(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 | 29.92%89.55M | 19.59%84.07M | 19.59%84.07M | 49.32%86M | -36.83%73.35M | -14.90%68.93M | -25.65%70.3M | -25.65%70.3M | -36.58%57.59M | 34.84%116.12M |
-Cash and cash equivalents | 32.52%87.3M | 19.99%82.54M | 19.99%82.54M | 50.07%84.16M | -37.92%70.83M | -15.65%65.88M | -24.42%68.79M | -24.42%68.79M | -35.33%56.08M | 38.87%114.09M |
-Accounts receivable | 26.64%1.84M | -97.20%127K | -97.20%127K | -94.47%109K | 2.11%1.7M | -64.07%1.45M | 107.55%4.54M | 107.55%4.54M | -4.73%1.97M | 4.14%1.66M |
Total current assets | 19.23%132.05M | 13.46%131.45M | 13.46%131.45M | 22.62%134.17M | -25.26%115.38M | -12.51%110.76M | -14.45%115.86M | -14.45%115.86M | -11.51%109.42M | 34.74%154.38M |
Non current assets | ||||||||||
-Accumulated depreciation | 41.21%-223.9M | -52.63%-209.77M | -52.63%-209.77M | -241.24%-394.76M | -298.32%-387.52M | -320.18%-380.84M | -74.03%-137.44M | -74.03%-137.44M | -66.35%-115.68M | -50.22%-97.29M |
-Long term equity investment | 17.44%54.14M | 20.09%53.33M | 20.09%53.33M | 24.70%52.54M | 1,041.18%49.66M | 31.36%46.1M | 26.07%44.41M | 26.07%44.41M | 24.21%42.13M | -87.38%4.35M |
Non current note receivables | -53.44%169K | -48.21%188K | -48.21%188K | 62.05%363K | 68.25%355K | 77.94%363K | 75.36%363K | 75.36%363K | --224K | --211K |
Regulatory assets | 20.99%6.41M | -40.39%5.09M | -40.39%5.09M | -14.56%4.31M | 37.73%5.23M | -27.08%5.3M | 50.36%8.53M | 50.36%8.53M | 2.44%5.04M | -9.55%3.8M |
Total assets | 18.86%4.58M | 24.11%4.96M | 24.11%4.96M | 36.79%4.2M | 65.45%3.53M | 19.05%3.85M | 14.54%4M | 14.54%4M | 7.65%3.07M | -17.94%2.14M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 100.90%10.26M | 131.72%9.83M | 131.72%9.83M | 76.08%8.69M | -80.06%6.94M | -25.21%5.11M | -33.84%4.24M | -33.84%4.24M | -12.50%4.93M | 526.63%34.8M |
-Bank in debtedness | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.7M | --31.33M |
-Current capital lease obligation | 100.90%10.26M | 131.72%9.83M | 131.72%9.83M | 168.42%8.69M | 99.77%6.94M | 34.78%5.11M | 24.74%4.24M | 24.74%4.24M | 21.84%3.24M | 26.97%3.47M |
-accounts payable | 280.72%33.89M | -8.37%39.24M | -8.37%39.24M | 359.67%32.18M | 79.99%6.27M | -53.07%8.9M | 129.19%42.82M | 129.19%42.82M | 45.05%7M | -59.42%3.48M |
-Total tax payable | 20.05%166.07M | 21.66%158.93M | 21.66%158.93M | 19.82%156.71M | 75.19%142.83M | 20.62%138.34M | 14.60%130.63M | 14.60%130.63M | 22.84%130.79M | -14.49%81.53M |
-Other payable | -98.59%187K | -97.65%327K | -97.65%327K | -98.00%13K | 57,875.00%11.6M | 66,415.00%13.3M | 69,550.00%13.93M | 69,550.00%13.93M | 3,145.00%649K | 0.00%20K |
Current accrued expenses | -72.77%9.05M | -23.75%7.98M | -23.75%7.98M | -76.70%7.03M | 10.38%24.23M | 51.22%33.22M | -58.85%10.47M | -58.85%10.47M | 33.23%30.17M | 16.09%21.95M |
Current provisions | --239K | -45.15%243K | -45.15%243K | ---- | ---- | ---- | --443K | --443K | ---- | ---- |
Current liabilities | 10.23%73.67M | 0.24%78.02M | 0.24%78.02M | 9.22%65.77M | -29.19%55.76M | -8.19%66.83M | 9.66%77.84M | 9.66%77.84M | 18.38%60.21M | 58.05%78.75M |
Non current liabilities | ||||||||||
-Long term debt | 103.84%14.93M | 145.97%14.26M | 145.97%14.26M | 270.97%13.61M | 149.75%10.87M | 35.84%7.32M | 3.89%5.8M | 3.89%5.8M | 22.14%3.67M | 16.96%4.35M |
Non current accrued expenses | 10.26%470.94M | 9.03%465.51M | 9.03%465.51M | 9.63%449.28M | 31.20%422.85M | 35.56%427.11M | 42.00%426.96M | 42.00%426.96M | 49.42%409.84M | 29.11%322.3M |
Derivative product liabilities | 6.56%29.14M | 10.06%25.56M | 10.06%25.56M | 16.26%23.67M | 24.42%24.86M | 19.72%27.35M | 3.70%23.22M | 3.70%23.22M | -0.81%20.36M | -2.12%19.98M |
Long term provisions | 1.13%39.22M | 1.19%39.07M | 1.19%39.07M | 1.21%38.93M | --38.8M | 30.54%38.78M | 30.24%38.61M | 30.24%38.61M | 24.41%38.46M | ---- |
Preferred securities outside stock equity | 6.80%14.09M | 7.18%14.88M | 7.18%14.88M | -15.04%12.79M | -16.91%12.76M | -38.79%13.2M | -19.84%13.88M | -19.84%13.88M | 0.05%15.05M | 8.75%15.36M |
Total non current liabilities | 16.85%239.74M | 13.66%236.95M | 13.66%236.95M | 16.48%222.47M | 23.90%198.59M | 9.43%205.17M | 12.71%208.47M | 12.71%208.47M | 21.40%191M | 10.40%160.28M |
Shareholders'equity | ||||||||||
Share capital | 3.34%409.73M | 3.18%408.1M | 3.18%408.1M | 3.73%405.87M | 4.66%398.15M | 25.97%396.48M | 27.53%395.53M | 27.53%395.53M | 27.67%391.29M | 30.17%380.42M |
-common stock | 3.34%409.73M | 3.18%408.1M | 3.18%408.1M | 3.73%405.87M | 4.66%398.15M | 25.97%396.48M | 27.53%395.53M | 27.53%395.53M | 27.67%391.29M | 30.17%380.42M |
Additional paid-in capital | -0.06%34.41M | -1.14%32.69M | -1.14%32.69M | -0.42%30.99M | 2.96%34.56M | 6.95%34.44M | 4.91%33.07M | 4.91%33.07M | 0.69%31.12M | 2.25%33.57M |
Gains losses not affecting retained earnings | -294.97%-1.86M | -79.46%533K | -79.46%533K | -206.26%-3.57M | -125.37%-2.27M | -72.77%954K | 29.17%2.6M | 29.17%2.6M | -170.43%-1.17M | -137.62%-1.01M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 200.00%1K |
Noncontrolling interests | --7.17M | --7.17M | --7.17M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Total equity | 10.69%610.52M | 8.53%604.65M | 8.53%604.65M | 12.25%583.83M | 15.36%550.17M | 24.81%551.54M | 27.68%557.11M | 27.68%557.11M | 30.70%520.13M | 30.93%476.91M |
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.