(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 | 30.29%5.86M | -18.04%2.25M | -18.04%2.25M | -67.29%2.65M | -5.08%4.5M | 235.53%2.75M | 235.53%2.75M | -22.87%8.11M | -89.03%2.98M | -21.97%4.74M |
-Cash and cash equivalents | -22.84%3.47M | -18.04%2.25M | -18.04%2.25M | -67.29%2.65M | -5.08%4.5M | 235.53%2.75M | 235.53%2.75M | -22.87%8.11M | -89.03%2.98M | -21.97%4.74M |
-Accounts receivable | 20.41%18.26M | 147.71%19.79M | 147.71%19.79M | 158.39%22.6M | 150.35%15.16M | 62.80%7.99M | 62.80%7.99M | -29.71%8.75M | -54.38%6.44M | -41.84%6.06M |
Holding assets for sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --54.23M |
Total current assets | 66.61%65.43M | 115.29%75.88M | 115.29%75.88M | 94.89%71.89M | -57.57%39.27M | -72.51%35.25M | -72.51%35.25M | -61.22%36.89M | -72.89%32.04M | -5.33%92.55M |
Non current assets | ||||||||||
-Accumulated depreciation | -1.44%-10.12M | -86.12%-10.31M | -86.12%-10.31M | -115.76%-12.96M | -283.79%-9.98M | -384.30%-5.54M | -384.30%-5.54M | 44.41%-6.01M | 47.54%-4.41M | 66.85%-2.6M |
-Long term equity investment | -88.08%21.98M | -87.73%21.42M | -87.73%21.42M | -87.33%22.01M | 206.36%184.43M | 110.91%174.54M | 110.91%174.54M | 83.97%173.77M | 91.08%68.45M | 209.70%60.2M |
-Including:Held to maturity investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.54M | --1.54M | --1.22M |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
-Goodwill | -35.17%105.49M | -35.19%99.13M | -35.19%99.13M | -51.20%162.62M | -52.65%162.71M | 18.77%152.95M | 18.77%152.95M | 63.83%333.25M | 70.27%347.93M | 123.74%343.66M |
Regulatory assets | 43.96%19.43M | 434.12%45.08M | 434.12%45.08M | 485.41%41.25M | 172.32%13.49M | -84.92%8.44M | -84.92%8.44M | -89.22%7.05M | -92.50%5.13M | -93.01%4.96M |
Total assets | 4.06%522K | -7.23%418.24K | -7.23%418.24K | 43.98%637.47K | 48.94%501.65K | 61.55%450.85K | 61.55%450.85K | 213.31%442.76K | 143.94%387.26K | -59.23%336.81K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 1,142.73%268.79M | 1,095.85%240.71M | 1,095.85%240.71M | 891.76%228.09M | -85.83%21.63M | -82.94%20.13M | -82.94%20.13M | -80.15%23M | -33.02%110.3M | 44.35%152.64M |
-Current debt | 1,191.42%268.04M | 1,129.39%240.05M | 1,129.39%240.05M | 979.66%227.44M | -86.23%20.76M | -83.36%19.53M | -83.36%19.53M | -81.70%21.07M | -33.90%108.37M | 42.73%150.71M |
-Current capital lease obligation | -14.24%749K | 8.66%654.58K | 8.66%654.58K | -66.45%648.25K | -54.80%873.4K | -5.90%602.42K | -5.90%602.42K | 163.63%1.93M | 157.92%1.93M | 1,149.17%1.93M |
-accounts payable | 0.64%19.85M | -6.99%18.51M | -6.99%18.51M | -48.72%19.34M | -70.38%19.72M | 71.68%19.9M | 71.68%19.9M | 63.59%37.71M | 114.89%60.76M | 195.28%66.59M |
-Total tax payable | -75.83%48.57M | -75.15%48.13M | -75.15%48.13M | -80.68%35.33M | 187.32%200.9M | 109.22%193.71M | 109.22%193.71M | 7.81%182.87M | -30.41%77.42M | -25.81%69.92M |
-Other payable | ---- | ---- | ---- | -100.00%-1 | ---- | ---1 | ---1 | --203.25K | --139.87K | --446.4K |
Current accrued expenses | -19.92%9.69M | -7.17%10.02M | -7.17%10.02M | --12.32M | --12.1M | 6.62%10.8M | 6.62%10.8M | ---- | ---- | ---- |
Current deferred liabilities | 542.90%180K | 10.77%31.04K | 10.77%31.04K | --31.73K | --28K | 533.67%28.02K | 533.67%28.02K | ---- | ---- | ---- |
Current liabilities | 347.49%339.09M | 335.53%308.16M | 335.53%308.16M | 295.13%293.16M | -68.07%75.77M | -55.06%70.75M | -55.06%70.75M | -52.25%74.19M | -8.92%190.18M | 63.96%237.29M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
-Long term debt | -2.03%21.98M | -3.87%21.42M | -3.87%21.42M | -6.07%22.01M | 1.47%22.43M | 19.59%22.29M | 19.59%22.29M | 32.45%23.43M | 30.46%22.64M | 11,904.33%22.11M |
Non current accrued expenses | -24.74%70.47M | -41.86%50.89M | -41.86%50.89M | -8.63%91.32M | 0.66%93.64M | 103.18%87.53M | 103.18%87.53M | -20.71%99.94M | -19.52%95.08M | 11.23%93.02M |
Derivative product liabilities | ---- | --0 | --0 | --0 | -3.45%2.25M | 38.87%3.23M | 38.87%3.23M | --987.45K | --1.35M | --2.33M |
Long term provisions | ---- | ---- | ---- | ---- | 325.30%161.99M | 137.45%152.25M | 137.45%152.25M | 95.85%150.33M | 148.05%45.8M | 97.82%38.09M |
Regulatory liabilities | 95.12%-106K | ---- | ---- | -53.35%-3.3M | -29.01%-2.17M | ---- | ---- | -595.70%-2.15M | ---1.81M | ---1.68M |
Total non current liabilities | 40.11%387.65M | 34.72%356.29M | 34.72%356.29M | 27.79%328.49M | -9.94%276.68M | 5.78%264.47M | 5.78%264.47M | -20.90%257.06M | -16.39%267.6M | 28.56%307.21M |
Shareholders'equity | ||||||||||
Share capital | 0.01%342.11M | 0.01%342.11M | 0.01%342.11M | 6.16%342.07M | 6.60%342.07M | 21.23%342.07M | 21.23%342.07M | 15.95%322.21M | 19.88%321.07M | 31.03%320.89M |
-common stock | 0.01%342.11M | 0.01%342.11M | 0.01%342.11M | 6.16%342.07M | 6.60%342.07M | 21.23%342.07M | 21.23%342.07M | 15.95%322.21M | 19.88%321.07M | 31.03%320.89M |
Additional paid-in capital | 2.91%17.17M | 4.59%17.12M | 4.59%17.12M | -6.61%16.98M | 17.29%16.68M | 15.33%16.37M | 15.33%16.37M | -23.39%18.18M | -44.83%14.05M | -0.02%14.23M |
Gains losses not affecting retained earnings | -241.74%-14.92M | 18.23%-5.09M | 18.23%-5.09M | -39.79%4.64M | 608.17%10.53M | -798.91%-6.23M | -798.91%-6.23M | 1,714.85%7.71M | 126.90%701.21K | 25.78%-2.07M |
Other equity interest | --458K | --869.37K | --869.37K | --1.28M | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | -18.34%241.4M | -18.07%225.91M | -18.07%225.91M | -30.72%325.83M | -44.19%295.62M | -38.30%275.73M | -38.30%275.73M | -12.33%470.29M | -9.59%475.2M | 30.73%529.68M |
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.