(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 0.37%96.63M | 0.37%96.63M | 48.92%132.76M | 71.60%114.53M | 139.19%83.81M | 369.28%96.28M | 369.28%96.28M | 75.79%89.15M | 30.75%66.74M | 12.28%35.04M |
-Cash and cash equivalents | 0.37%96.63M | 0.37%96.63M | 48.92%132.76M | 71.60%114.53M | 139.19%83.81M | 369.28%96.28M | 369.28%96.28M | 75.79%89.15M | 30.75%66.74M | 12.28%35.04M |
-Accounts receivable | 3.84%379K | 3.84%379K | -16.78%377K | -45.23%333K | -35.33%357K | 19.28%365K | 19.28%365K | 190.38%453K | 316.44%608K | 636.00%552K |
-Other receivables | -14.86%3.36M | -14.86%3.36M | -10.16%2.69M | 23.07%2.58M | 20.98%2.23M | 2,736.69%3.94M | 2,736.69%3.94M | 5,547.17%2.99M | 8,625.00%2.09M | 6,996.15%1.85M |
Total current assets | 9.27%145.18M | 9.27%145.18M | 47.74%173.8M | 59.44%153.8M | 78.37%121.25M | 174.82%132.86M | 174.82%132.86M | 117.09%117.64M | 75.95%96.46M | 89.86%67.98M |
Non current assets | ||||||||||
-Accumulated depreciation | -141.81%-54.33M | -141.81%-54.33M | -210.49%-45.13M | -379.57%-36.71M | -1,948.46%-29.17M | -2,042.04%-22.47M | -2,042.04%-22.47M | ---14.54M | -1,111.08%-7.65M | -165.67%-1.42M |
-Long term equity investment | -12.39%90.34M | -12.39%90.34M | -12.22%115.52M | -32.23%92.03M | -29.17%97.62M | -24.78%103.12M | -24.78%103.12M | -12.58%131.6M | -9.10%135.79M | 27.13%137.82M |
Non current note receivables | --0 | --0 | --4.38M | --4.57M | --2.71M | --2.41M | --2.41M | ---- | ---- | ---- |
Regulatory assets | 76.75%15.95M | 76.75%15.95M | 25.43%7.15M | -36.04%7.84M | -54.60%8.89M | -47.17%9.02M | -47.17%9.02M | 3,551.92%5.7M | 8,294.52%12.26M | 25,998.67%19.57M |
Non current deferred assets | -84.20%826K | -84.20%826K | 15.24%5.17M | 20.44%5.34M | 6.93%5.03M | -29.76%5.23M | -29.76%5.23M | -79.71%4.49M | -77.20%4.43M | -69.23%4.71M |
Total assets | 79.82%15.57M | 79.82%15.57M | 29.08%6.77M | -35.56%7.51M | -55.16%8.53M | -48.38%8.66M | -48.38%8.66M | --5.24M | --11.65M | --19.02M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -98.00%915K | -98.00%915K | -37.19%23.76M | 41.19%45.89M | 73.81%45.88M | 78.63%45.85M | 78.63%45.85M | 266.47%37.83M | 217.75%32.5M | 11,084.32%26.4M |
-Current debt | ---- | ---- | 52.00%22.8M | 52.00%22.8M | -12.23%22.8M | -9.86%22.8M | -9.86%22.8M | 48.94%15M | 50.53%15M | --25.98M |
-Bank in debtedness | --0 | --0 | --0 | 29.56%22.2M | --22.2M | --22.2M | --22.2M | --22.2M | --17.14M | ---- |
-Current capital lease obligation | 8.16%915K | 8.16%915K | 52.79%958K | 143.13%885K | 109.55%878K | 127.42%846K | 127.42%846K | 149.80%627K | 38.40%364K | 77.54%419K |
-accounts payable | -14.43%5.74M | -14.43%5.74M | 38.59%4.57M | 66.60%3.27M | -10.98%2.76M | 12.42%6.71M | 12.42%6.71M | 6.16%3.29M | -65.75%1.96M | -10.42%3.1M |
-Total tax payable | -10.48%106.58M | -10.48%106.58M | -6.01%131.3M | -23.46%107.93M | -20.83%113.54M | -16.58%119.06M | -16.58%119.06M | -10.04%139.7M | -7.61%141.02M | 28.29%143.41M |
-Other payable | 30.79%8.06M | 30.79%8.06M | -32.19%7.3M | 0.08%7.2M | 17.82%7.01M | 23.74%6.16M | 23.74%6.16M | 283.84%10.76M | 155.81%7.2M | 118.72%5.95M |
Current accrued expenses | 30.77%6.59M | 30.77%6.59M | -32.32%6.7M | -50.51%3.71M | -65.34%3.88M | -15.97%5.04M | -15.97%5.04M | -29.78%9.9M | -34.44%7.5M | 34.77%11.19M |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --34K | --90K | --90K |
Current deferred liabilities | 29.15%4.05M | 29.15%4.05M | --6.91M | --6.23M | --5.17M | --3.14M | --3.14M | ---- | ---- | ---- |
Current liabilities | -70.69%28.66M | -70.69%28.66M | -23.11%59.73M | 25.29%73.1M | 56.43%70.09M | 158.89%97.78M | 158.89%97.78M | 181.20%77.67M | 112.76%58.35M | 269.30%44.81M |
Non current liabilities | ||||||||||
-Long term debt | -14.35%1.99M | -14.35%1.99M | 0.88%2.17M | 123.17%2.07M | 107.62%2.23M | 126.14%2.33M | 126.14%2.33M | 798.33%2.15M | 247.57%928K | 268.49%1.08M |
Non current accrued expenses | -18.29%381.72M | -18.29%381.72M | -0.35%457.1M | 49.01%459.95M | 47.00%462.11M | 53.61%467.16M | 53.61%467.16M | 56.76%458.69M | 14.48%308.67M | 34.37%314.36M |
Long term provisions | -12.35%88.35M | -12.35%88.35M | -12.44%113.35M | -33.30%89.96M | -30.24%95.39M | -25.92%100.8M | -25.92%100.8M | -13.87%129.45M | -9.56%134.87M | 26.47%136.74M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 74.44%232K | 69.60%212K | 81.73%189K |
Total non current liabilities | -37.63%135.24M | -37.63%135.24M | -12.12%191.02M | -9.20%181.03M | -2.44%183.63M | 20.14%216.83M | 20.14%216.83M | 18.84%217.37M | 10.72%199.37M | 51.89%188.21M |
Shareholders'equity | ||||||||||
Share capital | 6.52%474.36M | 6.52%474.36M | 7.95%473.52M | 62.75%470.62M | 66.40%449.65M | 65.42%445.32M | 65.42%445.32M | 63.05%438.63M | 23.08%289.17M | 15.09%270.21M |
-common stock | 6.52%474.36M | 6.52%474.36M | 7.95%473.52M | 62.75%470.62M | 66.40%449.65M | 65.42%445.32M | 65.42%445.32M | 63.05%438.63M | 23.08%289.17M | 15.09%270.21M |
Retained earnings | --0 | --0 | --0 | --0 | --0 | --2.29M | --2.29M | ---- | ---- | ---- |
Gains losses not affecting retained earnings | 6.79%23.95M | 6.79%23.95M | -9.98%22.52M | -10.04%23.9M | -30.80%22.36M | -29.36%22.43M | -29.36%22.43M | -20.03%25.01M | -21.04%26.57M | 3.84%32.31M |
Total equity | -12.71%535.78M | -12.71%535.78M | 9.49%647.73M | 51.37%630.85M | 52.19%598.11M | 68.22%613.82M | 68.22%613.82M | 59.15%591.57M | 20.21%416.76M | 36.09%392.99M |
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.