(Q2)Jun 30, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 32.39%10.77M | 143.68%1.56M | 640.93%19.84M | 640.93%19.84M | 5,082.78%20.16M | 2,306.21%8.13M | 104.14%641K | 778.03%2.68M | 778.03%2.68M | -87.89%389K |
-Cash and cash equivalents | 32.39%10.77M | 143.68%1.56M | 640.93%19.84M | 640.93%19.84M | 5,082.78%20.16M | 2,306.21%8.13M | 104.14%641K | 778.03%2.68M | 778.03%2.68M | -87.89%389K |
-Accounts receivable | 3.16%194.55M | 0.35%192.95M | 9.35%180.23M | 9.35%180.23M | -1.70%197.82M | 9.05%188.58M | 7.19%192.28M | 13.48%164.82M | 13.48%164.82M | 22.54%201.23M |
-Notes receivable | 74.87%988K | 70.21%880K | 58.70%830K | 58.70%830K | 45.59%661K | 36.14%565K | 32.23%517K | 26.63%523K | 26.63%523K | -69.18%454K |
-Other receivables | --38.83M | --39.99M | 95.88%52.41M | 95.88%52.41M | ---- | ---- | ---- | -37.19%26.75M | -37.19%26.75M | ---- |
Holding assets for sale | ---- | ---- | --8.86M | --8.86M | ---- | ---- | ---- | --0 | --0 | ---- |
Total current assets | -2.20%653.7M | -1.57%662.62M | -0.33%636.64M | -0.33%636.64M | 0.35%633.04M | 14.63%668.39M | 23.30%673.2M | 30.43%638.76M | 30.43%638.76M | 31.11%630.86M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | -5.78%-460.35M | -5.78%-460.35M | ---- | ---- | ---- | -9.56%-435.19M | -9.56%-435.19M | ---- |
-Long term equity investment | -19.66%183.89M | -26.91%190.18M | 29.23%192M | 29.23%192M | 19.70%201.49M | 46.49%228.89M | 98.76%260.2M | 63.19%148.57M | 63.19%148.57M | 81.64%168.32M |
-Including:Held to maturity investments | 1,464.39%5.27M | 45.82%5.74M | -97.67%173K | -97.67%173K | -70.68%4.51M | -93.83%337K | 111.33%3.94M | 347.62%7.42M | 347.62%7.42M | 1,288.81%15.39M |
Financial assets | -76.14%152K | --0 | -73.48%74K | -73.48%74K | 1,850.59%1.66M | 293.21%637K | -98.56%6K | -51.73%279K | -51.73%279K | 102.38%85K |
Non current note receivables | --2.06M | --724K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Goodwill | 1.24%514.23M | -1.70%512.46M | -4.01%505.46M | -4.01%505.46M | -4.16%514.62M | -0.72%507.91M | 3.86%521.31M | 2.77%526.56M | 2.77%526.56M | 4.10%536.96M |
Defined pension benefit | -41.39%17.68M | -39.59%18.12M | -28.84%21.96M | -28.84%21.96M | -10.58%29.54M | -17.83%30.17M | -1.96%29.99M | 34.21%30.86M | 34.21%30.86M | 27.38%33.04M |
Regulatory assets | 4.85%208.09M | -0.96%205.22M | 1.68%203.63M | 1.68%203.63M | -4.35%202.6M | 8.94%198.47M | 11.64%207.2M | 19.74%200.27M | 19.74%200.27M | 22.23%211.82M |
Total assets | -36.59%6.27M | -54.98%6.72M | -42.49%15.31M | -42.49%15.31M | -54.84%4.78M | 6.81%9.88M | 140.32%14.92M | 106.49%26.62M | 106.49%26.62M | 16.62%10.58M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 103.78%27.77M | 117.65%32.49M | -78.56%22.56M | -78.56%22.56M | -93.54%7.06M | -85.58%13.63M | -83.29%14.93M | 17.66%105.21M | 17.66%105.21M | 21.69%109.3M |
-Current debt | 103.78%27.77M | 117.65%32.49M | -78.56%22.56M | -78.56%22.56M | -93.54%7.06M | -85.58%13.63M | -83.29%14.93M | 17.66%105.21M | 17.66%105.21M | 21.69%109.3M |
-accounts payable | -36.54%210.53M | -23.94%233.17M | -2.87%219.21M | -2.87%219.21M | 14.42%311.08M | 24.08%331.78M | 10.31%306.57M | 30.35%225.69M | 30.35%225.69M | -1.56%271.86M |
-Total tax payable | -8.76%300.29M | -16.04%302.77M | 19.72%297.63M | 19.72%297.63M | 11.33%306.86M | 27.66%329.11M | 58.87%360.61M | 35.29%248.6M | 35.29%248.6M | 43.48%275.64M |
-Other payable | -53.09%532K | -46.67%680K | -11.36%757K | -11.36%757K | 5.56%1.06M | 11.72%1.13M | 16.54%1.28M | -27.75%854K | -27.75%854K | -54.43%1.01M |
Current accrued expenses | --71.34M | --67.24M | 7.70%58.8M | 7.70%58.8M | ---- | ---- | ---- | 2.28%54.59M | 2.28%54.59M | ---- |
Current liabilities | 2.99%366.65M | 17.42%385.74M | -11.08%372.17M | -11.08%372.17M | -15.38%328.47M | -3.38%356.02M | -12.11%328.5M | 13.02%418.55M | 13.02%418.55M | 3.87%388.18M |
Non current liabilities | ||||||||||
Non current accrued expenses | 28.33%543.23M | 30.69%526.6M | 25.21%500.82M | 25.21%500.82M | 10.70%439.89M | 10.53%423.32M | 5.81%402.93M | 4.05%399.97M | 4.05%399.97M | 3.59%397.36M |
Derivative product liabilities | ---- | 0.94%214K | ---- | ---- | ---- | 41.91%193K | 46.21%212K | ---- | ---- | --0 |
Long term provisions | -19.66%183.89M | -26.91%190.18M | 29.23%192M | 29.23%192M | 19.70%201.49M | 46.49%228.89M | 98.76%260.2M | 63.19%148.57M | 63.19%148.57M | 81.64%168.32M |
Employee benefits | 251.09%8.03M | 309.73%7.41M | 213.13%6.15M | 213.13%6.15M | 122.86%3.99M | 38.92%2.29M | 10.38%1.81M | 55.34%1.97M | 55.34%1.97M | 21.45%1.79M |
Preferred securities outside stock equity | ---- | ---- | 669.66%685K | 669.66%685K | ---- | ---- | ---- | --89K | --89K | ---- |
Total non current liabilities | -2.65%666.95M | -0.09%688.5M | 0.40%669.8M | 0.40%669.8M | -4.29%635.34M | 9.40%685.14M | 14.71%689.12M | 20.40%667.15M | 20.40%667.15M | 17.32%663.81M |
Shareholders'equity | ||||||||||
Share capital | 0.00%46.66M | 0.00%46.66M | 0.00%46.66M | 0.00%46.66M | -0.59%46.66M | -1.38%46.66M | -2.35%46.66M | -3.07%46.66M | -3.07%46.66M | -2.51%46.94M |
-common stock | 0.00%46.66M | 0.00%46.66M | 0.00%46.66M | 0.00%46.66M | -0.59%46.66M | -1.38%46.66M | -2.35%46.66M | -3.07%46.66M | -3.07%46.66M | -2.51%46.94M |
Additional paid-in capital | 0.00%1.36M | 0.00%1.36M | 0.00%1.36M | 0.00%1.36M | -0.22%1.36M | -0.44%1.36M | -0.80%1.36M | -1.09%1.36M | -1.09%1.36M | -0.87%1.36M |
Gains losses not affecting retained earnings | 31.81%100.22M | 3.94%94.76M | -21.60%73.78M | -21.60%73.78M | -12.14%91.82M | 14.80%76.03M | 88.13%91.16M | 68.76%94.1M | 68.76%94.1M | 92.67%104.5M |
Other equity interest | 35.99%36.18M | 25.96%43.39M | ---- | ---- | 10.05%23.85M | 11.52%26.6M | 71.59%34.45M | ---- | ---- | 15.75%21.67M |
Noncontrolling interests | ---- | ---- | --0 | --0 | -25.00%5.8M | -21.91%6.31M | -17.54%7.18M | -10.94%7.44M | -10.94%7.44M | 15.36%7.74M |
Total equity | 5.72%1.73B | 5.21%1.72B | 3.80%1.67B | 3.80%1.67B | 1.16%1.63B | 7.50%1.64B | 11.32%1.64B | 13.04%1.6B | 13.04%1.6B | 13.54%1.61B |
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.