(Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | (Q1)Dec 31, 2022 | (FY)Sep 30, 2022 | (Q4)Sep 30, 2022 | (Q3)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 53.43%18.15M | 1.48%18.18M | 163.55%24.76M | 163.55%24.76M | 75.61%23.78M | --11.83M | 13.80%17.91M | 12.38%9.39M | 12.38%9.39M | 57.06%13.54M |
-Cash and cash equivalents | 53.43%18.15M | 1.48%18.18M | 163.55%24.76M | 163.55%24.76M | 75.61%23.78M | --11.83M | 13.80%17.91M | 12.38%9.39M | 12.38%9.39M | 57.06%13.54M |
-Accounts receivable | 16.41%113.21M | 31.47%131.84M | 13.65%119.27M | 13.65%119.27M | 12.86%95.08M | --97.25M | 16.40%100.28M | 83.49%104.95M | 83.49%104.95M | 90.85%84.24M |
-Notes receivable | -11.16%3.61M | -13.41%3.49M | -12.23%3.55M | -12.23%3.55M | -29.42%4M | --4.07M | --4.03M | -26.54%4.05M | -26.54%4.05M | --5.67M |
Total current assets | 7.71%356.97M | 12.60%364.33M | 12.74%363.18M | 12.74%363.18M | 20.47%345.29M | --331.43M | 26.96%323.56M | 48.18%322.15M | 48.18%322.15M | 82.21%286.61M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | -29.04%-119.22M | -29.04%-119.22M | ---- | ---- | ---- | ---92.39M | ---92.39M | ---- |
Investment properties | 162.77%14.12M | 137.74%12.9M | 16.28%5.85M | 16.28%5.85M | 23.99%5.53M | --5.38M | --5.43M | --5.03M | --5.03M | --4.46M |
-Long term equity investment | 56.95%341.26M | 36.17%344.27M | -20.39%203.89M | -20.39%203.89M | -18.33%201.97M | --217.42M | 19.16%252.82M | 42.03%256.11M | 42.03%256.11M | 101.02%247.31M |
-Including:Financial assets designated as fair value through profit or loss, Total | --14.12M | --12.9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Including:Available-for-sale securities | ---- | ---- | 16.28%5.85M | 16.28%5.85M | 23.99%5.53M | --5.38M | --5.43M | --5.03M | --5.03M | --4.46M |
-Including:Held to maturity investments | -31.19%1.19M | -34.59%1.32M | -7.80%1.88M | -7.80%1.88M | 8.20%2.01M | --1.73M | 110.87%2.02M | 185.03%2.04M | 185.03%2.04M | 23.85%1.85M |
Non current note receivables | -42.56%11.49M | -46.03%11.85M | -49.70%11.18M | -49.70%11.18M | 56.74%18.85M | --20.01M | 82.65%21.96M | 83.80%22.22M | 83.80%22.22M | 59.43%12.03M |
-Goodwill | 141.15%142.13M | 142.58%144.48M | -11.74%53.63M | -11.74%53.63M | -7.15%56.37M | --58.94M | 18.10%59.56M | 29.35%60.76M | 29.35%60.76M | 102.44%60.71M |
-Other intangible assets | 36.41%2.23M | 79.63%2.16M | 107.33%1.98M | 107.33%1.98M | 147.52%1.75M | --1.64M | 246.69%1.2M | 185.93%955K | 185.93%955K | 120.25%707K |
Defined pension benefit | 22.32%6.87M | 18.64%6.71M | 19.21%6.86M | 19.21%6.86M | -10.31%5.47M | --5.62M | -0.05%5.66M | -0.43%5.75M | -0.43%5.75M | --6.09M |
Regulatory assets | 15.15%117.34M | 29.54%135M | 14.87%128.29M | 14.87%128.29M | 16.48%99.33M | --101.9M | 20.53%104.22M | 75.59%111.69M | 75.59%111.69M | 91.82%85.28M |
Total assets | -11.17%4.14M | -19.72%3.16M | 53.68%5.56M | 53.68%5.56M | 311.91%4.26M | --4.66M | 1,180.46%3.93M | 61.45%3.62M | 61.45%3.62M | 227.94%1.03M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -57.43%23.73M | 132.55%46.8M | 229.89%65.16M | 229.89%65.16M | 261.51%72.45M | --55.74M | 21.54%20.13M | 92.04%19.75M | 92.04%19.75M | 87.48%20.04M |
-Current debt | -66.57%16.86M | 171.96%40.49M | 299.33%59.09M | 299.33%59.09M | 344.85%66.46M | --50.42M | 36.36%14.89M | 162.14%14.8M | 162.14%14.8M | 143.86%14.94M |
-Current capital lease obligation | 29.08%6.87M | 20.53%6.31M | 22.43%6.06M | 22.43%6.06M | 17.52%6M | --5.32M | -7.16%5.24M | 6.75%4.95M | 6.75%4.95M | 11.81%5.1M |
-accounts payable | 2.35%75.57M | 3.52%72.67M | 8.07%48.77M | 8.07%48.77M | 41.06%81.02M | --73.84M | 27.26%70.2M | 80.67%45.13M | 80.67%45.13M | 99.35%57.44M |
-Total tax payable | 49.47%362.49M | 30.87%365.63M | -20.42%224.21M | -20.42%224.21M | -15.11%226.13M | --242.52M | 21.33%279.37M | 45.22%281.73M | 45.22%281.73M | 103.66%266.4M |
-Dividends payable | 22.16%2.72M | 21.89%2.72M | 25.15%2.24M | 25.15%2.24M | 25.15%2.24M | --2.23M | 24.32%2.23M | 1.82%1.79M | 1.82%1.79M | 1.82%1.79M |
-Other payable | ---- | ---- | ---- | ---- | 0.00%150K | --150K | -56.65%150K | -56.65%150K | -56.65%150K | -56.65%150K |
Current accrued expenses | ---- | ---- | -19.38%15.1M | -19.38%15.1M | ---- | ---- | ---- | 1,763.38%18.73M | 1,763.38%18.73M | ---- |
Current deferred liabilities | 19.53%47.41M | 51.09%51.97M | 16.28%34.61M | 16.28%34.61M | 24.10%35.33M | --39.66M | 54.31%34.4M | 97.89%29.77M | 97.89%29.77M | 101.61%28.47M |
Current liabilities | -12.90%152.41M | 35.83%176.31M | 39.51%190.96M | 39.51%190.96M | 79.74%195.41M | --174.98M | 34.41%129.8M | 70.51%136.88M | 70.51%136.88M | 91.65%108.72M |
Non current liabilities | ||||||||||
-Long term debt | 178.98%76.97M | 127.43%62.84M | -1.05%27.36M | -1.05%27.36M | -3.32%27.37M | --27.59M | 2.18%27.63M | 5.75%27.65M | 5.75%27.65M | 4.24%28.31M |
Non current accrued expenses | 31.15%266.5M | 38.09%262.31M | 6.73%202.85M | 6.73%202.85M | 12.22%201.56M | --203.21M | 18.81%189.96M | 67.11%190.07M | 67.11%190.07M | 68.78%179.61M |
Long term provisions | 39.22%264.29M | 24.97%281.43M | -22.73%176.53M | -22.73%176.53M | -20.27%174.6M | --189.84M | 21.64%225.19M | 48.18%228.46M | 48.18%228.46M | 128.44%219M |
Employee benefits | -11.16%3.61M | -13.41%3.49M | -12.23%3.55M | -12.23%3.55M | -29.42%4M | --4.07M | -26.91%4.03M | -26.54%4.05M | -26.54%4.05M | --5.67M |
Preferred securities outside stock equity | ---- | ---- | -0.09%14.75M | -0.09%14.75M | ---- | ---- | ---- | --14.77M | --14.77M | ---- |
Total non current liabilities | 23.33%514.9M | 32.45%541.94M | -0.82%415.17M | -0.82%415.17M | 12.38%421.54M | --417.5M | 25.20%409.18M | 52.62%418.61M | 52.62%418.61M | 100.02%375.12M |
Shareholders'equity | ||||||||||
Share capital | 4.93%157.4M | 4.67%157.01M | -0.25%150.09M | -0.25%150.09M | -0.28%150.09M | --150.01M | -0.55%150.01M | 6.18%150.47M | 6.18%150.47M | 6.21%150.51M |
-common stock | 4.93%157.4M | 4.67%157.01M | -0.25%150.09M | -0.25%150.09M | -0.28%150.09M | --150.01M | -0.55%150.01M | 6.18%150.47M | 6.18%150.47M | 6.21%150.51M |
Additional paid-in capital | -18.10%16.02M | -3.93%18.79M | -7.94%18.79M | -7.94%18.79M | -8.26%18.79M | --19.56M | -7.00%19.56M | -2.94%20.41M | -2.94%20.41M | -2.61%20.48M |
Gains losses not affecting retained earnings | 3.78%1.76M | -93.59%108K | -27.54%1.65M | -27.54%1.65M | 195.17%591K | --1.69M | 224.91%1.69M | 291.92%2.28M | 291.92%2.28M | 71.88%-621K |
Other equity interest | 646.75%1.15M | 645.45%1.15M | 32.47%204K | 32.47%204K | -81.09%204K | --154K | -87.25%154K | -87.75%154K | -87.75%154K | -14.77%1.08M |
Noncontrolling interests | -81.11%1.49M | -82.13%1.49M | 11.66%9.37M | 11.66%9.37M | 546.26%9.08M | --7.9M | 113.02%8.36M | -16.13%8.39M | -16.13%8.39M | --1.41M |
Total equity | 26.39%799.58M | 30.82%804.08M | 6.25%652.92M | 6.25%652.92M | 16.55%642.28M | --632.62M | 26.18%614.64M | 51.23%614.52M | 51.23%614.52M | 77.29%551.06M |
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.