(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 | -48.13%17.7M | -41.58%17.69M | -41.58%17.69M | -11.30%27.56M | 46.53%31.33M | 11.14%34.12M | 45.67%30.28M | 45.67%30.28M | -24.59%31.07M | 11.55%21.38M |
-Cash and cash equivalents | -48.13%17.7M | -41.58%17.69M | -41.58%17.69M | -11.30%27.56M | 46.53%31.33M | 11.14%34.12M | 45.67%30.28M | 45.67%30.28M | -24.59%31.07M | 11.55%21.38M |
-Accounts receivable | 71.71%26.12M | 38.36%27.47M | 38.36%27.47M | -8.46%16.14M | 1.80%17.5M | -19.23%15.21M | 10.53%19.86M | 10.53%19.86M | 13.20%17.64M | 36.57%17.19M |
Holding assets for sale | ---- | ---- | ---- | --295.12M | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -19.70%73.94M | -16.83%77.35M | -16.83%77.35M | 305.55%373.04M | 17.26%97.5M | -1.13%92.08M | 12.90%92.99M | 12.90%92.99M | -9.24%91.98M | 8.38%83.15M |
Non current assets | ||||||||||
-Accumulated depreciation | -10.14%-50.13M | -11.09%-46.71M | -11.09%-46.71M | -5.74%-42M | -28.65%-48.83M | -26.51%-45.52M | -25.83%-42.05M | -25.83%-42.05M | -29.02%-39.72M | -32.36%-37.96M |
Investment properties | ---- | --0 | --0 | ---- | ---- | ---- | -5.23%4.63M | -5.23%4.63M | -5.04%4.82M | -6.20%4.88M |
Investments and advances | 2.74%27.82M | 0.17%26.36M | 0.17%26.36M | 2.57%27.18M | 5.94%28.03M | 2.40%27.08M | 0.24%26.31M | 0.24%26.31M | 16.14%26.5M | 16.13%26.46M |
-Long term equity investment | -7.06%229.79M | 2.16%231.76M | 2.16%231.76M | 35.67%281.25M | 57.65%264.27M | 49.80%247.25M | 39.01%226.86M | 39.01%226.86M | 45.78%207.31M | -13.33%167.64M |
Financial assets | --409K | ---- | ---- | --1M | --463.66K | ---- | ---- | ---- | ---- | ---- |
Non current note receivables | 206.04%4.63M | 180.75%5.02M | 180.75%5.02M | -74.23%1.62M | -70.95%1.77M | -73.12%1.51M | -63.19%1.79M | -63.19%1.79M | -2.91%6.27M | 31.76%6.11M |
-Goodwill | -10.47%419.85M | -8.51%417.4M | -8.51%417.4M | -2.36%422.37M | 14.64%479.26M | 14.68%468.94M | 11.82%456.25M | 11.82%456.25M | 14.86%432.58M | 20.58%418.05M |
Regulatory assets | 4.26%42.96M | -6.74%44.81M | -6.74%44.81M | -25.33%34.05M | -0.18%45.78M | -14.30%41.21M | 1.21%48.05M | 1.21%48.05M | 1.54%45.6M | 12.85%45.86M |
Non current deferred assets | -59.39%29.95M | -55.36%31.82M | -55.36%31.82M | -36.78%42.51M | 8.59%68.72M | 18.03%73.76M | 14.16%71.26M | 14.16%71.26M | 9.97%67.25M | 4.13%63.28M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -2.12%4.1M | -62.03%5.98M | -62.03%5.98M | 149.33%7.06M | 148.91%8.53M | 15.09%4.19M | 235.32%15.76M | 235.32%15.76M | -45.15%2.83M | -44.14%3.43M |
-Current debt | -1.83%2.53M | -70.95%4.14M | -70.95%4.14M | 239.44%5.4M | 274.36%6.93M | 12.61%2.58M | 294.08%14.26M | 294.08%14.26M | -59.76%1.59M | -61.36%1.85M |
-Current capital lease obligation | -2.57%1.57M | 22.70%1.84M | 22.70%1.84M | 33.63%1.66M | 1.55%1.6M | 19.30%1.61M | 38.78%1.5M | 38.78%1.5M | 2.72%1.24M | 17.23%1.58M |
-accounts payable | -27.13%31.18M | -25.95%35.05M | -25.95%35.05M | -13.10%32.51M | 8.81%39.33M | 16.91%42.79M | 24.84%47.33M | 24.84%47.33M | 1.96%37.41M | 10.53%36.15M |
-Total tax payable | -22.91%692.73M | -19.98%689.13M | -19.98%689.13M | -8.40%738.81M | 19.76%930.95M | 10.25%898.6M | 4.71%861.18M | 4.71%861.18M | 5.62%806.54M | -4.07%777.32M |
-Dividends payable | -0.85%2.86M | 1.41%2.91M | 1.41%2.91M | 1.52%2.85M | -4.31%2.88M | -6.81%2.88M | 182.54%2.87M | 182.54%2.87M | 178.13%2.81M | 231.00%3.01M |
-Other payable | -0.03%68.71M | -27.71%52.64M | -27.71%52.64M | -31.26%49.01M | -1.93%69.71M | -2.98%68.73M | 0.48%72.82M | 0.48%72.82M | 1.53%71.29M | -0.48%71.08M |
Current liabilities | -23.51%38.14M | -31.94%45.5M | -31.94%45.5M | 482.93%250.98M | 19.15%50.74M | 15.07%49.86M | 53.27%66.85M | 53.27%66.85M | 0.44%43.05M | 7.15%42.59M |
Non current liabilities | ||||||||||
-Long term debt | 232.10%12.74M | 209.60%13.2M | 209.60%13.2M | 190.46%12.69M | 5.33%4.41M | -11.62%3.84M | 10.13%4.26M | 10.13%4.26M | 20.86%4.37M | 9.69%4.19M |
Non current accrued expenses | 1.98%281.17M | 3.18%280.75M | 3.18%280.75M | 8.65%273.15M | 22.92%284.66M | 21.15%275.71M | 20.73%272.09M | 20.73%272.09M | 22.25%251.41M | 24.24%231.59M |
Derivative product liabilities | --0 | --510.15K | --510.15K | ---- | ---- | --1.6M | --0 | --0 | ---- | ---- |
Long term provisions | -10.83%217.05M | -1.81%218.57M | -1.81%218.57M | 32.34%268.56M | 58.99%259.86M | 51.46%243.42M | 39.71%222.59M | 39.71%222.59M | 46.43%202.94M | -13.79%163.45M |
Total non current liabilities | -22.94%730.87M | -20.84%734.62M | -20.84%734.62M | 16.50%989.79M | 19.73%981.69M | 10.50%948.46M | 7.15%928.03M | 7.15%928.03M | 5.35%849.6M | -3.55%819.91M |
Shareholders'equity | ||||||||||
Share capital | 0.00%512.09M | 0.04%510.55M | 0.04%510.55M | 0.55%511.85M | 0.50%513.61M | 0.53%512.09M | 0.26%510.34M | 0.26%510.34M | -0.91%509.02M | 24.45%511.06M |
-common stock | 0.00%512.09M | 0.04%510.55M | 0.04%510.55M | 0.55%511.85M | 0.50%513.61M | 0.53%512.09M | 0.26%510.34M | 0.26%510.34M | -0.91%509.02M | 24.45%511.06M |
Additional paid-in capital | 41.00%16.63M | 32.20%15.01M | 32.20%15.01M | -4.88%13.39M | -1.07%13.02M | -8.99%11.79M | -4.90%11.35M | -4.90%11.35M | 72.58%14.07M | 43.54%13.16M |
Gains losses not affecting retained earnings | 8.82%-6.35M | 7.85%-6.48M | 7.85%-6.48M | -24.55%-6.97M | -29.09%-7.03M | -29.69%-6.96M | -30.16%-7.03M | -30.16%-7.03M | 54.39%-5.6M | 79.92%-5.45M |
Other equity interest | -40.98%2.91M | 20.94%4.42M | 20.94%4.42M | --6.79M | --9.7M | --4.93M | -17.97%3.65M | -17.97%3.65M | ---- | ---- |
Total equity | -15.31%1.27B | -14.05%1.27B | -14.05%1.27B | 10.42%1.55B | 12.34%1.54B | 7.01%1.5B | 5.23%1.48B | 5.23%1.48B | 4.86%1.4B | 8.89%1.37B |
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.