(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 | 0.00%85M | -16.67%160M | -16.67%160M | -26.04%125M | -72.95%66M | -70.69%85M | -46.81%192M | -46.81%192M | -19.52%169M | 53.46%244M |
-Cash and cash equivalents | 0.00%85M | -16.67%160M | -16.67%160M | -26.04%125M | -72.95%66M | -70.69%85M | -46.81%192M | -46.81%192M | -19.52%169M | 53.46%244M |
-Accounts receivable | -98.24%10M | 31.25%21M | 31.25%21M | 8.75%646M | -23.33%447M | -7.19%568M | -96.66%16M | -96.66%16M | 48.50%594M | 28.98%583M |
Total current assets | -10.19%776M | -8.59%862M | -8.59%862M | 10.12%1.12B | -33.71%763M | -32.02%864M | -10.19%943M | -10.19%943M | 30.01%1.02B | 49.09%1.15B |
Non current assets | ||||||||||
-Accumulated depreciation | -13.17%-5.26B | -13.21%-5.1B | -13.21%-5.1B | -12.74%-4.91B | -9.44%-4.76B | -8.88%-4.65B | -8.69%-4.51B | -8.69%-4.51B | -7.88%-4.36B | -10.76%-4.35B |
-Long term equity investment | -25.65%1.26B | -24.21%1.37B | -24.21%1.37B | -23.32%1.54B | -29.20%1.6B | -31.52%1.69B | -33.66%1.81B | -33.66%1.81B | -33.61%2B | -19.86%2.26B |
-Including:Held to maturity investments | --0 | -97.44%2M | -97.44%2M | --0 | --0 | --0 | 116.67%78M | 116.67%78M | 170.37%73M | 236.00%84M |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -94.12%2M | -83.87%5M |
Non current note receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -94.78%18M | -73.96%100M |
-Goodwill | -25.00%3M | -25.00%3M | -25.00%3M | --3M | --4M | --4M | -20.00%4M | -20.00%4M | ---- | ---- |
Regulatory assets | -23.51%436M | -5.05%451M | -5.05%451M | 9.09%648M | -22.98%449M | -7.32%570M | -1.45%475M | -1.45%475M | 48.50%594M | 28.98%583M |
Non current deferred assets | -30.00%7M | -20.00%8M | -20.00%8M | --9M | --9M | --10M | -16.67%10M | -16.67%10M | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -11.11%16M | -25.00%15M | -25.00%15M | -62.75%19M | -10.00%18M | -92.34%18M | -93.49%20M | -93.49%20M | 104.00%51M | --20M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | -98.95%3M | -98.95%3M | --32M | ---- |
-Current capital lease obligation | -11.11%16M | -11.76%15M | -11.76%15M | 0.00%19M | -10.00%18M | -14.29%18M | -22.73%17M | -22.73%17M | -24.00%19M | --20M |
-accounts payable | -20.42%452M | 0.42%475M | 0.42%475M | -1.10%539M | -32.59%424M | 6.17%568M | -5.40%473M | -5.40%473M | 24.71%545M | 67.73%629M |
-Total tax payable | -12.27%1.68B | -10.47%1.79B | -10.47%1.79B | -11.95%1.88B | -21.86%1.87B | -27.97%1.92B | -30.84%2B | -30.84%2B | -32.04%2.13B | -24.91%2.4B |
-Other payable | 17.32%210M | 15.08%206M | 15.08%206M | -24.27%156M | -22.89%155M | -10.95%179M | 1.13%179M | 1.13%179M | 5.10%206M | 3.08%201M |
Current accrued expenses | -71.43%12M | -29.55%31M | -29.55%31M | 104.76%43M | 5.17%61M | 44.83%42M | -45.00%44M | -45.00%44M | -38.24%21M | -29.27%58M |
Current provisions | 375.00%19M | 275.00%15M | 275.00%15M | -16.67%5M | -28.57%5M | -42.86%4M | -20.00%4M | -20.00%4M | -53.85%6M | --7M |
Current liabilities | -14.73%550M | -10.70%584M | -10.70%584M | 0.48%626M | -25.49%532M | -19.98%645M | -27.25%654M | -27.25%654M | 6.68%623M | 10.70%714M |
Non current liabilities | ||||||||||
-Long term debt | 8.11%240M | 7.49%244M | 7.49%244M | -8.19%213M | -6.84%218M | -7.11%222M | -6.97%227M | -6.97%227M | -6.45%232M | --234M |
Non current accrued expenses | -2.17%5.74B | -1.32%5.81B | -1.32%5.81B | -1.37%5.85B | -1.42%5.91B | -1.87%5.87B | -1.92%5.89B | -1.92%5.89B | -1.05%5.93B | -0.43%5.99B |
Derivative product liabilities | ---- | --0 | --0 | --3M | --6M | --6M | --5M | --5M | ---- | ---- |
Long term provisions | -30.76%1.02B | -28.77%1.12B | -28.77%1.12B | -25.30%1.32B | -31.79%1.38B | -34.14%1.47B | -36.29%1.58B | -36.29%1.58B | -36.04%1.77B | -28.16%2.03B |
Employee benefits | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | --33M | -76.00%24M | -76.00%24M | ---- | ---- | ---- | --100M | --100M | ---- | ---- |
Total non current liabilities | -12.89%2.23B | -10.53%2.37B | -10.53%2.37B | -9.14%2.51B | -22.69%2.41B | -26.11%2.56B | -29.99%2.65B | -29.99%2.65B | -25.97%2.76B | -18.92%3.11B |
Shareholders'equity | ||||||||||
Share capital | -5.99%4.79B | -6.18%4.85B | -6.18%4.85B | -6.65%5B | -7.59%5.04B | -7.37%5.09B | -5.87%5.16B | -5.87%5.16B | -2.42%5.35B | -0.62%5.45B |
-common stock | -5.99%4.79B | -6.18%4.85B | -6.18%4.85B | -6.65%5B | -7.59%5.04B | -7.37%5.09B | -5.87%5.16B | -5.87%5.16B | -2.42%5.35B | -0.62%5.45B |
Additional paid-in capital | 0.00%164M | 6.51%180M | 6.51%180M | 0.58%174M | 4.94%170M | -4.65%164M | -1.74%169M | -1.74%169M | 2.37%173M | -1.22%162M |
Gains losses not affecting retained earnings | 0.00%38M | -13.16%33M | -13.16%33M | -2.56%38M | 17.86%33M | 65.22%38M | 52.00%38M | 52.00%38M | 44.44%39M | 27.27%28M |
Total equity | -2.73%6.74B | -1.92%6.9B | -1.92%6.9B | -0.40%7.15B | -8.11%6.85B | -9.33%6.93B | -7.38%7.03B | -7.38%7.03B | -2.41%7.18B | 0.66%7.45B |
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.