(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 | 277.16%8.3M | 518.22%11.6M | 518.22%11.6M | 353.38%13.04M | 173.47%4.16M | -74.05%2.2M | -64.22%1.88M | -64.22%1.88M | -65.93%2.88M | -86.07%1.52M |
-Cash and cash equivalents | 277.16%8.3M | 518.22%11.6M | 518.22%11.6M | 353.38%13.04M | 173.47%4.16M | -74.05%2.2M | -64.22%1.88M | -64.22%1.88M | -65.93%2.88M | -86.07%1.52M |
-Accounts receivable | 39.62%5.57M | 282.13%10.18M | 282.13%10.18M | 412.29%7.45M | 364.74%5.5M | 749.99%3.99M | 257.30%2.66M | 257.30%2.66M | 2,510.10%1.45M | --1.18M |
Holding assets for sale | -84.26%181K | -86.90%184.16K | -86.90%184.16K | --453.23K | --704.78K | --1.15M | --1.41M | --1.41M | ---- | ---- |
Total current assets | 42.99%21M | 160.93%30.59M | 160.93%30.59M | 150.24%28.61M | 119.30%17.54M | 4.24%14.68M | 21.23%11.72M | 21.23%11.72M | 17.62%11.43M | -32.94%8M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -198.98%-627.13K | -198.98%-627.13K | ---- | ---- | ---- | ---209.76K | ---209.76K | ---- | ---- |
-Long term equity investment | 177.19%123.6M | 233.67%94.33M | 233.67%94.33M | 203.52%80.23M | 117.64%55.06M | 96.92%44.59M | 40.47%28.27M | 40.47%28.27M | 414.30%26.43M | 732.05%25.3M |
Regulatory assets | 39.62%5.57M | 282.13%10.18M | 282.13%10.18M | 412.29%7.45M | 364.74%5.5M | 749.99%3.99M | 257.30%2.66M | 257.30%2.66M | 2,510.10%1.45M | --1.18M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 51.60%14.47M | 65.85%14.25M | 65.85%14.25M | 36.87%11.03M | 141.67%18.14M | 75.86%9.55M | 73.00%8.59M | 73.00%8.59M | 177.37%8.06M | 159.38%7.51M |
-Current debt | ---- | ---- | ---- | -74.75%397.17K | 440.87%8.51M | 15.17%1.81M | 15.10%1.81M | 15.10%1.81M | 0.00%1.57M | 94.58%1.57M |
-Current capital lease obligation | 87.11%14.47M | 110.12%14.25M | 110.12%14.25M | 63.96%10.63M | 62.37%9.64M | 100.62%7.73M | 99.84%6.78M | 99.84%6.78M | 386.93%6.48M | 184.48%5.93M |
-accounts payable | 124.03%12M | 49.71%7.48M | 49.71%7.48M | 30.23%8.69M | 100.61%9.91M | -19.48%5.36M | 142.71%5M | 142.71%5M | 70.63%6.67M | 168.51%4.94M |
-Total tax payable | 159.24%124.17M | 221.30%98.17M | 221.30%98.17M | 215.70%83.72M | 129.96%58.37M | 110.74%47.9M | 51.81%30.55M | 51.81%30.55M | 394.82%26.52M | 708.22%25.38M |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
-Other payable | --2.43M | 171.27%1.72M | 171.27%1.72M | --11.51M | ---- | ---- | --632.79K | --632.79K | ---- | ---- |
Current accrued expenses | 13.16%13M | 93.93%15.15M | 93.93%15.15M | 131.84%11.99M | 268.58%13.12M | 71.61%11.49M | 110.98%7.81M | 110.98%7.81M | --5.17M | --3.56M |
Current deferred liabilities | 4.25%8.08M | 187.07%13.83M | 187.07%13.83M | 31.17%9.27M | 126.89%13.65M | --7.75M | 47.81%4.82M | 47.81%4.82M | 419.06%7.07M | --6.02M |
Current liabilities | 52.91%52.2M | 90.29%53.03M | 90.29%53.03M | 58.00%42.61M | 148.93%54.83M | 81.85%34.14M | 89.54%27.87M | 89.54%27.87M | 228.41%26.97M | 365.22%22.03M |
Non current liabilities | ||||||||||
-Long term debt | 156.45%94.27M | 180.98%65.16M | 180.98%65.16M | 131.12%51.43M | 153.28%54.47M | 95.01%36.76M | 15.22%23.19M | 15.22%23.19M | 332.89%22.25M | 863.38%21.5M |
Non current accrued expenses | 134.25%114.08M | 161.33%86.51M | 161.33%86.51M | 132.45%67.62M | 148.99%68.53M | 115.62%48.7M | 42.16%33.1M | 42.16%33.1M | 345.16%29.09M | 632.21%27.53M |
Long term provisions | 274.51%29.33M | 474.16%29.17M | 474.16%29.17M | 588.53%28.81M | -84.28%596.57K | 106.38%7.83M | --5.08M | --5.08M | --4.18M | 369.43%3.79M |
Total non current liabilities | 114.99%176.37M | 158.81%151.2M | 158.81%151.2M | 136.18%126.33M | 138.77%113.2M | 97.67%82.03M | 67.74%58.42M | 67.74%58.42M | 294.13%53.49M | 502.00%47.41M |
Shareholders'equity | ||||||||||
Share capital | 6.58%60K | 10.20%58.89K | 10.20%58.89K | 10.01%57.84K | 9.03%57.31K | 9.83%56.3K | 4.30%53.44K | 4.30%53.44K | 4.19%52.57K | 4.91%52.56K |
-common stock | 6.58%60K | 10.20%58.89K | 10.20%58.89K | 10.01%57.84K | 9.03%57.31K | 9.83%56.3K | 4.30%53.44K | 4.30%53.44K | 4.19%52.57K | 4.91%52.56K |
Additional paid-in capital | 20.97%39.29M | 26.54%38.94M | 26.54%38.94M | 26.13%37.87M | 11.74%33.47M | 12.06%32.48M | 16.32%30.77M | 16.32%30.77M | 17.81%30.03M | 19.27%29.96M |
Retained earnings | -25.12%3.76M | 69.57%6.08M | 69.57%6.08M | -13.64%4.26M | 9.93%4.27M | 45.77%5.03M | 30.26%3.59M | 30.26%3.59M | 1,002.00%4.93M | 1,626.65%3.88M |
Other equity interest | 37.29%3.18M | 16.33%2.55M | 16.33%2.55M | --3.41M | --2.91M | --2.31M | 135.53%2.19M | 135.53%2.19M | ---- | ---- |
Total equity | 113.69%150.46M | 156.68%131.33M | 156.68%131.33M | 115.81%107.74M | 118.08%95.11M | 61.90%70.41M | 30.94%51.16M | 30.94%51.16M | 135.89%49.92M | 112.47%43.61M |
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.