(Q1)Mar 31, 2024 | (FY)Dec 31, 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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -54.16%2.55M | -26.77%3.14M | 35.65%4.87M | 25.87%5.56M | -52.85%4.29M | --4.29M | -54.88%2.82M | -60.95%3.59M | --4.42M | 626.52%9.1M |
-Cash and cash equivalents | -59.68%1.95M | -27.16%2.77M | -5.62%3.39M | 9.62%4.84M | -58.16%3.81M | --3.81M | -54.88%2.82M | -60.95%3.59M | --4.42M | 626.52%9.1M |
-Accounts receivable | -22.93%6.78M | 92.71%7.28M | 105.62%8.01M | 357.87%8.79M | 628.84%3.78M | --3.78M | 1,780.61%3.37M | 10,885.42%3.9M | --1.92M | 3,693.19%518.45K |
-Other receivables | 35.70%7.99M | 82.39%8.2M | 261.83%5.99M | 39.60%5.89M | 135.96%4.5M | --4.5M | 60,844.31%3.9M | 25,754.32%1.65M | --4.22M | 29,666.91%1.91M |
Holding assets for sale | --8.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -3.91%22.04M | 1.60%14.98M | 137.33%22.03M | 185.32%22.93M | 44.63%14.74M | --14.74M | 13.26%8.06M | -0.08%9.28M | --8.04M | 684.47%10.19M |
Non current assets | ||||||||||
-Long term equity investment | -20.68%12.78M | 10.82%15.7M | 257.91%16.92M | 2,413.06%16.11M | 2,067.58%14.17M | --14.17M | --5.2M | --4.73M | --640.98K | -61.11%653.71K |
Non current note receivables | --118.49K | --121.75K | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
-Goodwill | -30.38%21.68M | 45.39%27.59M | 29.64%27.23M | 111.32%31.14M | 74.58%18.98M | --18.98M | 356.61%21.6M | 438.81%21M | --14.74M | 169.86%10.87M |
Regulatory assets | -7.07%10.59M | 124.40%11.17M | 121.12%11.61M | 256.06%11.4M | 563.48%4.98M | --4.98M | 2,472.83%4.72M | 13,829.16%5.25M | --3.2M | 5,389.14%750.26K |
Non current deferred assets | --1.34M | --1.34M | --2.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total assets | 355.19%1.55M | 638.35%1.59M | -4.24%108.28K | 4.63%341.34K | -7.21%215.09K | --215.09K | --0 | 4,975.13%113.07K | --326.24K | --231.8K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -8.88%2.9M | 74.26%3.96M | 1,591.78%4.01M | 608.75%3.19M | 197.28%2.27M | --2.27M | -29.60%917.75K | -81.80%237.2K | --449.45K | -65.34%765.04K |
-Current debt | -4.43%2.9M | 79.34%3.82M | 1,529.36%3.86M | 575.81%3.04M | 178.06%2.13M | --2.13M | -29.60%917.75K | -81.80%237.2K | --449.45K | -42.35%765.04K |
-Current capital lease obligation | --0 | 0.68%148.05K | --148.05K | --148.05K | --147.05K | --147.05K | ---- | ---- | ---- | --0 |
-accounts payable | -7.90%7.47M | 204.21%9M | 115.32%6.65M | 224.18%8.11M | 146.93%2.96M | --2.96M | 317.63%3.1M | 157.82%3.09M | --2.5M | 1,937.36%1.2M |
-Total tax payable | -16.22%17.39M | 20.31%19.4M | 234.04%21.94M | 839.86%20.75M | 349.82%16.13M | --16.13M | 1,414.71%7.61M | 1,413.84%6.57M | --2.21M | 69.54%3.59M |
-Other payable | ---- | ---- | -200.00%-1 | ---1 | ---- | ---- | ---- | --1 | ---- | ---- |
Current accrued expenses | -53.04%3.45M | -2.54%3.85M | 26.16%5.29M | 145.60%7.34M | 155.13%3.96M | --3.96M | 763.34%5.41M | 1,936.74%4.19M | --2.99M | 2,293.85%1.55M |
Current deferred liabilities | -78.71%1.23M | -66.74%844.22K | 79.34%6.94M | 297.31%5.78M | 93.27%2.54M | --2.54M | 83.52%2.79M | 71.43%3.87M | --1.46M | 388.97%1.31M |
Current liabilities | 4.54%31.68M | 73.17%28.09M | 82.32%28.88M | 158.38%30.3M | 140.97%16.22M | --16.22M | 285.09%16.16M | 218.50%15.84M | --11.73M | 158.27%6.73M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | --269.81K | --330K | ---- | --0 |
Non current accrued expenses | -59.43%220.57K | -37.15%280.58K | -7.47%503.25K | 100.65%543.69K | 2,703.42%446.42K | --446.42K | 11,941.64%520.8K | 35,565.84%543.9K | --270.96K | 649.01%15.92K |
Derivative product liabilities | 0.02%389.1K | 18.97%397.69K | -5.76%397.55K | -47.51%389.02K | -77.12%334.29K | --334.29K | --596.66K | --421.87K | --741.12K | --1.46M |
Long term provisions | -20.68%12.78M | 10.82%15.7M | 284.77%16.92M | 2,413.06%16.11M | 2,067.58%14.17M | --14.17M | --4.93M | --4.4M | --640.98K | --653.71K |
Total non current liabilities | -3.90%49.07M | 46.82%47.5M | 126.78%50.82M | 266.35%51.06M | 213.54%32.35M | --32.35M | 405.80%23.77M | 314.40%22.41M | --13.94M | 118.52%10.32M |
Shareholders'equity | ||||||||||
Share capital | 0.94%27.79M | 14.88%27.79M | 19.83%27.65M | 21.45%27.53M | 7.11%24.19M | --24.19M | 65.26%24.1M | 62.77%23.07M | --22.67M | 772.71%22.58M |
-common stock | 0.94%27.79M | 14.88%27.79M | 19.83%27.65M | 21.45%27.53M | 7.11%24.19M | --24.19M | 65.26%24.1M | 62.77%23.07M | --22.67M | 772.71%22.58M |
Additional paid-in capital | 10.97%5.01M | 11.57%4.95M | 12.86%4.61M | 12.69%4.51M | 12.58%4.44M | --4.44M | 7.45%4.17M | 15.61%4.08M | --4.01M | --3.94M |
Retained earnings | ---- | --0 | --0 | --0 | --5.15M | --5.15M | ---- | ---- | ---- | --0 |
Gains losses not affecting retained earnings | -117.07%-3.1M | -185.72%-4.07M | -1,247.45%-2.16M | -1,590.81%-1.43M | -1,945.06%-1.42M | ---1.42M | -168.59%-22.75K | 343.80%188.28K | --95.84K | --77.16K |
Total equity | -15.90%45.93M | 31.26%44.85M | 70.27%52.49M | 137.00%54.62M | 62.08%34.17M | --34.17M | 154.62%30.19M | 133.74%30.83M | --23.04M | 295.51%21.08M |
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.