(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 | -56.85%29.3M | -42.75%22.5M | -42.75%22.5M | --13.4M | 343.18%39M | 14.12%67.9M | -52.99%39.3M | -52.99%39.3M | --0 | -92.60%8.8M |
-Cash and cash equivalents | -56.85%29.3M | -42.75%22.5M | -42.75%22.5M | --13.4M | 343.18%39M | 14.12%67.9M | -52.99%39.3M | -52.99%39.3M | --0 | -92.60%8.8M |
-Accounts receivable | -28.96%114.3M | -2.64%144.1M | -2.64%144.1M | -50.33%75.2M | -19.30%87.8M | 92.23%160.9M | 79.61%148M | 79.61%148M | -22.87%151.4M | -36.49%108.8M |
-Other receivables | 1.01%49.9M | 6.10%57.4M | 6.10%57.4M | 20.50%48.2M | 29.07%48.4M | 43.19%49.4M | 39.43%54.1M | 39.43%54.1M | 22.32%40M | 8.70%37.5M |
Total current assets | 28.93%510.3M | 20.73%456.6M | 20.73%456.6M | 16.53%372.3M | 37.89%352.3M | 47.58%395.8M | 28.73%378.2M | 28.73%378.2M | -14.09%319.5M | -33.06%255.5M |
Non current assets | ||||||||||
-Accumulated depreciation | -61.26%-40.8M | -55.74%-36.6M | -55.74%-36.6M | -58.17%-32.9M | -58.92%-29.4M | -57.14%-25.3M | -72.79%-23.5M | -72.79%-23.5M | -85.71%-20.8M | -107.87%-18.5M |
-Long term equity investment | 107.32%558.3M | 109.67%514.1M | 109.67%514.1M | 55.56%304.9M | 44.52%249.3M | 78.58%269.3M | 60.79%245.2M | 60.79%245.2M | 28.36%196M | 11.94%172.5M |
Non current note receivables | -20.00%14.4M | -21.99%14.9M | -21.99%14.9M | -43.06%12.3M | -39.48%14.1M | 1.69%18M | -1.04%19.1M | -1.04%19.1M | 11.92%21.6M | 17.09%23.3M |
-Goodwill | 5.25%1.02B | 5.14%1.02B | 5.14%1.02B | -1.78%960.4M | -1.79%966.4M | -2.00%967.5M | -1.90%972.3M | -1.90%972.3M | -1.45%977.8M | -1.45%984M |
Regulatory assets | 45.70%438.7M | 28.34%399.9M | 28.34%399.9M | 11.32%325.6M | 26.62%280.2M | 60.07%301.1M | 64.52%311.6M | 64.52%311.6M | 15.02%292.5M | -9.00%221.3M |
Total assets | 164.16%59.7M | 34.76%47.3M | 34.76%47.3M | 44.33%29.3M | 125.83%27.1M | 58.04%22.6M | 167.94%35.1M | 167.94%35.1M | -65.00%20.3M | -83.31%12M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 106.90%12M | 62.69%10.9M | 62.69%10.9M | -28.41%6.3M | 0.00%7.8M | -25.64%5.8M | -15.19%6.7M | -15.19%6.7M | 18.92%8.8M | 2.63%7.8M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.1M | ---- |
-Current capital lease obligation | 106.90%12M | 62.69%10.9M | 62.69%10.9M | -18.18%6.3M | 0.00%7.8M | -25.64%5.8M | -15.19%6.7M | -15.19%6.7M | 4.05%7.7M | 2.63%7.8M |
-accounts payable | 40.07%204.5M | 76.27%219.1M | 76.27%219.1M | 68.97%186.2M | 75.44%150M | 101.66%146M | 74.33%124.3M | 74.33%124.3M | 45.38%110.2M | 18.09%85.5M |
-Total tax payable | 68.56%767.8M | 67.70%723.8M | 67.70%723.8M | 28.25%485.7M | 22.66%432M | 33.23%455.5M | 24.38%431.6M | 24.38%431.6M | 10.54%378.7M | -1.98%352.2M |
-Other payable | 45.27%230.4M | 63.31%227M | 63.31%227M | 36.51%196.3M | 27.94%177.2M | 21.44%158.6M | 31.50%139M | 31.50%139M | 858.67%143.8M | 465.31%138.5M |
Current deferred liabilities | 9.62%120.8M | -30.60%76.9M | -30.60%76.9M | -44.29%65.9M | 9.38%111.9M | 7.41%110.2M | 21.09%110.8M | 21.09%110.8M | 39.67%118.3M | 24.76%102.3M |
Current liabilities | 18.20%394.2M | 17.14%373.2M | 17.14%373.2M | 13.41%332.3M | 37.32%342.9M | 41.55%333.5M | 41.04%318.6M | 41.04%318.6M | 31.27%293M | 13.65%249.7M |
Non current liabilities | ||||||||||
-Long term debt | 14,850.00%89.7M | 4,600.00%75.2M | 4,600.00%75.2M | -56.00%1.1M | -85.37%600K | -89.83%600K | -79.49%1.6M | -79.49%1.6M | -68.35%2.5M | -57.29%4.1M |
Non current accrued expenses | 79.16%480.5M | 82.04%440.9M | 82.04%440.9M | 57.65%330.6M | 65.12%299.2M | 86.38%268.2M | 94.23%242.2M | 94.23%242.2M | 96.90%209.7M | 108.04%181.2M |
Long term provisions | 74.40%468.6M | 80.17%438.9M | 80.17%438.9M | 57.00%303.8M | 47.68%248.7M | 85.44%268.7M | 68.35%243.6M | 68.35%243.6M | 33.63%193.5M | 16.54%168.4M |
Regulatory liabilities | ---- | 1.72%-5.7M | 1.72%-5.7M | ---- | ---- | ---- | -1,060.00%-5.8M | -1,060.00%-5.8M | ---- | ---- |
Total non current liabilities | 47.28%1.16B | 46.23%1.1B | 46.23%1.1B | 21.78%818M | 28.74%774.9M | 36.62%789M | 30.95%750.2M | 30.95%750.2M | 18.72%671.7M | 3.96%601.9M |
Shareholders'equity | ||||||||||
Share capital | 0.70%958.8M | 0.47%956.1M | 0.47%956.1M | 0.38%955.1M | 0.31%953.6M | 0.15%952.1M | 0.09%951.6M | 0.09%951.6M | 0.08%951.5M | 0.00%950.7M |
-common stock | 0.70%958.8M | 0.47%956.1M | 0.47%956.1M | 0.38%955.1M | 0.31%953.6M | 0.15%952.1M | 0.09%951.6M | 0.09%951.6M | 0.08%951.5M | 0.00%950.7M |
Additional paid-in capital | 23.75%32.3M | 25.20%31.3M | 25.20%31.3M | 31.82%29M | 37.69%27.4M | 41.08%26.1M | 47.93%25M | 47.93%25M | 70.54%22M | 87.74%19.9M |
Gains losses not affecting retained earnings | 103.60%28.3M | 31.91%18.6M | 31.91%18.6M | -5.75%24.6M | -35.07%17.4M | 56.18%13.9M | 65.88%14.1M | 65.88%14.1M | 374.74%26.1M | 379.17%26.8M |
Other equity interest | 67.71%32.2M | 22.73%24.3M | 22.73%24.3M | 16.49%22.6M | 21.79%21.8M | 52.38%19.2M | 54.69%19.8M | 54.69%19.8M | -9.35%19.4M | 33.58%17.9M |
Total equity | 24.72%2.25B | 23.47%2.16B | 23.47%2.16B | 11.93%1.87B | 14.33%1.81B | 16.77%1.81B | 14.09%1.75B | 14.09%1.75B | 11.13%1.67B | 4.68%1.58B |
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.