(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 | -72.29%1.15M | 16.37%2.43M | 16.37%2.43M | 177.80%3.41M | 1,161.17%4.13M | 67.04%2.09M | 67.04%2.09M | -3.31%1.23M | -19.45%1.82M | -89.20%327.8K |
-Cash and cash equivalents | -72.29%1.15M | 16.37%2.43M | 16.37%2.43M | 177.80%3.41M | 1,161.17%4.13M | 67.04%2.09M | 67.04%2.09M | -3.31%1.23M | -19.45%1.82M | -89.20%327.8K |
-Accounts receivable | -56.97%1.03M | -17.28%750.74K | -17.28%750.74K | -25.55%752.97K | 185.41%2.39M | 53.86%907.58K | 53.86%907.58K | -17.86%1.01M | -44.68%790.19K | -38.87%836.97K |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -6.31%14.33K |
Total current assets | -8.02%6.93M | 31.21%5.05M | 31.21%5.05M | 189.77%11.21M | 381.78%7.54M | 45.18%3.85M | 45.18%3.85M | 25.66%3.87M | 2.23%4.43M | -69.26%1.56M |
Non current assets | ||||||||||
-Accumulated depreciation | -116.49%-567.38K | -140.27%-459.36K | -140.27%-459.36K | 74.20%-386.21K | 76.66%-262.08K | -124.84%-191.19K | -124.84%-191.19K | -840.28%-1.5M | -1,133.43%-1.29M | -1,590.73%-1.12M |
-Long term equity investment | 40.93%74.49M | 85.32%70.76M | 85.32%70.76M | 132.57%74.57M | 179.02%52.85M | 120.78%38.18M | 120.78%38.18M | 269.29%32.06M | 367.02%28.44M | 360.60%18.94M |
Financial assets | 83.47%270.05K | --179.41K | --179.41K | 1,936.27%195.58K | 1,129.59%147.19K | --0 | --0 | --9.61K | --12.56K | --11.97K |
Non current note receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 611.78%7.92K | ---- | ---- |
-Goodwill | -4.67%819.79K | --828.39K | --828.39K | -76.63%859.93K | -57.38%859.93K | --0 | --0 | 268.52%3.68M | 227.04%2.37M | 497.81%2.02M |
Regulatory assets | 14.02%3.09M | -43.83%742.75K | -43.83%742.75K | -16.18%965.03K | 142.77%2.71M | 16.96%1.32M | 16.96%1.32M | -23.26%1.15M | -43.82%955.69K | -40.91%1.12M |
Total assets | 26.66%98.12K | 35.39%81.68K | 35.39%81.68K | 70.53%108.9K | 49.36%77.47K | 84.65%60.33K | 84.65%60.33K | -2.39%63.86K | 11.98%95.31K | -64.83%51.86K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 290.69%19.79M | 381.26%12.14M | 381.26%12.14M | 324.92%4.49M | 762.89%5.07M | 253.23%2.52M | 253.23%2.52M | 28.61%1.06M | -19.80%597.93K | -39.23%587.15K |
-Current debt | 319.56%18.61M | 434.58%11.09M | 434.58%11.09M | 497.52%3.77M | 2,639.84%4.44M | 729.55%2.08M | 729.55%2.08M | -14.62%630.93K | -78.72%152.39K | -82.53%161.93K |
-Current capital lease obligation | 87.29%1.18M | 133.58%1.04M | 133.58%1.04M | 69.38%721.86K | 48.13%629.88K | -3.67%446.74K | -3.67%446.74K | 413.36%426.17K | 1,407.76%445.54K | 986.60%425.22K |
-accounts payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 85.66%1.3M |
-Total tax payable | 36.39%75.05M | 77.89%71.27M | 77.89%71.27M | 125.08%75.17M | 180.85%55.02M | 126.91%40.07M | 126.91%40.07M | 283.89%33.4M | 388.85%29.86M | 374.41%19.59M |
-Other payable | -96.45%20.65K | 4.20%17.39K | 4.20%17.39K | --508.9K | 6,401.53%581.56K | 84.32%16.69K | 84.32%16.69K | ---- | --8.47K | --8.95K |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -32.29%1.2M |
Current deferred liabilities | -48.77%80.84K | -59.18%96.98K | -59.18%96.98K | -82.10%120.52K | -58.11%157.78K | 113.15%237.61K | 113.15%237.61K | -8.05%673.29K | 55.24%1.36M | -56.92%376.7K |
Current liabilities | 174.22%28.85M | 257.87%19.98M | 257.87%19.98M | 177.22%9.82M | 202.19%10.52M | 84.78%5.58M | 84.78%5.58M | -27.52%3.54M | 2.27%4.74M | -23.35%3.48M |
Non current liabilities | ||||||||||
-Long term debt | -1.51%22.92M | 4.19%23.01M | 4.19%23.01M | 36.25%26.94M | 81.79%23.27M | 81.74%22.08M | 81.74%22.08M | 231.81%19.77M | 414.38%18.76M | 503.92%12.8M |
Non current accrued expenses | 49.70%60.79M | 66.21%54.64M | 66.21%54.64M | 104.90%48.98M | 152.56%40.61M | 121.52%32.87M | 121.52%32.87M | 215.19%23.9M | 366.72%23.34M | 379.32%16.08M |
Long term provisions | 74.32%51.57M | 196.59%47.75M | 196.59%47.75M | 287.46%47.64M | 381.69%29.58M | 212.99%16.1M | 212.99%16.1M | 351.26%12.29M | 296.34%9.69M | 208.16%6.14M |
Regulatory liabilities | ---347.48K | -1,400.10%-347.32K | -1,400.10%-347.32K | ---- | ---- | ---23.15K | ---23.15K | ---- | ---- | ---- |
Non current deferred liabilities | -76.63%472.15K | -74.79%437.73K | -74.79%437.73K | -58.44%535.5K | --2.02M | 422.16%1.74M | 422.16%1.74M | --1.29M | --1.38M | ---- |
Total non current liabilities | 58.52%103.9M | 99.90%91.25M | 99.90%91.25M | 130.07%84.99M | 184.07%65.55M | 120.76%45.65M | 120.76%45.65M | 171.91%36.94M | 222.05%34.6M | 166.05%23.07M |
Shareholders'equity | ||||||||||
Share capital | 2.38%28.51M | 2.48%28.51M | 2.48%28.51M | 0.97%28.09M | 1.03%27.85M | 0.94%27.83M | 0.94%27.83M | 3.51%27.82M | 3.30%27.75M | 2.74%27.57M |
-common stock | 2.38%28.51M | 2.48%28.51M | 2.48%28.51M | 0.97%28.09M | 1.03%27.85M | 0.94%27.83M | 0.94%27.83M | 3.51%27.82M | 3.30%27.75M | 2.74%27.57M |
Additional paid-in capital | 3.43%6.54M | -18.53%6.46M | -18.53%6.46M | -13.90%6.9M | -19.27%6.32M | 2.73%7.93M | 2.73%7.93M | 9.07%8.01M | 10.60%7.96M | 10.31%7.83M |
Retained earnings | 771.89%1.47M | 84.80%152.18K | 84.80%152.18K | 96.31%273.59K | 422.56%168.08K | -52.42%82.35K | -52.42%82.35K | 327.05%139.37K | -11.14%30.33K | -6.22%32.16K |
Gains losses not affecting retained earnings | -306.93%-300.82K | -187.27%-113.46K | -187.27%-113.46K | -26.76%167.42K | 192.44%145.37K | 221.86%130K | 221.86%130K | 361.99%228.59K | -22.78%-83.21K | -81.14%-157.26K |
Total equity | 44.36%79.62M | 83.35%71.02M | 83.35%71.02M | 112.88%68.13M | 172.49%55.15M | 100.30%38.74M | 100.30%38.74M | 163.18%32M | 192.14%30.72M | 122.62%20.24M |
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.