20.59%5.82M | -29.69%5.49M | 2.16%6.8M | 2.16%6.8M | -10.39%6.22M | 15.90%7.33M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -5.94%95K | -6.93%94K | -6.93%94K | 7.45%101K | 89.09%104K | 77.19%101K | 80.36%101K | 80.36%101K | --94K | -71.05%55K |
-Current capital lease obligation | -5.94%95K | -6.93%94K | -6.93%94K | 7.45%101K | 89.09%104K | 77.19%101K | 80.36%101K | 80.36%101K | --94K | -71.05%55K |
-accounts payable | ---- | 12.95%4.64M | 12.95%4.64M | 38.62%7.11M | -11.44%4.5M | -25.52%4.13M | -26.07%4.11M | -26.07%4.11M | 21.40%5.13M | 2.60%5.09M |
-Total tax payable | -24.50%228K | -20.80%259K | -20.80%259K | -28.41%252K | -37.61%282K | -35.33%302K | -28.91%327K | -28.91%327K | --352K | -73.19%452K |
Current deferred liabilities | 73.33%494K | 101.95%519K | 101.95%519K | -44.47%281K | -42.75%292K | -45.82%285K | -42.89%257K | -42.89%257K | -17.86%506K | -4.14%510K |
Current liabilities | -29.28%6.73M | -43.94%5.25M | -43.94%5.25M | 0.74%12.73M | -25.43%10.13M | -27.80%9.52M | -23.79%9.37M | -23.79%9.37M | 32.36%12.64M | 35.53%13.58M |
Non current liabilities | ||||||||||
-Long term debt | -24.50%228K | -20.80%259K | -20.80%259K | -28.41%252K | -37.61%282K | -35.33%302K | -28.91%327K | -28.91%327K | --352K | -73.19%452K |
Non current accrued expenses | -19.96%377K | -16.42%402K | -16.42%402K | -18.42%412K | -0.90%441K | -2.69%471K | -3.99%481K | -3.99%481K | 8,316.67%505K | -75.01%445K |
Total non current liabilities | -29.14%6.96M | -43.16%5.51M | -43.16%5.51M | -0.05%12.98M | -25.82%10.41M | -28.06%9.82M | -23.98%9.7M | -23.98%9.7M | 36.04%12.99M | 19.87%14.04M |
Shareholders'equity | ||||||||||
Share capital | 0.53%18.39M | 1.65%18.01M | 1.65%18.01M | 4.45%18.49M | 3.11%18.28M | 2.17%18.29M | -2.22%17.72M | -2.22%17.72M | -3.74%17.7M | -3.96%17.73M |
-common stock | 0.53%18.39M | 1.65%18.01M | 1.65%18.01M | 4.45%18.49M | 3.11%18.28M | 2.17%18.29M | -2.22%17.72M | -2.22%17.72M | -3.74%17.7M | -3.96%17.73M |
Additional paid-in capital | 7.85%5.69M | 7.41%5.76M | 7.41%5.76M | 8.25%5.7M | 6.01%5.47M | 3.98%5.27M | 5.22%5.36M | 5.22%5.36M | 3.68%5.26M | 1.55%5.16M |
Gains losses not affecting retained earnings | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M | 0.00%-9.51M |
Other equity interest | 26.20%419K | 1.89%378K | 1.89%378K | 86.25%447K | -33.92%224K | 6.41%332K | -21.23%371K | -21.23%371K | -62.50%240K | -36.40%339K |
Total equity | 20.26%92.55M | 16.61%86.03M | 16.61%86.03M | 57.62%90.53M | 44.08%80.61M | 42.53%76.96M | 42.84%73.78M | 42.84%73.78M | 23.80%57.43M | 16.39%55.95M |
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.