(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 | -65.93%307K | -17.13%600K | -17.13%600K | -10.88%549K | -29.91%656K | 44.39%901K | -61.30%724K | -61.30%724K | 32.76%616K | --936K |
-Cash and cash equivalents | -65.93%307K | -17.13%600K | -17.13%600K | -10.88%549K | -29.91%656K | 44.39%901K | -61.30%724K | -61.30%724K | 32.76%616K | --936K |
-Accounts receivable | -18.04%2.52M | 1.28%2.54M | 1.28%2.54M | 12.32%3.02M | 20.59%2.78M | 19.82%3.07M | 29.93%2.51M | 29.93%2.51M | 55.68%2.69M | --2.3M |
Total current assets | -29.78%3.04M | -9.80%3.4M | -9.80%3.4M | 0.45%3.77M | 0.32%3.75M | 19.34%4.33M | -20.90%3.77M | -20.90%3.77M | 12.91%3.75M | --3.74M |
Non current assets | ||||||||||
-Accumulated depreciation | -7.89%-24.05M | -8.67%-24.11M | -8.67%-24.11M | -9.07%-23.26M | -9.91%-22.73M | -12.52%-22.29M | -13.04%-22.18M | -13.04%-22.18M | 23.11%-21.32M | ---20.68M |
-Long term equity investment | 236.72%7.76M | 299.34%8.47M | 299.34%8.47M | -77.44%2.05M | -72.86%2.21M | -68.79%2.3M | -73.07%2.12M | -73.07%2.12M | 709.07%9.1M | --8.12M |
-Goodwill | -14.88%406K | -18.62%424K | -18.62%424K | -12.30%442K | -3.57%459K | 1.92%477K | 13.51%521K | 13.51%521K | -7.86%504K | --476K |
Regulatory assets | -18.04%2.52M | -5.50%2.56M | -5.50%2.56M | 12.32%3.02M | 20.59%2.78M | 19.82%3.07M | 15.71%2.71M | 15.71%2.71M | -5.98%2.69M | --2.3M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -67.84%3.19M | -64.44%3.27M | -64.44%3.27M | 283.59%9.28M | 402.94%9.75M | 475.00%9.91M | 552.09%9.2M | 552.09%9.2M | -82.29%2.42M | --1.94M |
-Current debt | -73.73%2.48M | -68.68%2.79M | -68.68%2.79M | 324.34%8.87M | 474.37%9.3M | 584.14%9.45M | 753.40%8.92M | 753.40%8.92M | -84.31%2.09M | --1.62M |
-Current capital lease obligation | 51.83%706K | 69.26%479K | 69.26%479K | 23.78%406K | 40.44%448K | 35.57%465K | -22.68%283K | -22.68%283K | -0.30%328K | --319K |
-Total tax payable | 232.09%7.8M | 292.99%8.52M | 292.99%8.52M | -77.08%2.1M | -72.49%2.25M | -68.41%2.35M | -72.68%2.17M | -72.68%2.17M | 676.19%9.16M | --8.18M |
Current liabilities | -53.30%5.78M | -47.65%6.35M | -47.65%6.35M | 143.07%11.75M | 214.90%11.94M | 256.32%12.37M | 186.17%12.12M | 186.17%12.12M | -75.39%4.83M | --3.79M |
Non current liabilities | ||||||||||
-Long term debt | -47.99%284K | 147.76%664K | 147.76%664K | 58.02%512K | 48.15%560K | 45.99%546K | -37.82%268K | -37.82%268K | -27.84%324K | --378K |
Non current accrued expenses | -7.31%10.94M | -1.61%11.44M | -1.61%11.44M | -1.14%11.47M | 6.81%11.6M | 4.73%11.8M | -2.55%11.62M | -2.55%11.62M | 29.24%11.6M | --10.86M |
Long term provisions | 325.14%7.47M | 321.26%7.81M | 321.26%7.81M | -82.44%1.54M | -78.76%1.65M | -74.92%1.76M | -75.11%1.85M | -75.11%1.85M | 1,198.52%8.78M | --7.75M |
Total non current liabilities | -7.73%13.58M | 4.01%14.86M | 4.01%14.86M | -1.03%13.85M | 18.55%14.2M | 34.89%14.72M | 17.43%14.29M | 17.43%14.29M | -32.79%13.99M | --11.97M |
Shareholders'equity | ||||||||||
Share capital | 0.05%68.5M | 0.05%68.5M | 0.05%68.5M | 0.00%68.47M | 0.00%68.47M | 0.00%68.47M | 0.00%68.47M | 0.00%68.47M | 31.09%68.47M | --68.47M |
-common stock | 0.05%68.5M | 0.05%68.5M | 0.05%68.5M | 0.00%68.47M | 0.00%68.47M | 0.00%68.47M | 0.00%68.47M | 0.00%68.47M | 31.09%68.47M | --68.47M |
Additional paid-in capital | 13.24%3.47M | 14.96%3.44M | 14.96%3.44M | 18.72%3.44M | 20.61%3.4M | 14.75%3.07M | 18.66%3M | 18.66%3M | 80.60%2.9M | --2.82M |
Gains losses not affecting retained earnings | -50.00%-120K | 139.29%33K | 139.29%33K | 52.86%-66K | -96.77%5K | -139.02%-80K | -152.50%-84K | -152.50%-84K | -189.74%-140K | --155K |
Other equity interest | -59.26%44K | ---- | ---- | -73.76%58K | -41.86%125K | -22.86%108K | ---- | ---- | --221K | --215K |
Total equity | -13.38%14.38M | -4.11%15.26M | -4.11%15.26M | -1.12%15.68M | 4.88%15.81M | 8.09%16.6M | -7.22%15.92M | -7.22%15.92M | 18.36%15.85M | --15.08M |
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.