(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 647.72%215.72K | -5.73%172.88K | -5.73%172.88K | 117.31%159.25K | -93.32%28.85K | -74.92%183.4K | --183.4K | -99.01%73.28K | -50.39%246.94K | 484.37%432.07K |
-Cash and cash equivalents | 647.72%215.72K | -5.73%172.88K | -5.73%172.88K | 117.31%159.25K | -93.32%28.85K | -74.92%183.4K | --183.4K | -99.01%73.28K | -50.39%246.94K | 484.37%432.07K |
-Accounts receivable | -53.99%2.55M | -77.30%1.27M | -77.30%1.27M | 1.43%2M | 332.63%5.53M | 984.12%5.61M | --5.61M | 283.93%1.97M | 215.05%1.26M | 336.45%1.28M |
-Other receivables | ---- | 46.25%9.79M | 46.25%9.79M | ---- | ---- | 165.26%6.69M | --6.69M | ---- | ---- | ---- |
Total current assets | 15.06%13.38M | 9.95%12.45M | 9.95%12.45M | 7.88%12.1M | 30.34%11.63M | 37.22%11.32M | --11.32M | 3.72%11.22M | 238.87%10.03M | 372.07%8.92M |
Non current assets | ||||||||||
-Accumulated depreciation | -26.75%-1.48M | -28.41%-1.4M | -28.41%-1.4M | -38.87%-1.32M | -39.69%-1.17M | -40.23%-1.09M | ---1.09M | -30.25%-951.73K | -28.57%-893.35K | -21.94%-836.29K |
-Long term equity investment | -38.33%232K | -27.56%293.77K | -27.56%293.77K | -20.12%355.2K | -84.81%376.17K | -27.47%405.52K | --405.52K | 3.38%444.66K | --483.03K | 887.77%2.48M |
-Goodwill | 6.64%7.05M | 6.88%7M | 6.88%7M | 8.90%6.77M | 9.88%6.62M | 11.68%6.55M | --6.55M | 11.59%6.22M | 12.67%6.13M | 11.08%6.02M |
-Other intangible assets | 567.98%21.99K | 6.93%21.99K | 6.93%21.99K | -54.14%11.27K | -93.14%3.29K | --20.56K | --20.56K | -93.64%24.58K | -89.28%43.05K | -95.68%48.02K |
Regulatory assets | 17.77%6.87M | 5.60%6.27M | 5.60%6.27M | 19.78%6.15M | 48.97%5.84M | 190.97%5.93M | --5.93M | 621.21%5.13M | 594.35%3.92M | 755.49%3.92M |
Total assets | -41.64%177.72K | 197.35%977.62K | 197.35%977.62K | -68.91%86.17K | -6.57%304.52K | -53.38%328.78K | --328.78K | 39.47%277.2K | 26.73%209.11K | 97.52%325.92K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 93.25%14.92M | 122.82%13.77M | 122.82%13.77M | 153.92%12.37M | 5,461.98%7.72M | 4,444.37%6.18M | --6.18M | 569.25%4.87M | 43.26%2.67M | -93.46%138.77K |
-Current debt | 94.75%14.66M | 126.25%13.54M | 126.25%13.54M | 156.90%12.14M | --7.53M | --5.98M | --5.98M | 566.42%4.73M | 35.66%2.52M | ---- |
-Current capital lease obligation | 33.55%252.15K | 18.65%233.82K | 18.65%233.82K | 57.38%229.28K | 36.06%188.8K | 44.87%197.06K | --197.06K | 676.16%145.69K | --141.38K | --138.77K |
-accounts payable | 34.71%10.79M | ---- | ---- | 48.55%8.59M | 167.03%8.01M | ---- | ---- | 274.17%5.78M | 218.44%5.22M | 100.36%3M |
-Total tax payable | -38.33%232K | -27.56%293.77K | -27.56%293.77K | -20.12%355.2K | -84.81%376.18K | -27.47%405.52K | --405.52K | -71.49%444.66K | -57.24%483.03K | 79.35%2.48M |
-Due to related parties current | ---- | 0.00%39.4K | 0.00%39.4K | ---- | ---- | 0.00%39.4K | --39.4K | ---- | ---- | ---- |
-Other payable | 100.76%1 | ---- | ---- | ---- | -143.85%-132 | --1 | --1 | ---- | --1 | --301 |
Current deferred liabilities | 51.89%2.04M | 20.56%1.49M | 20.56%1.49M | 8.09%1.56M | -35.51%1.34M | -28.81%1.23M | --1.23M | -31.91%1.44M | 7.11%2.24M | -10.86%2.09M |
Current liabilities | 62.53%27.75M | 77.34%25.08M | 77.34%25.08M | 86.17%22.52M | 226.84%17.07M | 219.33%14.14M | --14.14M | 175.64%12.09M | 81.14%10.12M | -12.34%5.22M |
Non current liabilities | ||||||||||
-Long term debt | -38.33%232K | -27.56%293.77K | -27.56%293.77K | -20.12%355.2K | -28.25%376.17K | -27.47%405.52K | --405.52K | 3.38%444.66K | --483.03K | --524.28K |
Non current accrued expenses | -13.60%695.74K | -11.94%762.14K | -11.94%762.14K | -4.07%792.5K | -13.69%805.22K | -8.23%865.46K | --865.46K | 17.94%826.11K | 241.92%878.61K | 263.70%932.98K |
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 678.60%1.95M |
Total non current liabilities | 60.35%27.98M | 74.42%25.38M | 74.42%25.38M | 82.40%22.87M | 126.63%17.45M | 191.67%14.55M | --14.55M | 110.82%12.54M | 57.87%10.61M | 4.91%7.7M |
Shareholders'equity | ||||||||||
Share capital | 8.37%52.24M | 9.51%51.41M | 9.51%51.41M | 6.35%49.36M | 6.48%48.2M | 4.01%46.95M | --46.95M | 12.19%46.41M | 45.36%45.51M | 62.81%45.27M |
-common stock | 8.37%52.24M | 9.51%51.41M | 9.51%51.41M | 6.35%49.36M | 6.48%48.2M | 4.01%46.95M | --46.95M | 12.19%46.41M | 45.36%45.51M | 62.81%45.27M |
Additional paid-in capital | -13.56%7.47M | -18.57%7.42M | -18.57%7.42M | -7.26%8.8M | 9.22%8.64M | 35.23%9.11M | --9.11M | 53.77%9.49M | 416.54%8.28M | 403.11%7.91M |
Gains losses not affecting retained earnings | -9.70%-179.89K | 113.37%22.57K | 113.37%22.57K | ---172.74K | ---163.98K | ---168.79K | ---168.79K | ---- | ---- | ---- |
Other equity interest | 200.00%1 | ---2 | ---2 | ---- | ---1 | ---- | ---- | ---- | ---- | ---- |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- |
Total equity | 10.93%21.13M | 7.86%20.21M | 7.86%20.21M | 7.69%19.67M | 19.99%19.05M | 24.43%18.74M | --18.74M | 6.72%18.26M | 96.82%17.04M | 109.81%15.88M |
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.