(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 140.41%143.5K | -83.70%74.36K | -83.70%74.36K | -78.99%184.37K | -97.74%59.69K | -87.62%456.29K | -87.62%456.29K | -60.73%877.51K | -68.66%1.22M | 231.61%2.64M |
-Cash and cash equivalents | 140.41%143.5K | -83.70%74.36K | -83.70%74.36K | -78.99%184.37K | -97.74%59.69K | -87.62%456.29K | -87.62%456.29K | -60.73%877.51K | -68.66%1.22M | 231.61%2.64M |
-Accounts receivable | 173.11%31.86K | 279.02%63.97K | 279.02%63.97K | 190.45%65.97K | 100.65%11.67K | -61.28%16.88K | -61.28%16.88K | -92.27%22.71K | -94.98%31.69K | -98.04%5.81K |
-Due from related parties current | -28.93%85.97K | -28.93%85.97K | -28.93%85.97K | -28.93%85.97K | --120.97K | --120.97K | --120.97K | --120.97K | --129.62K | ---- |
Total current assets | 96.95%849.85K | -41.53%532K | -41.53%532K | -48.92%773.87K | -86.72%431.5K | -79.48%909.88K | -79.48%909.88K | -48.57%1.51M | -57.91%2.03M | 117.98%3.25M |
Non current assets | ||||||||||
-Accumulated depreciation | -95.60%-453.94K | -124.08%-398.46K | -124.08%-398.46K | -174.51%-342.98K | -643.46%-232.08K | -1,990.31%-177.82K | -1,990.31%-177.82K | 94.66%-124.95K | 96.83%-74.09K | ---31.22K |
-Long term equity investment | 725.26%184.75K | 561.56%197.47K | 561.56%197.47K | -86.01%7.46K | -75.31%22.39K | -73.10%29.85K | -73.10%29.85K | -58.28%53.33K | 22.26%73.78K | 71.24%90.68K |
-Goodwill | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | 0.00%1.55M | --1.55M |
-Other intangible assets | 95.35%1.4M | -42.72%813.47K | -42.72%813.47K | 575.10%1.59M | 241.61%716K | 350.88%1.42M | 350.88%1.42M | --235.2K | ---237K | -2,348.71%-505.62K |
Regulatory assets | -11.16%117.83K | 8.77%149.94K | 8.77%149.94K | 5.74%151.94K | 2,181.34%132.64K | 216.25%137.85K | 216.25%137.85K | -51.12%143.68K | -74.46%161.3K | -98.74%5.81K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -7.90%62.9K | -19.46%65.32K | -19.46%65.32K | -42.75%42.66K | -3.77%68.29K | 20.00%81.1K | 20.00%81.1K | 14.28%74.51K | 118.09%70.96K | 65.97%70.96K |
-Current capital lease obligation | -7.90%62.9K | -19.46%65.32K | -19.46%65.32K | -42.75%42.66K | -3.77%68.29K | 20.00%81.1K | 20.00%81.1K | 14.28%74.51K | 118.09%70.96K | 65.97%70.96K |
-accounts payable | 177.51%908.77K | 339.98%969.88K | 339.98%969.88K | 270.08%796.69K | -3.49%327.47K | -28.99%220.44K | -28.99%220.44K | --215.28K | --45.52K | --339.31K |
-Total tax payable | 116.35%445.76K | 54.24%459.17K | 54.24%459.17K | -21.50%245.54K | -54.79%206.04K | -56.03%297.7K | -56.03%297.7K | -36.36%312.8K | 8.59%508.48K | 3.07%455.73K |
-Other payable | 28.11%10.01K | 4.00%9.92K | 4.00%9.92K | -83.40%11.5K | --7.82K | -77.51%9.54K | -77.51%9.54K | --69.26K | --14.12K | ---- |
Current accrued expenses | 31.65%114.09K | 7.25%98.05K | 7.25%98.05K | 189.40%79.75K | -64.24%86.66K | -72.34%91.42K | -72.34%91.42K | --27.56K | --160.67K | --242.33K |
Current liabilities | 125.07%1.09M | 188.39%1.13M | 188.39%1.13M | 189.62%919.1K | -26.08%482.42K | -44.54%392.96K | -44.54%392.96K | -59.52%317.35K | -76.45%277.16K | -60.82%652.61K |
Non current liabilities | ||||||||||
-Long term debt | 725.26%184.75K | 561.56%197.47K | 561.56%197.47K | -86.01%7.46K | -75.31%22.39K | -73.10%29.85K | -73.10%29.85K | -58.28%53.33K | 22.26%73.78K | 71.24%90.68K |
Non current accrued expenses | -12.96%525.09K | -7.85%595.59K | -7.85%595.59K | -29.43%486.91K | -3.79%603.26K | 6.82%646.36K | 6.82%646.36K | -72.62%689.97K | -65.08%669.38K | -60.98%627.02K |
Total non current liabilities | 122.46%1.53M | 130.56%1.59M | 130.56%1.59M | 84.82%1.16M | -37.88%688.46K | -50.15%690.66K | -50.15%690.66K | -50.60%630.14K | -52.25%785.64K | -47.42%1.11M |
Shareholders'equity | ||||||||||
Share capital | 16.57%37.17M | 17.46%35.95M | 17.46%35.95M | 12.73%34.2M | 8.67%31.89M | 4.83%30.61M | 4.83%30.61M | 17.33%30.34M | 15.50%29.73M | 97.71%29.34M |
-common stock | 16.57%37.17M | 17.46%35.95M | 17.46%35.95M | 12.73%34.2M | 8.67%31.89M | 4.83%30.61M | 4.83%30.61M | 17.33%30.34M | 15.50%29.73M | 97.71%29.34M |
Additional paid-in capital | 40.04%7.42M | 40.67%7.25M | 40.67%7.25M | 37.61%6.77M | 11.42%5.3M | 7.47%5.15M | 7.47%5.15M | 18.26%4.92M | 14.52%4.35M | 196.29%4.76M |
Gains losses not affecting retained earnings | -59.99%119.9K | 0.00%119.9K | 0.00%119.9K | -64.32%119.89K | -10.82%299.65K | -64.32%119.89K | -64.32%119.89K | 83.07%336K | 83.04%336K | 83.02%336K |
Other equity interest | 35.43%78.42K | 22.40%84.52K | 22.40%84.52K | -68.08%35.59K | -60.74%57.9K | -58.27%69.06K | -58.27%69.06K | -39.24%111.49K | 51.54%129.49K | 57.65%147.49K |
Total equity | 15.28%2.99M | -12.93%2.71M | -12.93%2.71M | -26.20%2.82M | -52.21%2.59M | -53.01%3.12M | -53.01%3.12M | -45.49%3.82M | -48.57%4.26M | 75.18%5.43M |
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.