(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 | -6.73%54.39M | 52.52%86.16M | 52.52%86.16M | 51.96%97.29M | -16.74%76.87M | -24.58%58.31M | -27.99%56.49M | -27.99%56.49M | -12.13%64.03M | 39.25%92.32M |
-Cash and cash equivalents | -6.73%54.39M | 52.52%86.16M | 52.52%86.16M | 51.96%97.29M | -16.74%76.87M | -24.58%58.31M | -27.99%56.49M | -27.99%56.49M | -12.13%64.03M | 39.25%92.32M |
-Accounts receivable | 115.92%2.18M | 48.27%1.46M | 48.27%1.46M | --1.38M | 88.45%1.86M | 5.75%1.01M | 99.19%984K | 99.19%984K | --0 | -9.28%987K |
Total current assets | 108.83%363.99M | 17.66%205.88M | 17.66%205.88M | 30.85%229.15M | 1.59%200.07M | -6.70%174.3M | 24.00%174.98M | 24.00%174.98M | 35.54%175.12M | 67.16%196.94M |
Non current assets | ||||||||||
-Accumulated depreciation | -69.36%-217.63M | -74.78%-199.6M | -74.78%-199.6M | -70.63%-173.26M | -63.52%-147.36M | -63.78%-128.5M | -87.16%-114.2M | -87.16%-114.2M | -129.59%-101.54M | -161.69%-90.12M |
-Long term equity investment | 3,263.47%336.89M | 25.79%10.85M | 25.79%10.85M | 60.77%11.26M | 1,391.31%9.44M | --10.02M | --8.63M | --8.63M | --7.01M | --633K |
Regulatory assets | 678.76%13.09M | 30.39%2.51M | 30.39%2.51M | 224.70%2.95M | 65.30%3.26M | -13.35%1.68M | 14.20%1.92M | 14.20%1.92M | -53.80%907K | 6.02%1.97M |
Non current deferred assets | -61.62%1.8M | -34.31%3.14M | -34.31%3.14M | 7.17%5.02M | 62.58%4.8M | 58.54%4.68M | 34.17%4.78M | 34.17%4.78M | 83.73%4.69M | 12.21%2.95M |
Total assets | 1,528.06%10.91M | 11.62%1.05M | 11.62%1.05M | 72.77%1.57M | 42.07%1.4M | -31.91%670K | -21.11%938K | -21.11%938K | 6.58%907K | 27.63%984K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 186.60%16.81M | 121.86%9.88M | 121.86%9.88M | 120.04%8.79M | 2,599.19%6.69M | 1,006.42%5.86M | 10,260.47%4.46M | 10,260.47%4.46M | 5,445.83%3.99M | 145.54%248K |
-Current debt | ---- | ---- | ---- | 126.29%8.5M | --6.41M | --5.59M | ---- | ---- | --3.76M | ---- |
-Bank in debtedness | --11.92M | 129.21%9.6M | 129.21%9.6M | ---- | ---- | ---- | --4.19M | --4.19M | ---- | ---- |
-Current capital lease obligation | 1,659.35%4.89M | 7.09%287K | 7.09%287K | 20.00%282K | 14.52%284K | -47.55%278K | 523.26%268K | 523.26%268K | 226.39%235K | 145.54%248K |
-accounts payable | 163.76%95.04M | 26.22%53.27M | 26.22%53.27M | 14.47%46.72M | -10.20%38.61M | 16.83%36.03M | 100.57%42.2M | 100.57%42.2M | 69.31%40.82M | 71.51%43M |
-Total tax payable | 234.42%504.53M | 15.05%169.08M | 15.05%169.08M | 12.53%160M | 15.78%156.02M | 13.77%150.87M | 40.42%146.96M | 40.42%146.96M | 48.05%142.19M | 45.35%134.75M |
-Other payable | 131.64%5.79M | 69.36%4.23M | 69.36%4.23M | 69.36%4.23M | --2.5M | --2.5M | --2.5M | --2.5M | --2.5M | ---- |
Current provisions | -21.64%4.57M | -19.48%4.58M | -19.48%4.58M | 4.41%5.78M | 2.22%5.8M | 8.28%5.83M | 5.49%5.69M | 5.49%5.69M | 13.12%5.54M | 37.10%5.67M |
Current deferred liabilities | --40.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 201.13%168.23M | 40.15%93.28M | 40.15%93.28M | 23.63%82.43M | 3.81%66.05M | 20.33%55.87M | 53.30%66.56M | 53.30%66.56M | 48.99%66.67M | 65.18%63.62M |
Non current liabilities | ||||||||||
-Long term debt | 3,300.57%17.85M | -40.04%340K | -40.04%340K | -37.98%400K | -25.75%470K | --525K | --567K | --567K | --645K | --633K |
Non current accrued expenses | 118.10%1.07B | 16.74%557.06M | 16.74%557.06M | 15.81%528.85M | 20.24%514.09M | 22.22%489.04M | 64.50%477.18M | 64.50%477.18M | 62.07%456.65M | 57.46%427.56M |
Long term provisions | 3,261.42%319.03M | 30.42%10.51M | 30.42%10.51M | 70.79%10.86M | --8.97M | --9.49M | --8.06M | --8.06M | --6.36M | ---- |
Preferred securities outside stock equity | ---- | ---- | ---- | -23.14%963K | -37.16%1.19M | -59.01%1.29M | ---- | ---- | -54.42%1.25M | --1.89M |
Total non current liabilities | 225.42%672.76M | 22.88%262.36M | 22.88%262.36M | 16.07%242.42M | 11.94%222.07M | 15.47%206.74M | 44.19%213.52M | 44.19%213.52M | 48.35%208.86M | 51.17%198.37M |
Shareholders'equity | ||||||||||
Share capital | 83.82%538.88M | 3.70%302.41M | 3.70%302.41M | 2.62%298.64M | 2.11%296.57M | 1.67%293.16M | 65.96%291.61M | 65.96%291.61M | 65.65%291.01M | 66.19%290.46M |
-common stock | 83.82%538.88M | 3.70%302.41M | 3.70%302.41M | 2.62%298.64M | 2.11%296.57M | 1.67%293.16M | 65.96%291.61M | 65.96%291.61M | 65.65%291.01M | 66.19%290.46M |
Additional paid-in capital | 19.25%26.7M | -2.03%22.01M | -2.03%22.01M | 2.85%22.44M | 2.68%21.91M | 5.53%22.39M | 17.90%22.47M | 17.90%22.47M | 13.74%21.82M | -9.16%21.34M |
Retained earnings | --175.66M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.29M |
Gains losses not affecting retained earnings | 355.27%8.07M | 705.40%12.68M | 705.40%12.68M | -39.56%938K | -53.81%1.53M | -38.95%1.77M | -46.32%1.57M | -46.32%1.57M | -60.91%1.55M | -17.00%3.32M |
Noncontrolling interests | --0 | --42.34M | --42.34M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Total equity | 116.55%1.46B | 23.38%819.57M | 23.38%819.57M | 19.99%772.56M | 14.93%726.79M | 13.55%675.56M | 51.82%664.26M | 51.82%664.26M | 54.50%643.83M | 59.86%632.37M |
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.