(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 | 10.64%4.9M | -45.59%4.03M | -45.59%4.03M | -1.61%9M | -5.80%5.53M | -92.59%4.43M | -17.12%7.41M | -17.12%7.41M | 27.72%9.15M | --5.87M |
-Cash and cash equivalents | 10.64%4.9M | -45.59%4.03M | -45.59%4.03M | -1.61%9M | -5.80%5.53M | -92.59%4.43M | -17.12%7.41M | -17.12%7.41M | 27.72%9.15M | --5.87M |
-Accounts receivable | 4.05%5.8M | 4.74%5.84M | 4.74%5.84M | -3.97%4.93M | -1.42%5.4M | 14.14%5.58M | 13.27%5.58M | 13.27%5.58M | 9.93%5.14M | --5.48M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | --399K | --399K | ---- | ---- |
Total current assets | 7.31%13.49M | -17.25%12.84M | -17.25%12.84M | 7.79%17.54M | 21.54%14.21M | -80.62%12.57M | 9.57%15.51M | 9.57%15.51M | 33.28%16.27M | --11.69M |
Non current assets | ||||||||||
Investment properties | -5.07%40.99M | -3.58%40.83M | -3.58%40.83M | -2.57%42.59M | 0.69%43.62M | -1.85%43.18M | -4.79%42.34M | -4.79%42.34M | 0.39%43.71M | --43.32M |
-Long term equity investment | 21.07%239.28M | 44.37%288.43M | 44.37%288.43M | 21.59%196.15M | 26.57%203.8M | 22.97%197.64M | 75.73%199.78M | 75.73%199.78M | -4.69%161.32M | --161.02M |
-Including:Financial assets designated as fair value through profit or loss, Total | -5.07%40.99M | -3.58%40.83M | -3.58%40.83M | -2.57%42.59M | 0.69%43.62M | -1.85%43.18M | -4.79%42.34M | -4.79%42.34M | 0.39%43.71M | --43.32M |
-Including:Held to maturity investments | 4.41%2.27M | 8.32%2.28M | 8.32%2.28M | 86.01%3M | --2.92M | --2.18M | --2.1M | --2.1M | --1.62M | ---- |
Financial assets | ---- | --0 | --0 | -37.20%1.01M | -65.42%1.01M | -77.88%324K | 86.24%1.21M | 86.24%1.21M | 320.47%1.6M | --2.93M |
-Goodwill | 28.79%513.27M | 28.32%511.49M | 28.32%511.49M | 24.58%404.73M | 23.96%402.72M | 24.31%398.53M | 24.33%398.59M | 24.33%398.59M | 1.88%324.87M | --324.87M |
-Other intangible assets | 0.00%5.13M | 0.00%5.13M | 0.00%5.13M | 20.49%5.13M | 29.11%5.13M | 1.95%5.13M | 74.51%5.13M | 74.51%5.13M | 44.83%4.26M | --3.97M |
Regulatory assets | 9.93%6.13M | 10.62%6.19M | 10.62%6.19M | -3.97%4.93M | -1.42%5.4M | 14.14%5.58M | 13.59%5.59M | 13.59%5.59M | 9.93%5.14M | --5.48M |
Total assets | --321K | --328K | --328K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | --14.48M | --16.73M | --16.73M | 118.61%10.86M | ---- | ---- | ---- | ---- | --4.97M | --4.93M |
-Current debt | --14.48M | --16.73M | --16.73M | 118.61%10.86M | ---- | ---- | ---- | ---- | --4.97M | --4.93M |
-accounts payable | -59.30%2.1M | -67.03%240K | -67.03%240K | -13.33%1.52M | 105.61%2.49M | 36.54%5.16M | -71.38%728K | -71.38%728K | -32.87%1.76M | --1.21M |
-Total tax payable | 21.18%262.68M | 43.05%311.41M | 43.05%311.41M | 20.17%216.22M | 24.69%223.07M | 22.42%216.77M | 70.58%217.7M | 70.58%217.7M | -0.81%179.93M | --178.91M |
-Due to related parties current | ---- | --0 | --0 | ---- | ---- | ---- | --2.78M | --2.78M | ---- | ---- |
Current accrued expenses | ---- | 9.10%863K | 9.10%863K | ---- | ---- | ---- | --791K | --791K | ---- | ---- |
Current liabilities | 218.85%16.57M | 170.14%18.54M | 170.14%18.54M | 54.38%12.64M | -61.00%2.7M | -91.42%5.2M | -88.86%6.86M | -88.86%6.86M | 51.00%8.19M | --6.91M |
Non current liabilities | ||||||||||
-Long term debt | -8.74%689K | -8.31%706K | -8.31%706K | -7.90%723K | -7.63%739K | -7.36%755K | -7.12%770K | -7.12%770K | 5.94%785K | --800K |
Non current accrued expenses | -11.84%685K | -11.24%711K | -11.24%711K | -11.50%731K | -11.31%753K | -11.00%777K | -10.70%801K | -10.70%801K | -9.92%826K | --849K |
Derivative product liabilities | --286K | --547K | --547K | ---- | ---- | ---- | --0 | --0 | --0 | --107K |
Long term provisions | 21.18%238.59M | 44.58%287.72M | 44.58%287.72M | 21.73%195.42M | 26.74%203.06M | 23.12%196.88M | 76.33%199.01M | 76.33%199.01M | -4.73%160.53M | --160.22M |
Preferred securities outside stock equity | ---- | -13.69%290K | -13.69%290K | ---- | ---- | ---- | --336K | --336K | ---- | ---- |
Total non current liabilities | 25.81%279.26M | 46.93%329.95M | 46.93%329.95M | 21.66%228.87M | 21.50%225.77M | -6.59%221.97M | 18.67%224.56M | 18.67%224.56M | 0.69%188.12M | --185.82M |
Shareholders'equity | ||||||||||
Share capital | 23.24%313.24M | 2.77%260.14M | 2.77%260.14M | 24.42%258.97M | 24.43%257.88M | 25.31%254.18M | 25.33%253.14M | 25.33%253.14M | 3.48%208.14M | --207.25M |
-common stock | 23.24%313.24M | 2.77%260.14M | 2.77%260.14M | 24.42%258.97M | 24.43%257.88M | 25.31%254.18M | 25.33%253.14M | 25.33%253.14M | 3.48%208.14M | --207.25M |
Additional paid-in capital | 1.59%40.74M | 1.45%40.35M | 1.45%40.35M | 1.82%40.66M | 1.80%40.38M | 1.17%40.1M | 0.83%39.78M | 0.83%39.78M | 1.21%39.93M | --39.67M |
Gains losses not affecting retained earnings | 1.34%1.13M | -119.66%-229K | -119.66%-229K | --1.31M | ---227K | --1.12M | --1.17M | --1.17M | ---- | ---- |
Other equity interest | -52.47%183K | -16.38%342K | -16.38%342K | 62.16%600K | 4.97%359K | 71.88%385K | 37.71%409K | 37.71%409K | -0.54%370K | --342K |
Total equity | 25.11%569.71M | 23.75%567.35M | 23.75%567.35M | 20.48%466.59M | 20.50%462.31M | 5.47%455.37M | 20.40%458.45M | 20.40%458.45M | 3.02%387.29M | --383.66M |
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.