(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 | -87.85%883.99K | -50.52%1.52M | -50.52%1.52M | -60.97%3.18M | 127.24%3.97M | 125.01%7.28M | -30.38%3.08M | -30.38%3.08M | --8.16M | -64.76%1.75M |
-Cash and cash equivalents | -87.85%883.99K | -50.52%1.52M | -50.52%1.52M | -60.97%3.18M | 127.24%3.97M | 125.01%7.28M | -30.38%3.08M | -30.38%3.08M | --8.16M | -64.76%1.75M |
-Accounts receivable | -57.54%1.22M | -54.56%1.25M | -54.56%1.25M | -47.64%1.65M | 20.40%3.13M | 34.76%2.88M | 17.74%2.75M | 17.74%2.75M | --3.15M | 11.38%2.6M |
-Due from related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.39%1.33K |
-Other receivables | --580.84K | 131.76%1.91M | 131.76%1.91M | --500K | --500K | ---- | --822.5K | --822.5K | ---- | ---- |
Total current assets | -60.40%5.2M | -17.79%5.6M | -17.79%5.6M | -21.76%9.57M | 34.77%11.82M | 105.79%13.13M | -9.98%6.81M | -9.98%6.81M | --12.22M | 10.10%8.77M |
Non current assets | ||||||||||
-Accumulated depreciation | -79.83%-958.32K | -63.84%-816.65K | -63.84%-816.65K | -35.58%-612.52K | -30.67%-550.68K | -43.35%-532.9K | -58.59%-498.43K | -58.59%-498.43K | ---451.77K | -121.52%-421.43K |
-Long term equity investment | 57.18%4.46M | 1,322.81%4.46M | 1,322.81%4.46M | 1,070.15%2.91M | 1,331.56%2.86M | 1,648.51%2.84M | 133.00%313.41K | 133.00%313.41K | --248.5K | 36.96%199.47K |
-Goodwill | ---- | ---- | ---- | --1.98M | --7.02M | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | -6.97%2.98M | 92.41%3.32M | 92.41%3.32M | 225.17%5.32M | 225.17%5.32M | 993.74%3.2M | 489.52%1.73M | 489.52%1.73M | --1.64M | 31.99%1.64M |
Regulatory assets | -16.90%4.01M | 37.27%3.77M | 37.27%3.77M | 53.73%4.85M | 139.84%6.25M | 125.48%4.83M | 17.80%2.75M | 17.80%2.75M | --3.15M | 1.99%2.6M |
Non current deferred assets | -38.81%5.65M | -19.78%6.44M | -19.78%6.44M | --8.25M | --8.46M | --9.24M | --8.03M | --8.03M | ---- | ---- |
Total assets | 314.81%10.37K | 310.63%10.23K | 310.63%10.23K | 422.65%8.47K | 887.02%7.91K | 110.00%2.5K | 164.26%2.49K | 164.26%2.49K | --1.62K | 2,007.89%801 |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -12.46%104.18K | --122.58K | --122.58K | --538.2K | --223.69K | --119.02K | ---- | ---- | ---- | ---- |
-Current debt | ---- | ---- | ---- | --420.4K | --223.69K | --119.02K | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --104.18K | --122.58K | --122.58K | --117.8K | ---- | ---- | --0 | --0 | ---- | ---- |
-accounts payable | -1.35%2.27M | 59.02%966.5K | 59.02%966.5K | -26.01%3.74M | -45.99%2.6M | -55.11%2.3M | -88.85%607.8K | -88.85%607.8K | --5.06M | -30.02%4.81M |
-Total tax payable | 57.18%4.46M | -35.46%4.46M | -35.46%4.46M | -47.57%2.91M | -36.24%2.86M | -68.88%2.84M | -35.65%6.91M | -35.65%6.91M | --5.55M | 79.39%4.48M |
-Other payable | 0.00%120K | ---- | ---- | 0.00%120K | 0.00%120K | 0.00%120K | ---- | ---- | --120K | 0.00%120K |
Current accrued expenses | -60.55%454.62K | -73.45%273.44K | -73.45%273.44K | -40.65%444.09K | 151.80%1.74M | 59.44%1.15M | 144.74%1.03M | 144.74%1.03M | --748.32K | 51.27%690.73K |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.64M | ---- |
Current liabilities | -66.78%3.53M | 24.22%3.39M | 24.22%3.39M | 10.40%10.43M | 93.80%10.66M | 81.94%10.62M | -53.50%2.73M | -53.50%2.73M | --9.45M | -24.96%5.5M |
Non current liabilities | ||||||||||
-Long term debt | --0 | --10.89K | --10.89K | --34.72K | ---- | ---- | --0 | --0 | ---- | ---- |
Non current accrued expenses | 199.33%859.01K | 265.27%1M | 265.27%1M | 62.63%461.63K | 9.92%361.53K | 8.47%286.97K | 25.36%273.96K | 25.36%273.96K | --283.85K | 33.17%328.89K |
Derivative product liabilities | ---- | --0 | --0 | --0 | --0 | --0 | -37.79%6.6M | -37.79%6.6M | --5.3M | 82.02%4.28M |
Long term provisions | 57.18%4.46M | 1,319.34%4.45M | 1,319.34%4.45M | 1,056.18%2.87M | 1,331.56%2.86M | 1,648.51%2.84M | 133.00%313.41K | 133.00%313.41K | --248.5K | 36.96%199.47K |
Total non current liabilities | -40.62%7.99M | -18.55%7.85M | -18.55%7.85M | -11.04%13.34M | 35.45%13.52M | -10.05%13.46M | -41.96%9.64M | -41.96%9.64M | --15M | 1.55%9.98M |
Shareholders'equity | ||||||||||
Share capital | 25.63%27.45M | 36.78%27.45M | 36.78%27.45M | 28.08%25.69M | 27.89%25.64M | 24.39%21.85M | 14.26%20.07M | 14.26%20.07M | --20.05M | 52.33%20.05M |
-common stock | 25.63%27.45M | 36.78%27.45M | 36.78%27.45M | 28.08%25.69M | 27.89%25.64M | 24.39%21.85M | 14.26%20.07M | 14.26%20.07M | --20.05M | 52.33%20.05M |
Additional paid-in capital | 75.41%6.51M | 85.82%6.4M | 85.82%6.4M | 67.28%4.9M | 85.62%4.47M | 95.53%3.71M | 178.03%3.44M | 178.03%3.44M | --2.93M | 251.41%2.41M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.47M |
Gains losses not affecting retained earnings | -130.59%-184.74K | -161.83%-220.75K | -161.83%-220.75K | 298.39%468.15K | 6.79%714.11K | 129.46%603.99K | 115.08%357.05K | 115.08%357.05K | ---235.98K | 319.89%668.71K |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -100.02%-1 |
Total equity | -48.06%11.83M | -13.60%13.16M | -13.60%13.16M | 61.38%20.38M | 201.40%27.79M | 236.63%22.77M | 92.74%15.23M | 92.74%15.23M | --12.63M | 10.63%9.22M |
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.