(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 | 177.88%37.62K | -96.70%3.48K | -96.70%3.48K | -16.10%40.53K | 187.79%216.25K | -93.64%13.54K | -77.95%105.39K | -77.95%105.39K | -93.83%48.3K | --75.14K |
-Cash and cash equivalents | 177.88%37.62K | -96.70%3.48K | -96.70%3.48K | -16.10%40.53K | 187.79%216.25K | -93.64%13.54K | -77.95%105.39K | -77.95%105.39K | -93.83%48.3K | --75.14K |
-Accounts receivable | 452.64%24.5K | -51.95%10.6K | -51.95%10.6K | 3,335.29%32.22K | 4,386.71%12.83K | 6,721.54%4.43K | --22.07K | --22.07K | --938 | --286 |
Total current assets | 16.44%98.84K | -63.55%69.71K | -63.55%69.71K | 22.16%117.7K | 48.53%263.07K | -70.30%84.89K | -64.88%191.26K | -64.88%191.26K | -88.38%96.35K | --177.11K |
Non current assets | ||||||||||
-Accumulated depreciation | 75.81%-33.23K | 90.87%-10.2K | 90.87%-10.2K | -119.11%-188.58K | -369.32%-162.97K | -295.55%-137.35K | -1,134.28%-111.74K | -1,134.28%-111.74K | ---86.07K | ---34.72K |
-Long term equity investment | -40.58%161.03K | -44.19%177.48K | -44.19%177.48K | ---- | -91.31%13.93K | 339.67%270.99K | 263.86%318.02K | 263.86%318.02K | --310.98K | --160.24K |
-Goodwill | -24.49%809.44K | -23.08%875.07K | -23.08%875.07K | -28.33%940.7K | -23.33%1.01M | -18.33%1.07M | -13.33%1.14M | -13.33%1.14M | 0.00%1.31M | --1.31M |
-Other intangible assets | -45.25%30.91K | 45.26%73.32K | 45.26%73.32K | 67.89%56.46K | --56.46K | --56.46K | --50.48K | --50.48K | --33.63K | ---- |
Regulatory assets | -25.70%49.71K | -31.72%52.31K | -31.72%52.31K | 30.12%62.52K | -61.02%34.99K | -0.81%66.91K | 30.09%76.61K | 30.09%76.61K | 18.32%48.05K | --89.77K |
Total assets | -59.65%25.21K | -23.53%41.71K | -23.53%41.71K | -35.68%30.3K | -75.24%22.16K | -7.29%62.48K | -7.38%54.54K | -7.38%54.54K | 16.01%47.11K | --89.48K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -9.72%474.87K | 11.55%480.3K | 11.55%480.3K | 283.55%398.29K | 298.50%401.62K | 421.93%526.01K | 333.65%430.55K | 333.65%430.55K | --103.84K | --100.78K |
-Current debt | -24.58%396.72K | 16.16%398.61K | 16.16%398.61K | --389.35K | --366.13K | --526.01K | --343.15K | --343.15K | ---- | ---- |
-Current capital lease obligation | --78.15K | -6.54%81.69K | -6.54%81.69K | -91.39%8.94K | -64.79%35.48K | ---- | -11.97%87.4K | -11.97%87.4K | --103.84K | --100.78K |
-Total tax payable | -40.58%161.03K | -44.19%177.48K | -44.19%177.48K | --0 | -91.31%13.93K | 339.67%270.99K | 263.86%318.02K | 263.86%318.02K | --310.98K | --160.24K |
Current deferred liabilities | --81.86K | --46.18K | --46.18K | --15.72K | ---- | ---- | --0 | --0 | ---- | ---- |
Current liabilities | 27.26%841.09K | 40.92%718.19K | 40.92%718.19K | 136.54%520.12K | 0.56%468.24K | 123.46%660.94K | 129.00%509.65K | 129.00%509.65K | 335.64%219.88K | --465.62K |
Non current liabilities | ||||||||||
-Long term debt | 161.26%161.03K | --177.48K | --177.48K | ---- | ---- | 0.00%61.64K | --0 | --0 | --8.94K | --35.24K |
Non current accrued expenses | 296.86%245.92K | 207.09%268.96K | 207.09%268.96K | -90.52%10.74K | -77.74%36.35K | -62.35%61.97K | -53.80%87.58K | -53.80%87.58K | --113.25K | --163.3K |
Long term provisions | ---- | ---- | ---- | ---- | -88.86%13.93K | --209.36K | --318.02K | --318.02K | --302.05K | --125K |
Total non current liabilities | 7.53%1M | 8.22%895.67K | 8.22%895.67K | -2.02%520.12K | -22.96%482.17K | 160.75%931.93K | 167.03%827.67K | 167.03%827.67K | 951.76%530.87K | --625.86K |
Shareholders'equity | ||||||||||
Share capital | 42.04%4.24M | 32.73%3.97M | 32.73%3.97M | 28.66%3.84M | 45.92%3.84M | 13.41%2.99M | 13.41%2.99M | 13.41%2.99M | 13.41%2.99M | --2.63M |
-common stock | 42.04%4.24M | 32.73%3.97M | 32.73%3.97M | 28.66%3.84M | 45.92%3.84M | 13.41%2.99M | 13.41%2.99M | 13.41%2.99M | 13.41%2.99M | --2.63M |
Additional paid-in capital | 147.50%926.89K | 225.21%789.55K | 225.21%789.55K | 444.16%650.7K | --511.85K | --374.5K | --242.78K | --242.78K | --119.58K | ---- |
Total equity | -7.20%1.16M | -15.77%1.22M | -15.77%1.22M | -29.22%1.1M | -19.46%1.33M | -30.38%1.25M | -30.37%1.45M | -30.37%1.45M | -27.58%1.55M | --1.66M |
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.