(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 77.13%113.01M | 39.41%149.16M | 46.82%205.04M | 46.82%205.04M | 32.69%235.75M | -71.50%63.8M | 259.42%107M | 180.16%139.66M | 180.16%139.66M | --177.67M |
-Cash and cash equivalents | 77.13%113.01M | 39.41%149.16M | 46.82%205.04M | 46.82%205.04M | 32.69%235.75M | -71.50%63.8M | 259.42%107M | 180.16%139.66M | 180.16%139.66M | --177.67M |
-Accounts receivable | 22.91%2.62M | 95.70%4.32M | 122.18%3.33M | 122.18%3.33M | 60.53%2.41M | 87.01%2.13M | 94.96%2.21M | 8.09%1.5M | 8.09%1.5M | --1.5M |
-Other receivables | ---- | ---- | 72.95%1.96M | 72.95%1.96M | ---- | ---- | ---- | -28.44%1.14M | -28.44%1.14M | ---- |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Total current assets | 92.07%147.01M | 62.37%191.85M | 43.34%216.49M | 43.34%216.49M | 35.53%260.79M | -68.03%76.54M | 207.53%118.16M | 159.21%151.03M | 159.21%151.03M | --192.42M |
Non current assets | ||||||||||
-Long term equity investment | -10.08%67.88M | 150.02%66.81M | 150.05%65.82M | 150.05%65.82M | 190.31%76.43M | 194.51%75.48M | -67.83%26.72M | -66.63%26.32M | -66.63%26.32M | --26.33M |
-Goodwill | ---- | ---- | -90.15%123K | -90.15%123K | -91.19%171K | -92.07%221K | -84.90%546K | -71.22%1.25M | -71.22%1.25M | --1.94M |
Regulatory assets | 22.91%2.62M | 95.70%4.32M | 122.18%3.33M | 122.18%3.33M | 60.53%2.41M | 87.01%2.13M | 94.96%2.21M | 8.09%1.5M | 8.09%1.5M | --1.5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -55.09%16.1M | 1,637.67%14.44M | 1,793.91%13.37M | 1,793.91%13.37M | 12,933.56%37.67M | 8,751.60%35.85M | 50.27%831K | 106.43%706K | 106.43%706K | --289K |
-Current debt | -57.35%14.96M | --13.82M | --12.67M | --12.67M | --37.04M | --35.08M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 47.92%1.14M | -25.03%623K | -0.99%699K | -0.99%699K | 115.57%623K | 89.63%768K | 50.27%831K | 106.43%706K | 106.43%706K | --289K |
-accounts payable | --21.41M | --22.29M | 180.89%12.86M | 180.89%12.86M | ---- | ---- | ---- | -19.98%4.58M | -19.98%4.58M | ---- |
-Total tax payable | -9.39%72.95M | 76.35%72.21M | 75.39%71.22M | 75.39%71.22M | 163.17%81.63M | 160.10%80.51M | -54.01%40.95M | -52.30%40.61M | -52.30%40.61M | --31.02M |
-Due to related parties current | --0 | --0 | 260.93%5.65M | 260.93%5.65M | ---- | ---- | ---- | --1.56M | --1.56M | ---- |
-Other payable | -35.79%5.7M | -30.15%5.7M | -11.05%161K | -11.05%161K | 139.00%8.15M | 90.51%8.87M | 70.22%8.16M | -92.15%181K | -92.15%181K | --3.41M |
Current accrued expenses | ---- | ---- | -47.78%3.48M | -47.78%3.48M | ---- | ---- | ---- | 130.82%6.67M | 130.82%6.67M | ---- |
Current deferred liabilities | -4.23%2.69M | -30.57%2.48M | -13.62%2.4M | -13.62%2.4M | 1.60%2.8M | -14.20%2.81M | -87.25%3.57M | -90.74%2.78M | -90.74%2.78M | --2.75M |
Current liabilities | -35.69%40.2M | 126.19%39.21M | 127.87%39.72M | 127.87%39.72M | 207.86%62.48M | 158.47%62.51M | -58.14%17.34M | -57.05%17.43M | -57.05%17.43M | --20.3M |
Non current liabilities | ||||||||||
-Long term debt | 843.06%2.04M | 437.76%1.58M | 197.52%1.2M | 197.52%1.2M | -30.93%641K | -71.24%216K | -64.87%294K | 632.73%403K | 632.73%403K | --928K |
Non current accrued expenses | 5.72%226.12M | 142.25%224.65M | 145.82%222.94M | 145.82%222.94M | 149.93%220.97M | 149.53%213.88M | 16.20%92.73M | 20.02%90.69M | 20.02%90.69M | --88.41M |
Due to related parties non current | ---- | ---- | --0 | --0 | --0 | --0 | --10.31M | --10.01M | --10.01M | ---- |
Long term provisions | -12.52%65.84M | 146.82%65.23M | 149.31%64.62M | 149.31%64.62M | 198.39%75.79M | 202.53%75.27M | -67.86%26.43M | -67.12%25.92M | -67.12%25.92M | --25.4M |
Total non current liabilities | -20.88%113.15M | 91.17%111.42M | 91.16%110.95M | 91.16%110.95M | 180.85%144.11M | 159.38%143.01M | -55.32%58.29M | -53.83%58.04M | -53.83%58.04M | --51.31M |
Shareholders'equity | ||||||||||
Share capital | 33.33%12K | 33.33%12K | 33.33%12K | 33.33%12K | 33.33%12K | 0.00%9K | 50.00%9K | 50.00%9K | 50.00%9K | --9K |
-common stock | 33.33%12K | 33.33%12K | 33.33%12K | 33.33%12K | 33.33%12K | 0.00%9K | 50.00%9K | 50.00%9K | 50.00%9K | --9K |
Additional paid-in capital | 81.03%795.5M | 90.61%790.82M | 89.86%777.82M | 89.86%777.82M | 82.83%744.48M | 8.01%439.44M | 441.46%414.9M | 440.89%409.68M | 440.89%409.68M | --407.2M |
Retained earnings | --20.8M | --30.2M | ---- | ---- | --13.3M | ---- | ---- | ---- | ---- | ---- |
Gains losses not affecting retained earnings | -24.44%-2.56M | -88.10%-2.32M | -74.35%-2.07M | -74.35%-2.07M | -128.17%-1.94M | -31.33%-2.06M | 11.79%-1.24M | 20.84%-1.19M | 20.84%-1.19M | ---852K |
Other equity interest | ---- | ---- | ---- | ---- | --4.58M | --5.98M | --3.09M | ---- | ---- | ---- |
Noncontrolling interests | 320.56%35.25M | 500.36%36.73M | 552.38%39.13M | 552.38%39.13M | 488.43%41.18M | 22.60%8.38M | -51.00%6.12M | -22.11%6M | -22.11%6M | --7M |
Total equity | 34.39%416.27M | 102.82%461.16M | 87.04%487.23M | 87.04%487.23M | 80.77%532.91M | -9.16%309.76M | 60.51%227.37M | 69.66%260.49M | 69.66%260.49M | --294.8M |
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.