(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 | 481.86%10.69M | -81.41%1.29M | -81.41%1.29M | 514.30%12M | -49.08%5.02M | -47.88%1.84M | 19.03%6.96M | 19.03%6.96M | 15.53%1.95M | 187.56%9.86M |
-Cash and cash equivalents | 481.86%10.69M | -81.41%1.29M | -81.41%1.29M | 514.30%12M | -49.08%5.02M | -47.88%1.84M | 19.03%6.96M | 19.03%6.96M | 15.53%1.95M | 187.56%9.86M |
-Accounts receivable | 247.72%6.02M | 1,246.73%2.66M | 1,246.73%2.66M | 17.31%1.24M | 91.28%2.34M | 8.13%1.73M | --197.33K | --197.33K | 5.80%1.06M | 119.63%1.22M |
-Other receivables | ---- | 276.86%1.38M | 276.86%1.38M | ---- | ---- | ---- | --365.94K | --365.94K | ---- | ---- |
Total current assets | 221.27%17.63M | -28.66%7.61M | -28.66%7.61M | 395.98%18.15M | -29.30%8.51M | 7.06%5.49M | 63.38%10.67M | 63.38%10.67M | 35.76%3.66M | 201.53%12.03M |
Non current assets | ||||||||||
-Accumulated depreciation | -270.14%-9.29M | -443.29%-6.78M | -443.29%-6.78M | -2,148.87%-5.36M | -1,555.28%-3.89M | -996.30%-2.51M | -449.46%-1.25M | -449.46%-1.25M | -5.79%-238.31K | -5.18%-235.14K |
-Long term equity investment | -9.23%47.46M | 40.30%73.87M | 40.30%73.87M | 184.85%74.72M | 476.39%52.59M | --52.29M | --52.65M | --52.65M | --26.23M | 227.42%9.12M |
-Other intangible assets | 46.97%14.21M | -7.81%8.91M | -7.81%8.91M | 51.72%10.38M | -43.28%9.67M | -33.55%9.67M | -34.08%9.67M | -34.08%9.67M | -45.81%6.84M | 33.47%17.05M |
Regulatory assets | 247.72%6.02M | 730.95%3.55M | 730.95%3.55M | 17.31%1.24M | 91.28%2.34M | 8.13%1.73M | 985.07%426.67K | 985.07%426.67K | 5.80%1.06M | 119.63%1.22M |
Non current deferred assets | 41.03%3.6M | 32.90%3.13M | 32.90%3.13M | 28.25%3.28M | 17.43%3.03M | 0.46%2.55M | 3.05%2.35M | 3.05%2.35M | 18.42%2.56M | 21.39%2.58M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 369.31%13.49M | 199.42%8.31M | 199.42%8.31M | 43.75%3.14M | -6.34%2.99M | -7.07%2.87M | -7.17%2.78M | -7.17%2.78M | -55.63%2.19M | 62.21%3.19M |
-Current debt | --2.06M | --1M | --1M | ---- | ---- | ---- | ---- | ---- | ---- | 62.21%3.19M |
-Bank in debtedness | --4.13M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 153.73%7.29M | 163.24%7.31M | 163.24%7.31M | 43.75%3.14M | --2.99M | --2.87M | --2.78M | --2.78M | --2.19M | ---- |
-accounts payable | ---- | 40.43%3.99M | 40.43%3.99M | ---- | ---- | ---- | 38.10%2.84M | 38.10%2.84M | ---- | ---- |
-Total tax payable | -9.52%49.95M | 38.35%76.34M | 38.35%76.34M | 177.38%77.13M | 424.58%54.7M | 6,090.99%55.21M | 6,738.94%55.18M | 6,738.94%55.18M | 3,765.43%27.81M | 205.26%10.43M |
-Other payable | 302.15%8.65M | 306.89%8.01M | 306.89%8.01M | 18.60%2.46M | 8.63%2.46M | -13.53%2.15M | -15.87%1.97M | -15.87%1.97M | -14.35%2.08M | -8.28%2.27M |
Current accrued expenses | ---- | 4.09%6.74M | 4.09%6.74M | ---- | ---- | ---- | 1,063.07%6.48M | 1,063.07%6.48M | ---- | ---- |
Current deferred liabilities | ---- | ---- | ---- | ---- | --8.31M | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 119.02%26.27M | 63.91%20.43M | 63.91%20.43M | 59.36%11.28M | 165.34%20.44M | 120.30%12M | 122.29%12.46M | 122.29%12.46M | -11.07%7.08M | 37.89%7.7M |
Non current liabilities | ||||||||||
-Long term debt | -24.34%15.69M | -23.07%16.52M | -23.07%16.52M | 7.77%19.07M | --19.94M | --20.73M | --21.48M | --21.48M | --17.7M | ---- |
Non current accrued expenses | 30.36%89.18M | 28.97%87.9M | 28.97%87.9M | 83.34%78.72M | 263.85%69.18M | 439.28%68.41M | 468.46%68.15M | 468.46%68.15M | 220.19%42.93M | 48.25%19.01M |
Long term provisions | 0.69%31.77M | 83.96%57.35M | 83.96%57.35M | 552.07%55.65M | 257.90%32.65M | --31.55M | --31.17M | --31.17M | --8.53M | 227.42%9.12M |
Total non current liabilities | 13.42%76.23M | 43.06%96.77M | 43.06%96.77M | 153.43%88.41M | 314.44%75.14M | 960.54%67.21M | 954.76%67.64M | 954.76%67.64M | 301.82%34.89M | 101.40%18.13M |
Shareholders'equity | ||||||||||
Share capital | 55.85%163.46M | 9.31%114.64M | 9.31%114.64M | 9.06%114.38M | 0.09%104.88M | 0.57%104.88M | 1.26%104.88M | 1.26%104.88M | 6.37%104.88M | 7.03%104.79M |
-common stock | 55.85%163.46M | 9.31%114.64M | 9.31%114.64M | 9.06%114.38M | 0.09%104.88M | 0.57%104.88M | 1.26%104.88M | 1.26%104.88M | 6.37%104.88M | 7.03%104.79M |
Additional paid-in capital | 30.73%29.29M | 15.11%25.79M | 15.11%25.79M | -0.25%22.35M | 116.60%22.41M | 116.60%22.41M | 116.51%22.41M | 116.51%22.41M | 116.51%22.41M | 14.16%10.34M |
Retained earnings | --0 | -43.17%1.58M | -43.17%1.58M | 311.14%2.66M | 20.97%1.15M | --1.92M | --2.79M | --2.79M | --647.21K | --947.22K |
Gains losses not affecting retained earnings | 63.50%-150.94K | -242.12%-1.59M | -242.12%-1.59M | -10.12%-286.61K | -62.78%-1.21M | 52.38%-413.56K | 44.62%-465.42K | 44.62%-465.42K | 61.21%-260.28K | 6.08%-742.66K |
Total equity | 51.47%119.05M | 28.52%106.86M | 28.52%106.86M | 100.29%102.61M | 131.74%83.18M | 244.17%78.6M | 259.23%83.15M | 259.23%83.15M | 147.58%51.23M | 67.62%35.9M |
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.