(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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 91.84%33.48M | 91.84%33.48M | -17.39%29.79M | -17.27%17.17M | 6.48%17.45M | --17.45M | 129.66%36.07M | 75.02%36.83M | -22.24%20.75M | -29.93%16.39M |
-Cash and cash equivalents | 91.84%33.48M | 91.84%33.48M | -17.39%29.79M | -17.27%17.17M | 6.48%17.45M | --17.45M | 129.66%36.07M | 75.02%36.83M | -22.24%20.75M | -29.93%16.39M |
-Accounts receivable | -17.19%8.38M | -17.19%8.38M | 74.31%10.86M | 12.88%12.55M | 91.89%10.12M | --10.12M | 21.13%6.23M | 175.76%9.18M | 126.56%11.11M | 73.72%5.28M |
-Other receivables | 28.35%2.11M | 28.35%2.11M | 65.51%1.98M | -25.82%1.93M | 66.82%1.64M | --1.64M | 33.84%1.2M | 62.97%1.04M | 191.20%2.61M | -27.38%983.26K |
Total current assets | 43.64%43.91M | 43.64%43.91M | -5.49%42.37M | -1.84%32.19M | 35.11%30.57M | --30.57M | 106.59%44.83M | 91.12%48.25M | 1.03%32.79M | -17.38%22.62M |
Non current assets | ||||||||||
-Accumulated depreciation | -54.63%-2.11M | -54.63%-2.11M | -55.60%-1.87M | -48.06%-1.54M | -46.16%-1.36M | ---1.36M | -47.53%-1.2M | -72.56%-1.28M | -70.84%-1.04M | -79.39%-931.6K |
-Long term equity investment | -74.32%130.92K | -74.32%130.92K | -97.56%221.97K | -86.53%436.14K | -2.28%509.74K | --509.74K | 1,407.81%9.11M | 1,473.93%10.24M | 361.55%3.24M | -29.58%521.65K |
Non current note receivables | --37.44K | --37.44K | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
-Goodwill | -0.59%73.76M | -0.59%73.76M | 18.65%73.71M | 55.44%76.75M | 51.70%74.19M | --74.19M | 28.12%62.12M | 37.90%63.93M | 41.39%49.38M | 38.09%48.91M |
-Other intangible assets | 15.21%5.25M | 15.21%5.25M | 27.07%5.48M | 30.03%4.83M | 31.05%4.55M | --4.55M | 47.48%4.32M | 64.49%4.03M | 70.88%3.72M | 50.71%3.47M |
Regulatory assets | -18.58%9.29M | -18.58%9.29M | 49.89%11.24M | 17.85%13.12M | 105.19%11.41M | --11.41M | 45.76%7.5M | 197.22%10.18M | 123.48%11.14M | 71.36%5.56M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 10.12%410.17K | 10.12%410.17K | -50.59%436.15K | 42.88%421.03K | 37.51%372.46K | --372.46K | 208.71%882.74K | 67.62%491.25K | 15.01%294.67K | 9.62%270.86K |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | 1,180.69%509.74K | 553.98%266.15K | 88.33%78.28K | -31.24%29.16K |
-Current capital lease obligation | 10.12%410.17K | 10.12%410.17K | 16.93%436.15K | 94.57%421.03K | 54.10%372.46K | --372.46K | 51.53%373K | -10.81%225.1K | 0.81%216.39K | 18.09%241.7K |
-accounts payable | -4.45%2.03M | -4.45%2.03M | 2.94%1.64M | 52.67%2.29M | 17.25%2.12M | --2.12M | 1.32%1.6M | 18.20%1.9M | 1.77%1.5M | 23.78%1.81M |
-Total tax payable | 12.04%7.81M | 12.04%7.81M | -60.87%5.75M | 19.63%7.6M | 116.93%6.97M | --6.97M | 887.82%14.7M | 889.80%16.09M | 252.11%6.35M | 92.59%3.21M |
Current accrued expenses | 31.07%2.96M | 31.07%2.96M | 65.51%2.74M | 64.30%2.56M | 77.77%2.26M | --2.26M | 33.68%1.65M | 28.72%1.58M | 26.93%1.56M | 0.45%1.27M |
Current deferred liabilities | 32.31%19.29M | 32.31%19.29M | 57.66%22.21M | 19.28%16.02M | 75.53%14.58M | --14.58M | 47.15%14.09M | 57.95%16.9M | 68.19%13.43M | 36.36%8.31M |
Current liabilities | 22.04%29.07M | 22.04%29.07M | 40.61%31.63M | 25.37%26.59M | 61.65%23.82M | --23.82M | 43.76%22.49M | 47.83%25.33M | 57.21%21.21M | 21.74%14.73M |
Non current liabilities | ||||||||||
-Long term debt | -74.32%130.92K | -74.32%130.92K | -63.81%221.97K | -13.45%436.14K | -2.28%509.74K | --509.74K | 2.10%613.33K | -32.06%435.52K | -26.15%503.92K | -26.70%521.65K |
Non current accrued expenses | -24.12%1.08M | -24.12%1.08M | -15.54%1.23M | 23.33%1.43M | 15.23%1.43M | --1.43M | 12.84%1.45M | -17.93%1.12M | -9.88%1.16M | -3.04%1.24M |
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | 262,044.51%8.49M | 100,800.60%9.81M | 13,969.10%2.74M | ---- |
Regulatory liabilities | 4.38%-347.31K | 4.38%-347.31K | -21.78%-351.94K | -22.43%-351.94K | -26.36%-363.24K | ---363.24K | -0.53%-289K | -0.94%-287.47K | -44.98%-287.47K | -44.98%-287.47K |
Total non current liabilities | 19.78%36.88M | 19.78%36.88M | 0.50%37.38M | 24.04%34.19M | 71.55%30.79M | --30.79M | 117.06%37.19M | 120.77%41.42M | 80.20%27.56M | 30.32%17.95M |
Shareholders'equity | ||||||||||
Share capital | 0.29%79.96M | 0.29%79.96M | 0.66%79.9M | 29.29%79.79M | 30.40%79.73M | --79.73M | 30.91%79.38M | 31.51%79.35M | 4.37%61.72M | 9.80%61.14M |
-common stock | 0.29%79.96M | 0.29%79.96M | 0.66%79.9M | 29.29%79.79M | 30.40%79.73M | --79.73M | 30.91%79.38M | 31.51%79.35M | 4.37%61.72M | 9.80%61.14M |
Gains losses not affecting retained earnings | 132.23%143.29K | 132.23%143.29K | 85.54%-633.82K | 88.71%-163.47K | -221.37%-444.61K | ---444.61K | -2,384.92%-4.38M | -3,104.48%-3.36M | -11,864.09%-1.45M | -564.55%-138.35K |
Total equity | 11.86%118.78M | 11.86%118.78M | 8.21%117.3M | 32.45%110.37M | 45.92%106.19M | --106.19M | 51.67%108.4M | 55.27%113.31M | 21.35%83.33M | 13.56%72.77M |
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.