(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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | --0 | --8K | --8K | ---- | --513.64K | --745.75K | --0 | --0 | --82.66K | -61.52%741.01K |
-Cash and cash equivalents | --0 | --8K | --8K | ---- | --513.64K | --745.75K | --0 | --0 | --82.66K | -61.52%741.01K |
-Accounts receivable | 114.73%3.41M | 164.46%2.55M | 164.46%2.55M | -14.26%1.76M | --1.46M | --1.59M | -13.69%965K | --965K | --2.05M | -49.56%1.12M |
Total current assets | 43.91%8.81M | 63.91%7.2M | 63.91%7.2M | 1.88%6.03M | --6.77M | --6.12M | -32.13%4.4M | --4.4M | --5.92M | -0.54%6.48M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---2.92M | ---2.92M | ---- | ---- | ---- | ---- | ---- | ---- | -82.89%-1.43M |
-Long term equity investment | 1.74%8.23M | -31.07%7.17M | -31.07%7.17M | -43.61%5.67M | --8.56M | --8.09M | -2.44%10.4M | --10.4M | --10.05M | 148.16%10.66M |
Non current note receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Goodwill | 0.80%8.98M | -0.56%8.93M | -0.56%8.93M | -3.98%8.72M | --8.8M | --8.9M | -4.39%8.98M | --8.98M | --9.08M | -4.21%9.39M |
-Other intangible assets | --375K | --375K | --375K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Regulatory assets | 114.73%3.41M | 117.87%2.68M | 117.87%2.68M | -14.26%1.76M | --1.46M | --1.59M | -14.51%1.23M | --1.23M | --2.05M | -40.12%1.44M |
Total assets | ---- | 75.68%130K | 75.68%130K | ---- | ---- | ---- | -56.05%74K | --74K | ---- | 178.60%168.37K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 186.87%6.08M | 104.45%9.1M | 104.45%9.1M | 264.70%8.22M | --2.23M | --2.12M | 113.97%4.45M | --4.45M | --2.25M | -66.83%2.08M |
-Current debt | 198.45%5.95M | 108.18%8.98M | 108.18%8.98M | 283.49%8.09M | --2.1M | --1.99M | 127.90%4.31M | --4.31M | --2.11M | -68.59%1.89M |
-Current capital lease obligation | 3.94%131K | -13.97%117K | -13.97%117K | -12.04%126.04K | --126.04K | --126.04K | -27.21%136K | --136K | --143.28K | -23.40%186.84K |
-accounts payable | ---- | 8.40%4.92M | 8.40%4.92M | --4.11M | --5.84M | --4.55M | 78.31%4.54M | --4.54M | ---- | 3.16%2.54M |
-Total tax payable | 1.74%8.23M | -31.07%7.17M | -31.07%7.17M | -43.61%5.67M | --8.56M | --8.09M | -2.44%10.4M | --10.4M | --10.05M | 148.16%10.66M |
-Due to related parties current | ---- | ---- | ---- | --1.88M | --1.98M | --1.99M | ---- | ---- | ---- | ---- |
Current accrued expenses | ---- | -33.04%1.06M | -33.04%1.06M | ---- | ---- | ---- | 34.77%1.58M | --1.58M | ---- | -28.25%1.17M |
Current deferred liabilities | ---- | --0 | --0 | -58.40%31.25K | --31.25K | --14.98K | --8K | --8K | --75.13K | --0 |
Current liabilities | 8.82%10.08M | 29.75%15.07M | 29.75%15.07M | 38.17%14.23M | --10.46M | --9.26M | 60.15%11.62M | --11.62M | --10.3M | -42.18%7.25M |
Non current liabilities | ||||||||||
-Long term debt | -5.18%2.4M | -4.80%2.44M | -4.80%2.44M | -4.86%2.47M | --2.5M | --2.53M | -4.64%2.56M | --2.56M | --2.6M | 186.00%2.69M |
Non current accrued expenses | 8.98%15.16M | 5.96%14.75M | 5.96%14.75M | 6.50%14.88M | --13.97M | --13.91M | 7.99%13.92M | --13.92M | --13.98M | 25.08%12.89M |
Long term provisions | 4.89%5.83M | -39.65%4.73M | -39.65%4.73M | -57.10%3.2M | --6.06M | --5.56M | -1.69%7.84M | --7.84M | --7.46M | 137.57%7.98M |
Total non current liabilities | 5.52%18.31M | 1.02%22.25M | 1.02%22.25M | -2.21%19.9M | --19.02M | --17.35M | 22.90%22.02M | --22.02M | --20.35M | 6.38%17.92M |
Shareholders'equity | ||||||||||
Share capital | 24.97%30.49M | 60.75%24.2M | 60.75%24.2M | 58.15%24.34M | --24.37M | --24.4M | 17.49%15.05M | --15.05M | --15.39M | 24.83%12.81M |
-common stock | 24.97%30.49M | 60.75%24.2M | 60.75%24.2M | 58.15%24.34M | --24.37M | --24.4M | 17.49%15.05M | --15.05M | --15.39M | 24.83%12.81M |
Additional paid-in capital | 108.70%2.32M | --2.32M | --2.32M | --3.17M | --3.17M | --1.11M | --0 | --0 | ---- | ---- |
Total equity | 13.85%32.97M | 13.14%30.9M | 13.14%30.9M | 2.27%29.65M | --29.56M | --28.96M | -5.92%27.31M | --27.31M | --29M | 6.79%29.03M |
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.