(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 | 221.40%6.65M | 108.54%6.01M | 108.54%6.01M | -53.74%2.81M | 219.74%6.2M | -88.96%2.07M | -29.26%2.88M | -29.26%2.88M | 2.44%6.08M | -82.97%1.94M |
-Cash and cash equivalents | 396.86%6.65M | 138.81%6.01M | 138.81%6.01M | -40.87%2.81M | 972.37%5.71M | -92.26%1.34M | -4.73%2.52M | -4.73%2.52M | 367.49%4.76M | -91.68%532K |
-Accounts receivable | -94.89%132K | -69.85%41K | -69.85%41K | 1,881.52%3.65M | --2.95M | 51,540.00%2.58M | 2,620.00%136K | 2,620.00%136K | 240.74%184K | --0 |
-Accrued interest receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -90.19%245K | --1.72M |
-Other receivables | 52.56%447K | 73.84%299K | 73.84%299K | -9.27%225K | 201.24%1.21M | 36.28%293K | 109.76%172K | 109.76%172K | -41.78%248K | 42.91%403K |
Holding assets for sale | --5.9M | --13.2M | --13.2M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Total current assets | 65.38%50.44M | 82.43%53.96M | 82.43%53.96M | -47.46%36.02M | -35.36%37.52M | -44.24%30.5M | -8.28%29.58M | -8.28%29.58M | 105.01%68.56M | 77.39%58.05M |
Non current assets | ||||||||||
-Accumulated depreciation | -25.10%-15.96M | -21.99%-15.26M | -21.99%-15.26M | -13.97%-14.27M | -11.66%-13.66M | -12.14%-12.76M | -10.42%-12.51M | -10.42%-12.51M | -23.31%-12.52M | ---12.23M |
Investment properties | --158K | --324K | --324K | --479K | ---- | ---- | --0 | --0 | ---- | ---- |
-Long term equity investment | 1,522.09%52.43M | 105.82%9.94M | 105.82%9.94M | -77.88%397K | -90.93%3.33M | -91.69%3.23M | -87.77%4.83M | -87.77%4.83M | -95.40%1.8M | 430.69%36.71M |
Non current note receivables | -71.22%638K | -34.63%1.43M | -34.63%1.43M | 59.24%1.22M | 118.70%1.45M | 124.85%2.22M | 131.67%2.18M | 131.67%2.18M | --763K | --663K |
-Goodwill | ---- | ---- | ---- | --6.74M | --6.89M | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | -49.47%5.64M | -49.47%5.64M | -49.47%5.64M | -53.41%5.64M | -7.81%11.17M |
Regulatory assets | -57.09%1.11M | -29.12%679K | -29.12%679K | 180.03%3.65M | 24.44%2.95M | 19.32%2.58M | -58.15%958K | -58.15%958K | -54.96%1.3M | -23.92%2.37M |
Total assets | --533K | --334K | --334K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 0.32%9.03M | 26.45%5.92M | 26.45%5.92M | -76.33%10.43M | -52.94%7.84M | -73.40%9M | -88.84%4.69M | -88.84%4.69M | 38.74%44.09M | 70.59%16.66M |
-Current debt | -0.51%8.76M | 26.24%5.72M | 26.24%5.72M | 30.86%10.23M | 9.17%7.62M | -11.43%8.81M | -66.43%4.53M | -66.43%4.53M | 186.58%7.82M | 174.18%6.98M |
-Bank in debtedness | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 25.12%36.15M | 35.73%9.55M |
-Current capital lease obligation | 39.36%262K | 32.47%204K | 32.47%204K | 74.14%202K | 74.22%223K | 35.25%188K | 10.00%154K | 10.00%154K | -25.16%116K | -29.67%128K |
-accounts payable | 13.47%8.36M | -13.31%8.8M | -13.31%8.8M | -20.44%6.78M | -31.49%6.14M | 13.92%7.36M | 66.33%10.15M | 66.33%10.15M | 19.73%8.52M | 169.07%8.97M |
-Total tax payable | 270.75%65.78M | 13.28%23.01M | 13.28%23.01M | -36.69%13.48M | -68.66%18.77M | -75.95%17.74M | -69.37%20.31M | -69.37%20.31M | -60.77%21.3M | 179.89%59.9M |
-Other payable | ---- | 0.64%1.58M | 0.64%1.58M | ---- | ---- | -96.07%1.54M | -97.79%1.57M | -97.79%1.57M | -97.68%1.63M | 2.19%17.65M |
Current accrued expenses | 326.81%2.95M | -4.78%658K | -4.78%658K | 106.36%1.14M | 88.29%949K | 31.43%690K | 79.95%691K | 79.95%691K | 281.94%550K | 131.19%504K |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --377K | ---- |
Current liabilities | -14.61%32.19M | -22.33%27.28M | -22.33%27.28M | -61.48%29.9M | -46.86%28.37M | -40.13%37.7M | -51.85%35.12M | -51.85%35.12M | 62.21%77.62M | 120.76%53.39M |
Non current liabilities | ||||||||||
-Long term debt | 0.66%459K | -7.30%368K | -7.30%368K | 0.51%397K | 7.88%479K | -5.98%456K | -22.61%397K | -22.61%397K | -26.58%395K | -23.18%444K |
Non current accrued expenses | 115.26%83.08M | 4.25%41M | 4.25%41M | 19.16%46.52M | 13.22%46.62M | -7.92%38.59M | -6.34%39.33M | -6.34%39.33M | -1.61%39.04M | 6.99%41.18M |
Long term provisions | 1,772.01%51.97M | 115.94%9.58M | 115.94%9.58M | ---- | -92.14%2.85M | -92.77%2.78M | -88.63%4.43M | -88.63%4.43M | -96.36%1.4M | 472.07%36.27M |
Total non current liabilities | 76.71%97.97M | -9.28%50.29M | -9.28%50.29M | -56.14%43.39M | -58.39%47.14M | -59.46%55.44M | -60.19%55.44M | -60.19%55.44M | -3.15%98.92M | 148.52%113.29M |
Shareholders'equity | ||||||||||
Share capital | 39.72%80.73M | 42.67%79.55M | 42.67%79.55M | 42.67%79.55M | 43.26%79.21M | 4.50%57.78M | 0.85%55.76M | 0.85%55.76M | 1.95%55.76M | 2.24%55.29M |
-common stock | 39.72%80.73M | 42.67%79.55M | 42.67%79.55M | 42.67%79.55M | 43.26%79.21M | 4.50%57.78M | 0.85%55.76M | 0.85%55.76M | 1.95%55.76M | 2.24%55.29M |
Additional paid-in capital | 30.78%23.06M | 17.90%23.06M | 17.90%23.06M | 32.24%23.06M | 91.02%23.38M | 47.04%17.63M | 66.47%19.56M | 66.47%19.56M | 59.71%17.44M | 9.51%12.24M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --33.08M | --23.93M |
Gains losses not affecting retained earnings | -0.22%-15.6M | 2.04%-15.73M | 2.04%-15.73M | -9.18%-17.03M | -41.95%-15.94M | -73.56%-15.56M | -106.07%-16.06M | -106.07%-16.06M | -98.07%-15.59M | -42.49%-11.23M |
Total equity | 84.37%134.31M | 35.28%98.29M | 35.28%98.29M | -17.29%90.98M | -21.32%92.48M | -46.73%72.85M | -50.33%72.66M | -50.33%72.66M | -23.21%109.99M | 32.84%117.54M |
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.