(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 | -27.22%1.27M | -38.81%2.15M | -38.81%2.15M | -13.71%2.44M | -78.07%2.96M | -84.97%1.74M | -17.02%3.52M | -17.02%3.52M | --2.83M | 146.69%13.49M |
-Cash and cash equivalents | -27.22%1.27M | -38.81%2.15M | -38.81%2.15M | -13.71%2.44M | -78.07%2.96M | -84.97%1.74M | -17.02%3.52M | -17.02%3.52M | --2.83M | 146.69%13.49M |
-Accounts receivable | -1.08%2.08M | -17.18%1.92M | -17.18%1.92M | -24.95%2.44M | -33.70%3.05M | -41.51%2.1M | -49.28%2.32M | -49.28%2.32M | --3.25M | -2.67%4.6M |
-Due from related parties current | -3.77%110.46K | 1.05%113.26K | 1.05%113.26K | -2.60%110.05K | 6.01%114.8K | 24.58%114.8K | 11.78%112.08K | 11.78%112.08K | --112.99K | -7.72%108.29K |
-Other receivables | -67.43%1.15M | -56.16%1.24M | -56.16%1.24M | -45.15%1.26M | -62.52%1.5M | 5.40%3.53M | -2.42%2.83M | -2.42%2.83M | --2.29M | 18.79%4.01M |
Total current assets | -39.48%16.22M | -32.91%18.25M | -32.91%18.25M | -29.05%22.31M | -41.16%26.33M | -38.79%26.8M | -20.04%27.2M | -20.04%27.2M | --31.45M | 42.14%44.75M |
Non current assets | ||||||||||
-Accumulated depreciation | -28.95%-26.2M | -32.06%-24.8M | -32.06%-24.8M | -35.65%-23.32M | -38.25%-21.83M | -40.94%-20.32M | -43.52%-18.78M | -43.52%-18.78M | ---17.19M | -51.20%-15.79M |
-Long term equity investment | -14.58%24.51M | 15.43%33.33M | 15.43%33.33M | 3.31%34.82M | -30.97%34.95M | -36.97%28.69M | 260.53%28.88M | 260.53%28.88M | --33.71M | 94.12%50.63M |
-Goodwill | 0.00%14.2M | 0.00%14.2M | 0.00%14.2M | -18.51%14.2M | -13.75%14.2M | -11.65%14.2M | 363.86%14.2M | 363.86%14.2M | --17.42M | 1,750.78%16.46M |
-Other intangible assets | -55.55%144.84K | -55.55%144.84K | -55.55%144.84K | 0.00%325.81K | -79.65%325.81K | -77.63%325.81K | -77.63%325.81K | -77.63%325.81K | --325.81K | 9.94%1.6M |
Regulatory assets | -1.10%2.26M | -17.66%2.12M | -17.66%2.12M | -28.50%2.62M | -38.08%3.24M | -48.56%2.28M | -54.42%2.57M | -54.42%2.57M | --3.66M | -1.95%5.24M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 8.51%40.08M | -16.07%31.27M | -16.07%31.27M | -2.22%30.92M | 50.56%30.98M | 79.75%36.94M | 16.46%37.26M | 16.46%37.26M | --31.62M | 113.46%20.58M |
-Current debt | 28.98%38.12M | -1.66%29.31M | -1.66%29.31M | -2.22%28.87M | 115.10%29M | 119.61%29.55M | 17.57%29.81M | 17.57%29.81M | --29.53M | 428.74%13.48M |
-Current capital lease obligation | -73.36%1.97M | -73.69%1.96M | -73.69%1.96M | -2.28%2.04M | -72.07%1.98M | 4.12%7.39M | 12.25%7.46M | 12.25%7.46M | --2.09M | 0.08%7.09M |
-accounts payable | 1.04%2.93M | 6.57%2.69M | 6.57%2.69M | 70.70%2.83M | 112.11%3.13M | -10.03%2.9M | -17.12%2.53M | -17.12%2.53M | --1.66M | 25.33%1.48M |
-Total tax payable | -16.68%25.31M | 13.96%34.42M | 13.96%34.42M | -2.47%35.97M | -31.89%36.74M | -38.45%30.38M | 228.15%30.2M | 228.15%30.2M | --36.89M | 96.81%53.95M |
-Due to related parties current | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | 0.00%48.95K | --48.95K | 0.00%48.95K |
Current accrued expenses | 4.33%1.94M | -33.15%2.26M | -33.15%2.26M | -24.71%1.79M | 43.92%2.02M | -40.98%1.86M | 32.56%3.38M | 32.56%3.38M | --2.38M | 77.89%1.4M |
Current deferred liabilities | 16.72%843.66K | 40.82%838.12K | 40.82%838.12K | 86.39%640.42K | 195.20%1.05M | 18.32%722.78K | 6.03%595.16K | 6.03%595.16K | --343.59K | 20.12%357.26K |
Current liabilities | 3.90%54.87M | -12.71%46.1M | -12.71%46.1M | 3.56%45.08M | 44.64%46.04M | 54.71%52.81M | 21.14%52.81M | 21.14%52.81M | --43.53M | 87.44%31.83M |
Non current liabilities | ||||||||||
-Long term debt | 41.15%18.13M | 38.55%18.41M | 38.55%18.41M | 3.54%19.01M | 76.32%18.83M | 15.77%12.85M | 140.36%13.29M | 140.36%13.29M | --18.36M | 192.15%10.68M |
Non current accrued expenses | -14.44%39.13M | -13.60%40.97M | -13.60%40.97M | -10.57%43.26M | -0.39%44.65M | -1.13%45.73M | 17.95%47.42M | 17.95%47.42M | --48.37M | 10.23%44.82M |
Derivative product liabilities | --0 | -43.22%226K | -43.22%226K | -87.88%265K | -63.34%827K | -72.19%754K | --398K | --398K | --2.19M | --2.26M |
Long term provisions | -59.75%6.38M | -4.28%14.92M | -4.28%14.92M | 3.03%15.81M | -59.65%16.12M | -53.97%15.85M | 528.16%15.59M | 528.16%15.59M | --15.35M | 78.14%39.95M |
Total non current liabilities | -3.61%80.19M | -3.01%80.51M | -3.01%80.51M | 0.79%81.06M | -3.50%82.78M | -0.36%83.19M | 57.22%83.01M | 57.22%83.01M | --80.42M | 93.23%85.78M |
Shareholders'equity | ||||||||||
Share capital | 5.76%77.5M | 5.26%76.4M | 5.26%76.4M | 5.29%76.26M | 8.04%74.28M | 10.47%73.28M | 13.27%72.58M | 13.27%72.58M | --72.42M | 9.66%68.75M |
-common stock | 5.76%77.5M | 5.26%76.4M | 5.26%76.4M | 5.29%76.26M | 8.04%74.28M | 10.47%73.28M | 13.27%72.58M | 13.27%72.58M | --72.42M | 9.66%68.75M |
Additional paid-in capital | 2.33%7.83M | 0.45%7.53M | 0.45%7.53M | -3.10%7.25M | 33.37%7.55M | 33.10%7.66M | 29.89%7.5M | 29.89%7.5M | --7.49M | -1.21%5.66M |
Gains losses not affecting retained earnings | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | 0.00%-19.27M | ---19.27M | 0.00%-19.27M |
Other equity interest | -17.68%58.37K | -70.75%37.85K | -70.75%37.85K | -85.77%36.51K | -86.34%52.71K | -88.86%70.91K | -45.72%129.4K | -45.72%129.4K | --256.55K | 109.42%385.8K |
Total equity | -19.69%70.23M | -17.27%74.09M | -17.27%74.09M | -17.90%80.45M | -19.59%85.88M | -18.19%87.44M | 14.69%89.55M | 14.69%89.55M | --97.99M | 44.22%106.8M |
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.