(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 | -75.83%1.53M | -46.07%3.61M | -46.07%3.61M | -67.16%3.61M | -43.67%5.36M | -32.29%6.33M | -30.68%6.7M | -30.68%6.7M | 939.22%10.98M | 319.35%9.52M |
-Cash and cash equivalents | -75.83%1.53M | -46.07%3.61M | -46.07%3.61M | -67.16%3.61M | -43.67%5.36M | -32.29%6.33M | -30.68%6.7M | -30.68%6.7M | 939.22%10.98M | 319.35%9.52M |
-Accounts receivable | 4.98%9.23M | 5.58%9.19M | 5.58%9.19M | 23.07%9.28M | 39.18%9.16M | 62.08%8.8M | 77.85%8.7M | 77.85%8.7M | 121.22%7.54M | 114.04%6.58M |
Total current assets | -24.60%12.41M | -9.99%15.03M | -9.99%15.03M | -27.55%14.21M | -7.62%16.13M | 1.29%16.45M | 9.16%16.7M | 9.16%16.7M | 270.74%19.61M | 178.89%17.46M |
Non current assets | ||||||||||
-Accumulated depreciation | -34.47%-29.07M | -34.02%-26.48M | -34.02%-26.48M | -39.96%-25.32M | -45.05%-23.12M | -51.15%-21.62M | ---19.76M | ---19.76M | -36.91%-18.09M | -35.05%-15.94M |
-Long term equity investment | -57.23%12.14M | 3.44%11.29M | 3.44%11.29M | 11.89%28.3M | 23.58%28.25M | 23.50%28.4M | 61.91%10.92M | 61.91%10.92M | 35.83%25.3M | 23.65%22.86M |
Non current note receivables | 10.77%1.31M | 21.67%1.31M | 21.67%1.31M | 22.34%1.36M | 16.78%1.21M | 21.92%1.18M | 12.68%1.08M | 12.68%1.08M | 148.56%1.11M | 261.51%1.04M |
-Goodwill | 1.53%55.07M | -2.42%53.95M | -2.42%53.95M | 18.26%56.73M | 14.14%52.11M | 23.59%54.24M | 23.39%55.29M | 23.39%55.29M | 22.73%47.97M | 26.19%45.66M |
Regulatory assets | 2.92%9.5M | 4.21%9.6M | 4.21%9.6M | 25.43%9.66M | 41.94%9.74M | 53.19%9.23M | 84.85%9.21M | 84.85%9.21M | 120.97%7.7M | 112.32%6.86M |
Total assets | 50.00%390K | 7.19%462K | 7.19%462K | 206.84%359K | 260.77%469K | --260K | 389.77%431K | 389.77%431K | --117K | --130K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 191.74%23.81M | -9.22%24.65M | -9.22%24.65M | 22.89%9.28M | 41.53%8.53M | 35.10%8.16M | 15.15%27.16M | 15.15%27.16M | 47.23%7.55M | 20.73%6.03M |
-Current debt | 235.33%22.24M | -10.04%23.08M | -10.04%23.08M | 26.97%7.61M | 46.94%6.99M | 41.11%6.63M | 16.01%25.66M | 16.01%25.66M | 48.09%5.99M | 21.78%4.76M |
-Current capital lease obligation | 2.55%1.57M | 4.80%1.57M | 4.80%1.57M | 7.24%1.67M | 21.33%1.55M | 14.03%1.53M | 2.25%1.5M | 2.25%1.5M | 43.99%1.56M | 16.95%1.28M |
-accounts payable | -0.02%4.07M | 20.13%5.35M | 20.13%5.35M | 21.00%4.22M | 26.48%3.55M | 48.87%4.07M | 41.47%4.45M | 41.47%4.45M | 84.71%3.49M | 45.67%2.81M |
-Total tax payable | -50.13%15.76M | -3.36%14.51M | -3.36%14.51M | 8.15%31.75M | 18.45%31.53M | 19.95%31.6M | 46.90%15.02M | 46.90%15.02M | 46.71%29.36M | 34.52%26.62M |
Current deferred liabilities | -7.89%105K | -11.54%115K | -11.54%115K | -10.81%99K | -23.26%99K | 3.64%114K | 32.65%130K | 32.65%130K | -37.13%111K | -27.91%129K |
Current liabilities | 82.48%29.7M | -5.98%33.39M | -5.98%33.39M | 25.50%17.63M | 31.18%15.3M | 47.72%16.27M | 23.52%35.51M | 23.52%35.51M | 53.79%14.05M | 46.06%11.66M |
Non current liabilities | ||||||||||
-Long term debt | -20.25%3.64M | -17.88%3.91M | -17.88%3.91M | 4.88%4.06M | 107.68%4.24M | 119.21%4.56M | 106.87%4.76M | 106.87%4.76M | 60.14%3.87M | -19.84%2.04M |
Non current accrued expenses | 6.60%25.87M | -0.02%24.74M | -0.02%24.74M | 11.52%25.65M | 34.69%24.64M | 41.46%24.27M | 35.44%24.75M | 35.44%24.75M | 37.33%23M | 15.19%18.29M |
Long term provisions | -64.32%8.5M | 19.92%7.38M | 19.92%7.38M | 13.15%24.24M | 15.33%24.01M | 13.97%23.83M | 38.62%6.16M | 38.62%6.16M | 32.20%21.43M | 30.60%20.82M |
Regulatory liabilities | -1.22%-331K | 1.83%-321K | 1.83%-321K | -148.09%-325K | -595.65%-320K | -643.18%-327K | ---327K | ---327K | -193.60%-131K | -21.64%-46K |
Total non current liabilities | -5.06%45.46M | -5.20%47.9M | -5.20%47.9M | 13.77%49.39M | 22.33%46.82M | 28.14%47.88M | 29.65%50.53M | 29.65%50.53M | 48.93%43.41M | 37.84%38.28M |
Shareholders'equity | ||||||||||
Share capital | 0.00%45.27M | 0.67%45.27M | 0.67%45.27M | 0.67%45.27M | 0.69%45.27M | 1.96%45.27M | 1.88%44.97M | 1.88%44.97M | 26.13%44.97M | 26.36%44.96M |
-common stock | 0.00%45.27M | 0.67%45.27M | 0.67%45.27M | 0.67%45.27M | 0.69%45.27M | 1.96%45.27M | 1.88%44.97M | 1.88%44.97M | 26.13%44.97M | 26.36%44.96M |
Additional paid-in capital | 37.49%1.63M | 23.31%1.53M | 23.31%1.53M | 20.67%1.4M | 19.09%1.28M | -6.68%1.19M | 0.90%1.24M | 0.90%1.24M | -4.45%1.16M | -10.86%1.07M |
Retained earnings | 17.84%251K | -28.70%159K | -28.70%159K | -14.67%128K | 53.11%271K | 19.66%213K | 18.62%223K | 18.62%223K | -20.68%150K | -0.10%177K |
Gains losses not affecting retained earnings | -8.71%-437K | -53.00%-612K | -53.00%-612K | 0.49%-403K | 5.27%-521K | 38.63%-402K | 34.21%-400K | 34.21%-400K | 33.59%-405K | -6.07%-550K |
Other equity interest | --1.12M | 190.24%1.67M | 190.24%1.67M | ---- | ---- | ---- | 21.87%574K | 21.87%574K | ---- | ---- |
Total equity | -1.55%94.65M | -2.84%95.03M | -2.84%95.03M | 6.82%97.95M | 14.12%94.09M | 22.86%96.14M | 23.29%97.81M | 23.29%97.81M | 48.42%91.7M | 40.16%82.45M |
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.