(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 | 560.69%10.21M | 256.63%3.79M | 256.63%3.79M | -4.66%1.58M | -53.51%527.35K | 29.70%1.55M | 21.12%1.06M | 21.12%1.06M | 21.10%1.65M | 68.89%1.13M |
-Cash and cash equivalents | 560.69%10.21M | 256.63%3.79M | 256.63%3.79M | -4.66%1.58M | -53.51%527.35K | 29.70%1.55M | 21.12%1.06M | 21.12%1.06M | 21.10%1.65M | 68.89%1.13M |
-Accounts receivable | 21.52%9.4M | -9.91%6.72M | -9.91%6.72M | 51.23%6.3M | -7.83%3.74M | 20.95%7.74M | 45.27%7.46M | 45.27%7.46M | 7.28%4.16M | 59.25%4.06M |
Total current assets | 94.53%21.58M | 28.74%12.86M | 28.74%12.86M | 44.17%10.51M | -1.60%6.45M | 20.16%11.09M | 39.63%9.99M | 39.63%9.99M | 19.97%7.29M | 59.45%6.55M |
Non current assets | ||||||||||
-Accumulated depreciation | -12.24%-44.98M | -11.33%-43.46M | -11.33%-43.46M | -27.84%-42.28M | -11.24%-41.16M | -11.21%-40.07M | -10.93%-39.03M | -10.93%-39.03M | 2.91%-33.07M | -12.79%-37M |
-Long term equity investment | 82.84%25.48M | 63.35%24.35M | 63.35%24.35M | 32.29%17.27M | 17.46%13.5M | 6.74%13.94M | 9.80%14.9M | 9.80%14.9M | 2.21%13.05M | 7.53%11.49M |
Non current note receivables | 25.47%4.41M | 29.57%3.97M | 29.57%3.97M | 15.10%3.16M | 11.44%3.03M | 31.91%3.52M | 22.81%3.06M | 22.81%3.06M | 15.47%2.75M | 22.58%2.72M |
-Goodwill | -10.33%435.48K | -10.10%448.02K | -10.10%448.02K | -9.88%460.55K | -9.68%473.09K | -9.74%485.63K | -9.89%498.34K | -9.89%498.34K | -10.03%511.06K | -10.17%523.77K |
-Other intangible assets | --1.06M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Regulatory assets | 18.46%10.1M | -7.32%7.46M | -7.32%7.46M | 58.34%7.4M | 0.91%4.45M | 24.02%8.52M | 40.85%8.05M | 40.85%8.05M | 11.10%4.67M | 53.91%4.41M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 180.52%1.59M | 123.44%1.35M | 123.44%1.35M | 38.09%1.33M | -33.03%760.1K | -55.46%568.52K | -50.60%605.2K | -50.60%605.2K | -18.39%964.68K | -3.15%1.13M |
-Current debt | 68.30%208.98K | 79.65%204.8K | 79.65%204.8K | -73.72%120.76K | -73.69%118.46K | -72.93%124.17K | -74.91%114K | -74.91%114K | 0.26%459.43K | -0.54%450.23K |
-Current capital lease obligation | 211.87%1.39M | 133.61%1.15M | 133.61%1.15M | 139.76%1.21M | -6.29%641.64K | -45.66%444.35K | -36.27%491.2K | -36.27%491.2K | -30.20%505.25K | -4.79%684.68K |
-accounts payable | 23.92%3.97M | 16.46%2.35M | 16.46%2.35M | 198.02%3.65M | 27.01%2M | 29.10%3.21M | 23.38%2.01M | 23.38%2.01M | -27.55%1.22M | 39.25%1.58M |
-Total tax payable | 71.27%29.89M | 57.59%28.31M | 57.59%28.31M | 29.30%20.43M | 16.31%16.53M | 11.01%17.45M | 11.82%17.97M | 11.82%17.97M | 4.30%15.8M | 10.12%14.22M |
Current liabilities | 47.51%5.57M | 41.17%3.7M | 41.17%3.7M | 127.55%4.98M | 1.89%2.76M | 0.39%3.77M | -8.33%2.62M | -8.33%2.62M | -23.78%2.19M | 17.69%2.71M |
Non current liabilities | ||||||||||
-Long term debt | 558.18%4.18M | 465.15%3.01M | 465.15%3.01M | 451.92%749.23K | 235.90%595.06K | 235.39%635.56K | 50.45%532.27K | 50.45%532.27K | -70.88%135.75K | -66.15%177.15K |
Non current accrued expenses | 38.35%60.29M | 32.78%55.53M | 32.78%55.53M | 22.03%49.77M | 14.22%46.12M | 6.85%43.58M | 2.14%41.82M | 2.14%41.82M | -1.22%40.78M | -3.15%40.38M |
Long term provisions | 60.12%21.3M | 48.47%21.34M | 48.47%21.34M | 27.88%16.52M | 14.04%12.91M | 3.37%13.3M | 8.71%14.37M | 8.71%14.37M | 4.98%12.92M | 11.32%11.32M |
Total non current liabilities | 67.05%35.46M | 55.50%32.01M | 55.50%32.01M | 41.26%25.42M | 14.00%19.3M | 8.96%21.23M | 8.77%20.59M | 8.77%20.59M | -0.18%17.99M | 11.26%16.93M |
Shareholders'equity | ||||||||||
Share capital | 6.97%70.7M | -2.51%65.32M | -2.51%65.32M | -4.41%65.32M | -2.97%65.33M | -2.06%66.09M | -1.72%67M | -1.72%67M | -1.05%68.34M | -3.78%67.33M |
-common stock | 6.97%70.7M | -2.51%65.32M | -2.51%65.32M | -4.41%65.32M | -2.97%65.33M | -2.06%66.09M | -1.72%67M | -1.72%67M | -1.05%68.34M | -3.78%67.33M |
Additional paid-in capital | 4.05%20.2M | 8.16%20.16M | 8.16%20.16M | 13.93%20.1M | 11.97%20.02M | 9.58%19.41M | 8.49%18.64M | 8.49%18.64M | 7.09%17.65M | 13.91%17.88M |
Total equity | 47.79%86.72M | 31.49%72.81M | 31.49%72.81M | 24.48%63.9M | 11.76%56.07M | 10.25%58.68M | 8.26%55.37M | 8.26%55.37M | 2.03%51.33M | 3.24%50.17M |
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.