(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 | 80.40%88.03M | -39.37%36.33M | -39.37%36.33M | 246.25%48.59M | 86.38%59.85M | 12.21%48.8M | -3.90%59.92M | -3.90%59.92M | -82.74%14.03M | -62.86%32.11M |
-Cash and cash equivalents | 80.40%88.03M | -39.37%36.33M | -39.37%36.33M | 246.25%48.59M | 86.38%59.85M | 12.21%48.8M | -3.90%59.92M | -3.90%59.92M | -82.74%14.03M | -62.86%32.11M |
-Other receivables | ---- | 60.00%128K | 60.00%128K | ---- | ---- | ---- | -41.61%80K | -41.61%80K | ---- | ---- |
Current deferred assets | ---- | --87K | --87K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Total current assets | 61.31%94.92M | -41.93%42.93M | -41.93%42.93M | 116.08%57.68M | 67.57%67.88M | 9.96%58.85M | -0.34%73.92M | -0.34%73.92M | -72.07%26.7M | -57.56%40.51M |
Non current assets | ||||||||||
-Accumulated depreciation | -175.55%-14.19M | -160.63%-12.99M | -160.63%-12.99M | -189.27%-9.19M | -205.32%-6.71M | -324.83%-5.15M | -386.24%-4.98M | -386.24%-4.98M | -254.29%-3.18M | -182.16%-2.2M |
Investment properties | ---- | ---- | ---- | --1.23M | --1.1M | ---- | ---- | ---- | ---- | ---- |
-Long term equity investment | -96.55%2.48M | -6.85%56.54M | -6.85%56.54M | 1,213.83%56.6M | 1,132.97%54.97M | 1,629.52%71.88M | 1,450.27%60.69M | 1,450.27%60.69M | -76.68%4.31M | -76.02%4.46M |
-Including:Financial assets designated as fair value through profit or loss, Total | ---- | ---- | ---- | --1.23M | --1.1M | ---- | ---- | ---- | ---- | ---- |
-Goodwill | -61.03%53K | -67.58%59K | -67.58%59K | -69.26%79K | -67.77%107K | -66.50%136K | -62.16%182K | -62.16%182K | -54.67%257K | -50.81%332K |
Regulatory assets | -39.73%4.75M | -63.07%3.81M | -63.07%3.81M | -21.59%6.56M | -20.63%6.44M | -9.58%7.88M | 13.92%10.32M | 13.92%10.32M | -13.70%8.36M | 4.79%8.12M |
Non current deferred assets | 65.44%9.15M | 62.07%8.85M | 62.07%8.85M | 2.75%6.16M | 0.70%5.91M | -2.93%5.53M | -0.93%5.46M | -0.93%5.46M | 39.72%5.99M | 44.19%5.87M |
Total assets | -51.61%2.81M | -59.54%2.56M | -59.54%2.56M | 8.85%5.41M | -3.41%5.35M | 0.50%5.82M | 6.28%6.33M | 6.28%6.33M | -10.96%4.97M | 3.67%5.54M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 7,186.46%57.56M | 41.92%931K | 41.92%931K | 41.87%925K | 33.28%857K | 29.51%790K | 22.16%656K | 22.16%656K | 16.85%652K | 10.86%643K |
-Current debt | 16,454.78%57.11M | 113.33%480K | 113.33%480K | 114.55%472K | 88.89%408K | 62.74%345K | 8.17%225K | 8.17%225K | 7.84%220K | 8.00%216K |
-Current capital lease obligation | 0.90%449K | 4.64%451K | 4.64%451K | 4.86%453K | 5.15%449K | 11.81%445K | 31.00%431K | 31.00%431K | 22.03%432K | 12.37%427K |
-accounts payable | --7.98M | -46.05%6.92M | -46.05%6.92M | ---- | ---- | ---- | -3.46%12.83M | -3.46%12.83M | ---- | ---- |
-Total tax payable | -95.31%3.42M | -6.68%57.53M | -6.68%57.53M | 984.69%57.52M | 933.20%55.93M | 1,301.06%72.86M | 1,151.93%61.65M | 1,151.93%61.65M | -72.65%5.3M | -72.16%5.41M |
-Other payable | ---- | ---- | ---- | 60.71%2.6M | 66.77%2.73M | 66.16%2.84M | ---- | ---- | -18.22%1.62M | -31.49%1.63M |
Current accrued expenses | --2.64M | 8.99%2.75M | 8.99%2.75M | ---- | ---- | ---- | 42.44%2.52M | 42.44%2.52M | ---- | ---- |
Current deferred liabilities | 28.54%1.14M | 6,175.00%1.26M | 6,175.00%1.26M | --1.43M | --1.08M | --883K | --20K | --20K | ---- | ---- |
Current liabilities | 503.96%89.05M | -25.59%11.98M | -25.59%11.98M | -39.52%10.53M | -42.20%9.18M | 17.13%14.75M | 2.38%16.11M | 2.38%16.11M | 7.95%17.42M | 16.84%15.88M |
Non current liabilities | ||||||||||
-Long term debt | -32.89%1.52M | -31.43%1.64M | -31.43%1.64M | -30.31%1.75M | -28.91%1.86M | -0.13%2.27M | 19.66%2.39M | 19.66%2.39M | 24.08%2.5M | 24.05%2.62M |
Non current accrued expenses | 0.50%68.64M | 2.56%68.5M | 2.56%68.5M | 11.96%68.62M | 17.58%68.46M | 37.70%68.3M | 50.58%66.79M | 50.58%66.79M | 93.50%61.29M | 208.29%58.23M |
Long term provisions | -98.63%953K | -5.84%54.9M | -5.84%54.9M | 2,940.74%54.86M | 2,781.55%53.11M | 3,598.62%69.61M | 2,935.24%58.31M | 2,935.24%58.31M | -89.04%1.8M | -88.82%1.84M |
Total non current liabilities | 5.56%92.47M | -10.60%69.51M | -10.60%69.51M | 199.55%68.06M | 205.76%65.11M | 392.44%87.6M | 276.44%77.75M | 276.44%77.75M | -36.05%22.72M | -35.54%21.29M |
Shareholders'equity | ||||||||||
Share capital | 41.37%297.98M | 13.30%238.82M | 13.30%238.82M | 13.36%238.82M | 13.59%238.82M | 1.89%210.79M | 2.08%210.79M | 2.08%210.79M | 11.95%210.68M | 24.11%210.25M |
-common stock | 41.37%297.98M | 13.30%238.82M | 13.30%238.82M | 13.36%238.82M | 13.59%238.82M | 1.89%210.79M | 2.08%210.79M | 2.08%210.79M | 11.95%210.68M | 24.11%210.25M |
Additional paid-in capital | 12.97%29.43M | 12.60%28.5M | 12.60%28.5M | 16.41%27.6M | 20.80%26.61M | 35.47%26.05M | 57.20%25.31M | 57.20%25.31M | 45.70%23.71M | 37.82%22.03M |
Retained earnings | ---- | --0 | --0 | --0 | --0 | --621K | --621K | --621K | ---- | ---- |
Gains losses not affecting retained earnings | 258.95%8.78M | 827.86%7.69M | 827.86%7.69M | --5.88M | --4.13M | --2.45M | --829K | --829K | ---- | ---- |
Noncontrolling interests | -57.63%625K | 34.38%1.08M | 34.38%1.08M | ---- | ---- | --1.48M | --800K | --800K | --1.5M | ---- |
Total equity | 28.22%175.84M | -17.41%123.94M | -17.41%123.94M | 40.07%136.35M | 37.17%146.18M | 23.61%137.14M | 18.78%150.07M | 18.78%150.07M | -27.41%97.35M | -12.26%106.57M |
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.