(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -8.18%22.13M | -12.27%25.51M | -25.67%24.09M | -25.67%24.09M | 6.97%24.56M | -26.08%24.1M | -10.32%29.08M | -37.87%32.41M | -37.87%32.41M | -50.38%22.96M |
-Cash and cash equivalents | -8.18%22.13M | -12.27%25.51M | -25.67%24.09M | -25.67%24.09M | 6.97%24.56M | -26.08%24.1M | -10.32%29.08M | -37.87%32.41M | -37.87%32.41M | -50.38%22.96M |
-Accounts receivable | 11.08%222.7M | 14.70%200.65M | 3.46%199.72M | 3.46%199.72M | -7.23%201.34M | -28.02%200.48M | -35.09%174.93M | -25.33%193.03M | -25.33%193.03M | -22.56%217.02M |
-Notes receivable | -43.72%5.86M | -39.97%6.23M | -40.97%6.41M | -40.97%6.41M | -31.82%6.75M | -8.73%10.41M | -46.83%10.38M | -44.69%10.87M | -44.69%10.87M | -61.56%9.9M |
-Other receivables | ---- | ---- | 25.09%26.41M | 25.09%26.41M | ---- | ---- | ---- | -46.70%21.11M | -46.70%21.11M | ---- |
Holding assets for sale | ---- | 91.37%5.19M | --0 | --0 | --0 | --0 | --2.71M | -99.67%2.68M | -99.67%2.68M | --0 |
Total current assets | -5.16%595.81M | -4.03%589.64M | -9.13%619.56M | -9.13%619.56M | -17.35%615.58M | -25.05%628.23M | -20.72%614.4M | -55.37%681.84M | -55.37%681.84M | -51.16%744.84M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | -4.01%-316.59M | -4.01%-316.59M | ---- | ---- | ---- | -7.56%-304.38M | -7.56%-304.38M | ---- |
-Long term equity investment | -1.79%342.42M | -4.89%336.28M | -13.56%328.26M | -13.56%328.26M | -11.52%334.94M | -6.70%348.66M | 16.85%353.58M | -25.03%379.74M | -25.03%379.74M | -26.65%378.55M |
Non current note receivables | 27.80%44.13M | 39.81%44.7M | 56.31%44.61M | 56.31%44.61M | 69.48%34.89M | 43.63%34.53M | 60.28%31.97M | 39.00%28.54M | 39.00%28.54M | -6.33%20.58M |
-Goodwill | -44.23%61.06M | -3.01%107.28M | -3.57%108.28M | -3.57%108.28M | -8.71%106.78M | -9.30%109.49M | -11.11%110.61M | -11.64%112.29M | -11.64%112.29M | -0.08%116.97M |
-Other intangible assets | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 1.90%27.76M |
Regulatory assets | 10.88%226.26M | 14.77%205.03M | 3.02%203.64M | 3.02%203.64M | -9.47%204.69M | -28.90%204.06M | -35.38%178.64M | -25.43%197.67M | -25.43%197.67M | -20.74%226.09M |
Total assets | -0.59%3.55M | 18.29%4.38M | -15.37%3.93M | -15.37%3.93M | -63.01%3.36M | -57.90%3.57M | -46.78%3.7M | -29.56%4.64M | -29.56%4.64M | 81.08%9.07M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 19.01%64.04M | 23.79%63.01M | 24.83%64.7M | 24.83%64.7M | 22.33%56.25M | 23.76%53.81M | 45.12%50.9M | 37.01%51.83M | 37.01%51.83M | 18.26%45.98M |
-Current debt | 36.89%24.55M | 50.64%25.21M | 49.08%27.64M | 49.08%27.64M | 43.35%20.2M | 34.44%17.94M | 128.08%16.73M | 123.77%18.54M | 123.77%18.54M | 48.28%14.09M |
-Current capital lease obligation | 10.07%39.49M | 10.64%37.8M | 11.33%37.06M | 11.33%37.06M | 13.04%36.04M | 19.03%35.88M | 23.18%34.17M | 12.68%33.29M | 12.68%33.29M | 8.54%31.89M |
-accounts payable | 0.17%304.82M | 8.48%293.05M | 14.55%287.61M | 14.55%287.61M | 2.10%308.61M | -18.33%304.29M | -15.30%270.15M | -15.40%251.08M | -15.40%251.08M | 12.04%302.27M |
-Total tax payable | -3.50%359.9M | -6.18%354.57M | -14.24%346.64M | -14.24%346.64M | -11.94%355.12M | -6.83%372.94M | 11.62%377.93M | -26.11%404.22M | -26.11%404.22M | -28.83%403.28M |
-Other payable | -5.11%14.73M | 7.45%15.48M | 93.26%15.47M | 93.26%15.47M | 165.91%14.35M | 215.19%15.52M | 187.70%14.41M | 97.63%8.01M | 97.63%8.01M | 32.46%5.4M |
Current accrued expenses | ---- | ---- | -3.39%7.18M | -3.39%7.18M | ---- | ---- | ---- | 9.88%7.43M | 9.88%7.43M | ---- |
Current provisions | -6.14%33.21M | -7.81%34.31M | -7.63%33.82M | -7.63%33.82M | -10.26%31.51M | -7.10%35.38M | -8.13%37.22M | 8.90%36.61M | 8.90%36.61M | 10.49%35.11M |
Current liabilities | 2.34%411.21M | 9.06%398.41M | 14.53%429.58M | 14.53%429.58M | 3.02%404.17M | -14.38%401.79M | -9.77%365.3M | -55.08%375.08M | -55.08%375.08M | -49.96%392.34M |
Non current liabilities | ||||||||||
-Long term debt | -18.72%103.15M | -14.90%105.05M | -12.88%112.91M | -12.88%112.91M | -11.83%117.47M | -12.51%126.91M | 23.49%123.45M | 78.25%129.6M | 78.25%129.6M | 86.04%133.23M |
Non current accrued expenses | -12.48%196.67M | -9.78%201.35M | -7.30%213.01M | -7.30%213.01M | -8.63%213.32M | -7.64%224.7M | 12.81%223.17M | 33.89%229.78M | 33.89%229.78M | 33.73%233.46M |
Long term provisions | 7.90%239.26M | 0.48%231.23M | -13.91%215.35M | -13.91%215.35M | -11.35%217.47M | -3.01%221.75M | 13.58%230.14M | -42.34%250.14M | -42.34%250.14M | -44.81%245.32M |
Employee benefits | -43.72%5.86M | -39.97%6.23M | -40.97%6.41M | -40.97%6.41M | -31.82%6.75M | -8.73%10.41M | -46.83%10.38M | -44.69%10.87M | -44.69%10.87M | -61.56%9.9M |
Total non current liabilities | -0.47%771.11M | 1.31%752.98M | -0.40%776.23M | -0.40%776.23M | -4.56%759.3M | -10.90%774.73M | -0.03%743.23M | -43.61%779.3M | -43.61%779.3M | -41.10%795.62M |
Shareholders'equity | ||||||||||
Share capital | 0.28%206.19M | 0.26%206.15M | 0.17%205.96M | 0.17%205.96M | 0.07%205.77M | 0.07%205.61M | 0.07%205.61M | 0.43%205.61M | 0.43%205.61M | 0.45%205.61M |
-common stock | 0.28%206.19M | 0.26%206.15M | 0.17%205.96M | 0.17%205.96M | 0.07%205.77M | 0.07%205.61M | 0.07%205.61M | 0.43%205.61M | 0.43%205.61M | 0.45%205.61M |
Additional paid-in capital | -1.77%35.75M | -1.65%35.79M | -1.06%36.01M | -1.06%36.01M | -0.23%36.24M | -0.17%36.4M | 0.59%36.4M | 12.72%36.4M | 12.72%36.4M | 12.53%36.33M |
Retained earnings | --2.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Gains losses not affecting retained earnings | -12.32%-47.66M | 5.74%-42.94M | 12.58%-41.31M | 12.58%-41.31M | -1.25%-44.2M | 4.24%-42.43M | 4.83%-45.56M | 58.94%-47.26M | 58.94%-47.26M | 60.73%-43.65M |
Other equity interest | -8.07%26.08M | -29.26%21.52M | 3.89%28.68M | 3.89%28.68M | -7.70%30.9M | -22.17%28.37M | -52.07%30.42M | -1.22%27.61M | -1.22%27.61M | 21.61%33.48M |
Total equity | -9.89%912.39M | -3.63%958.45M | -5.61%1B | -5.61%1B | -12.16%984.91M | -17.77%1.01B | -11.37%994.57M | -42.71%1.06B | -42.71%1.06B | -39.15%1.12B |
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.