(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 | -9.63%15.55M | 37.49%17.8M | 37.49%17.8M | 0.54%17.39M | 3.52%24.87M | -24.59%17.21M | -11.94%12.95M | -11.94%12.95M | 16.89%17.29M | 117.24%24.03M |
-Cash and cash equivalents | -9.63%15.55M | 37.49%17.8M | 37.49%17.8M | 0.54%17.39M | 3.52%24.87M | -24.59%17.21M | -11.94%12.95M | -11.94%12.95M | 16.89%17.29M | 117.24%24.03M |
-Accounts receivable | -29.05%10.96M | 35.38%12.47M | 35.38%12.47M | 253.42%18.57M | 93.17%14.43M | 108.22%15.44M | 1.45%9.21M | 1.45%9.21M | -62.78%5.25M | -52.32%7.47M |
Holding assets for sale | 846.17%80.4M | --46.87M | --46.87M | ---- | ---- | 53.51%8.5M | --0 | --0 | --29.49M | --4.86M |
Total current assets | 86.40%139.81M | 62.96%108.81M | 62.96%108.81M | -22.60%75.54M | -3.11%70.08M | 0.63%75M | -3.55%66.77M | -3.55%66.77M | 68.00%97.6M | 39.93%72.33M |
Non current assets | ||||||||||
-Accumulated depreciation | -14.59%-318.76M | -21.90%-332.23M | -21.90%-332.23M | -33.57%-300.17M | -20.03%-286.63M | -15.58%-278.18M | -12.93%-272.54M | -12.93%-272.54M | -2.33%-224.73M | -14.28%-238.8M |
-Long term equity investment | -21.00%522.69M | -20.97%525.01M | -20.97%525.01M | -6.72%636.29M | -9.88%638.53M | -2.19%661.64M | -0.69%664.32M | -0.69%664.32M | 8.60%682.13M | -3.83%708.5M |
-Including:Held to maturity investments | ---- | --0 | --0 | --890K | --2.15M | --2.99M | --4.08M | --4.08M | ---- | ---- |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4.23M | --2.98M |
Non current note receivables | 3.78%14.24M | -0.82%12.37M | -0.82%12.37M | 26.49%14.01M | 15.45%13.55M | 7.64%13.72M | 2.64%12.47M | 2.64%12.47M | -13.22%11.08M | -14.71%11.74M |
-Goodwill | -15.11%3.95M | -14.12%4.15M | -14.12%4.15M | -16.15%4.32M | -15.76%4.49M | -15.66%4.65M | -15.02%4.84M | -15.02%4.84M | -13.00%5.15M | -12.68%5.32M |
Regulatory assets | -29.05%10.96M | 35.38%12.47M | 35.38%12.47M | 253.42%18.57M | 93.17%14.43M | 108.22%15.44M | 1.45%9.21M | 1.45%9.21M | -62.78%5.25M | -52.32%7.47M |
Non current deferred assets | -19.27%5.65M | -20.03%5.6M | -20.03%5.6M | -28.72%7M | -28.65%7.03M | -28.72%7M | -28.51%7M | -28.51%7M | 255.15%9.82M | 259.61%9.85M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 280.14%91.01M | 400.17%120.66M | 400.17%120.66M | 178.86%45.87M | 179.60%45.98M | -60.97%23.94M | -65.50%24.12M | -65.50%24.12M | -86.00%16.45M | -32.15%16.45M |
-Current debt | 282.52%90.82M | 402.74%120.47M | 402.74%120.47M | 181.11%45.69M | 182.66%45.81M | -61.21%23.74M | -65.47%23.96M | -65.47%23.96M | -86.09%16.26M | 15.78%16.21M |
-Current capital lease obligation | -5.56%187K | 15.63%185K | 15.63%185K | -9.28%176K | -27.62%173K | 65.00%198K | -69.17%160K | -69.17%160K | -67.56%194K | -97.67%239K |
-Total tax payable | -20.72%527.2M | -20.76%529.18M | -20.76%529.18M | -6.70%639.48M | -9.84%641.66M | -2.19%664.95M | -0.97%667.81M | -0.97%667.81M | 7.83%685.42M | -4.39%711.67M |
-Other payable | 33.61%10.14M | 25.71%10.54M | 25.71%10.54M | -12.55%7.74M | -0.08%9.9M | -26.48%7.59M | -20.36%8.39M | -20.36%8.39M | -52.12%8.85M | -44.59%9.91M |
Current liabilities | 122.36%178.77M | 206.54%192.76M | 206.54%192.76M | 20.75%88.97M | 93.59%91.3M | -19.08%80.4M | -39.21%62.88M | -39.21%62.88M | -51.28%73.68M | -22.76%47.16M |
Non current liabilities | ||||||||||
-Long term debt | -16.67%645K | -16.82%717K | -16.82%717K | 35.91%1.18M | -20.84%737K | 298.97%774K | 306.60%862K | 306.60%862K | 271.67%866K | -82.51%931K |
Non current accrued expenses | -20.70%755.98M | -14.68%813.41M | -14.68%813.41M | -5.84%936.35M | -7.12%950.12M | -7.62%953.36M | -8.77%953.33M | -8.77%953.33M | -7.41%994.44M | -5.57%1.02B |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Long term provisions | -21.01%522.05M | -20.98%524.29M | -20.98%524.29M | -6.77%635.12M | -9.86%637.79M | -2.27%660.86M | -0.79%663.45M | -0.79%663.45M | 8.50%681.27M | -3.25%707.57M |
Total non current liabilities | -5.28%705.98M | -1.20%721.94M | -1.20%721.94M | -4.04%728.45M | -3.41%732.96M | -4.35%745.35M | -6.06%730.69M | -6.06%730.69M | -3.53%759.1M | -5.78%758.83M |
Shareholders'equity | ||||||||||
Share capital | 0.04%624.61M | 0.03%624.5M | 0.03%624.5M | 0.03%624.47M | 0.03%624.44M | 0.03%624.34M | 0.03%624.3M | 0.03%624.3M | 0.75%624.26M | 0.75%624.24M |
-common stock | 0.04%624.61M | 0.03%624.5M | 0.03%624.5M | 0.03%624.47M | 0.03%624.44M | 0.03%624.34M | 0.03%624.3M | 0.03%624.3M | 0.75%624.26M | 0.75%624.24M |
Additional paid-in capital | 42.19%1.38M | 43.99%1.44M | 43.99%1.44M | 67.27%1.2M | 40.66%986K | -9.63%967K | -5.31%998K | -5.31%998K | -33.02%718K | 21.07%701K |
Retained earnings | 28.83%24.18M | -34.43%20.72M | -34.43%20.72M | -25.54%26.18M | -37.92%17.68M | -37.59%18.77M | 13.18%31.6M | 13.18%31.6M | 93.62%35.16M | 70.37%28.47M |
Other equity interest | --8.73M | 22.48%10.95M | 22.48%10.95M | --12.52M | --10.95M | ---- | --8.94M | --8.94M | ---- | ---- |
Total equity | -12.40%929.77M | -9.30%954.89M | -9.30%954.89M | -7.62%1.04B | -7.04%1.06B | -7.44%1.06B | -8.64%1.05B | -8.64%1.05B | -3.49%1.13B | -3.43%1.14B |
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.