(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 | 142.72%186.4K | 0.81%208.45K | 0.81%208.45K | -46.97%18.23K | -77.08%123.63K | -96.91%76.8K | -96.51%206.78K | -96.51%206.78K | -91.55%34.38K | -77.78%539.49K |
-Cash and cash equivalents | 142.72%186.4K | 0.81%208.45K | 0.81%208.45K | -46.97%18.23K | -77.08%123.63K | -96.91%76.8K | -96.51%206.78K | -96.51%206.78K | -91.55%34.38K | -77.78%539.49K |
-Accounts receivable | 54.57%477.48K | 25.72%327.01K | 25.72%327.01K | 4.53%265.73K | -14.63%239.94K | 1.49%308.91K | 60.09%260.12K | 60.09%260.12K | 1,549.82%254.22K | 2,938.02%281.05K |
-Other receivables | -2.82%35.04K | 1.16%35.12K | 1.16%35.12K | 0.28%34.35K | 7.26%34.69K | 8.38%36.05K | -19.04%34.72K | -19.04%34.72K | -3.63%34.25K | -8.38%32.34K |
Total current assets | 14.70%986.49K | -9.65%796.97K | -9.65%796.97K | -45.84%638.56K | -54.24%723.01K | -76.43%860.05K | -86.45%882.06K | -86.45%882.06K | -2.76%1.18M | -51.28%1.58M |
Non current assets | ||||||||||
-Accumulated depreciation | -29.74%-2.09M | -34.76%-1.94M | -34.76%-1.94M | -22.51%-1.85M | -38.84%-1.68M | -66.03%-1.61M | -87.74%-1.44M | -87.74%-1.44M | -102.87%-1.51M | -122.71%-1.21M |
-Long term equity investment | 308.72%7.8M | 940.46%9.57M | 940.46%9.57M | 1,493.82%9.72M | 1,387.48%9.58M | 177.87%1.91M | 267.49%920K | 267.49%920K | -52.64%610.03K | -50.67%643.97K |
-Goodwill | -45.24%2.97M | -40.64%3.59M | -40.64%3.59M | -36.90%4.2M | -33.78%4.81M | -31.15%5.43M | -28.90%6.04M | -28.90%6.04M | -26.95%6.66M | -25.25%7.27M |
Regulatory assets | 26.53%622.33K | 3.20%438.08K | 3.20%438.08K | -12.10%343.03K | 6.46%410.17K | 15.17%491.84K | 74.08%424.48K | 74.08%424.48K | 159.84%390.26K | 197.03%385.27K |
Total assets | -20.82%144.85K | -32.43%111.07K | -32.43%111.07K | -43.18%77.3K | 63.33%170.23K | 49.11%182.94K | 102.00%164.36K | 102.00%164.36K | 0.93%136.04K | -13.48%104.23K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 55.04%11.4M | 7.00%6.43M | 7.00%6.43M | 51.85%5.14M | 96.38%2.78M | 1,242.09%7.35M | 452.28%6.01M | 452.28%6.01M | 764.49%3.38M | 233.62%1.42M |
-Current debt | 55.89%11.24M | 6.95%6.21M | 6.95%6.21M | 65.42%5.12M | 145.31%2.7M | 3,503.44%7.21M | 730.51%5.81M | 730.51%5.81M | 1,446.50%3.09M | 450.00%1.1M |
-Current capital lease obligation | 12.01%160.7K | 8.66%220.95K | 8.66%220.95K | -92.82%20.83K | -74.34%80.9K | -58.74%143.46K | -47.74%203.35K | -47.74%203.35K | 51.63%290.13K | 40.61%315.29K |
-accounts payable | 49.85%5.07M | 16.89%3.53M | 16.89%3.53M | 30.30%3.27M | 78.38%3.11M | 159.11%3.38M | 117.51%3.02M | 117.51%3.02M | -17.04%2.51M | -29.64%1.75M |
-Total tax payable | 308.72%7.8M | 940.46%9.57M | 940.46%9.57M | 1,493.82%9.72M | 1,387.48%9.58M | 177.87%1.91M | 267.49%920K | 267.49%920K | -52.64%610.03K | -50.67%643.97K |
-Other payable | -0.12%441.07K | 0.18%441.23K | 0.18%441.23K | --439.74K | --440.39K | --441.61K | 0.07%440.45K | 0.07%440.45K | ---- | ---- |
Current accrued expenses | ---- | 122.42%1.18M | 122.42%1.18M | 138.80%1.05M | 308.80%853.36K | 519.61%805.77K | 33.83%528.44K | 33.83%528.44K | 257.31%438.63K | 110.69%208.75K |
Current liabilities | 40.87%16.5M | 16.33%11.3M | 16.33%11.3M | 48.83%9.63M | 97.25%6.92M | 451.05%11.72M | 219.28%9.71M | 219.28%9.71M | 73.09%6.47M | 9.89%3.51M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -54.88%21.12K | -15.08%78.74K |
Non current accrued expenses | -12.82%589.68K | -19.43%684.02K | -19.43%684.02K | -48.31%563.57K | -45.77%676.07K | -52.22%676.43K | -48.05%848.98K | -48.05%848.98K | -14.05%1.09M | -11.41%1.25M |
Long term provisions | 308.72%7.8M | 940.46%9.57M | 940.46%9.57M | 1,550.99%9.72M | 1,594.69%9.58M | 244.32%1.91M | 1,433.33%920K | 1,433.33%920K | -52.55%588.9K | -53.39%565.23K |
Total non current liabilities | 78.37%24.3M | 96.28%20.87M | 96.28%20.87M | 173.27%19.36M | 297.32%16.5M | 384.37%13.62M | 222.95%10.63M | 222.95%10.63M | 40.88%7.08M | -7.68%4.15M |
Shareholders'equity | ||||||||||
Share capital | 4.88%57.19M | 3.91%56.67M | 3.91%56.67M | 0.41%54.76M | 0.00%54.53M | 0.00%54.53M | 0.00%54.53M | 0.00%54.53M | 25.84%54.53M | 25.86%54.53M |
-common stock | 4.88%57.19M | 3.91%56.67M | 3.91%56.67M | 0.41%54.76M | 0.00%54.53M | 0.00%54.53M | 0.00%54.53M | 0.00%54.53M | 25.84%54.53M | 25.86%54.53M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.48%435.5K | -1.28%435.89K |
Gains losses not affecting retained earnings | 23.86%6.11M | 30.32%6.17M | 30.32%6.17M | 22.35%5.72M | 23.91%5.67M | 12.95%4.93M | 14.95%4.73M | 14.95%4.73M | 21.52%4.68M | 25.50%4.58M |
Total equity | -32.63%4.99M | -32.93%5.51M | -32.93%5.51M | -34.54%5.84M | -34.10%6.65M | -42.80%7.41M | -51.91%8.21M | -51.91%8.21M | -23.01%8.93M | -29.77%10.1M |
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.