(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 | -15.67%2.26M | -31.09%2.6M | -31.09%2.6M | -57.21%1.46M | -60.21%2.04M | -46.46%2.67M | -27.91%3.78M | -27.91%3.78M | 6.22%3.42M | 133.56%5.12M |
-Cash and cash equivalents | -15.67%2.26M | -31.09%2.6M | -31.09%2.6M | -57.21%1.46M | -60.21%2.04M | -46.46%2.67M | -27.91%3.78M | -27.91%3.78M | 6.22%3.42M | 133.56%5.12M |
-Accounts receivable | 36.34%6M | -19.85%4.66M | -19.85%4.66M | -26.82%4.3M | -29.56%5.96M | -39.05%4.4M | -31.38%5.82M | -31.38%5.82M | -45.00%5.88M | -1.74%8.46M |
-Other receivables | -26.18%2.43M | ---- | ---- | -24.87%2.67M | -17.50%3.26M | -19.92%3.29M | ---- | ---- | -21.83%3.56M | -16.90%3.95M |
Total current assets | 15.66%8.8M | -24.25%7.87M | -24.25%7.87M | -33.56%6.61M | -41.19%8.41M | -40.49%7.6M | -26.48%10.39M | -26.48%10.39M | -30.00%9.95M | 29.66%14.3M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -29.79%-3.15M | -29.79%-3.15M | ---- | ---- | ---- | -44.39%-2.43M | -44.39%-2.43M | ---- | ---- |
-Long term equity investment | -26.51%1.6M | -21.75%1.78M | -21.75%1.78M | -16.85%1.92M | --2.02M | --2.17M | 2,265.63%2.27M | 2,265.63%2.27M | 842.04%2.31M | --0 |
-Goodwill | -9.57%7.59M | -29.57%7.86M | -29.57%7.86M | -33.88%8.13M | -31.54%8.39M | -30.38%8.39M | -1.57%11.15M | -1.57%11.15M | 8.73%12.29M | 7.71%12.25M |
-Other intangible assets | --5.89M | ---- | ---- | --5.95M | --5.86M | ---- | ---- | ---- | ---- | ---- |
Regulatory assets | 32.66%6.54M | -20.54%4.76M | -20.54%4.76M | -21.18%5.15M | -30.58%6.37M | -36.66%4.93M | -30.57%5.99M | -30.57%5.99M | -40.60%6.53M | 3.88%9.18M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -1.34%2.51M | 4.37%2.61M | 4.37%2.61M | 41.81%2.05M | 155.34%2.56M | 152.84%2.54M | -6.76%2.5M | -6.76%2.5M | -27.76%1.45M | -50.05%1M |
-Current debt | -4.65%1.91M | 0.30%2.01M | 0.30%2.01M | 50.30%1.5M | 99.90%2M | 99.00%2M | -0.10%2M | -0.10%2M | -50.07%1M | -50.05%1M |
-Current capital lease obligation | 10.91%600K | 20.81%598K | 20.81%598K | 22.82%549K | --555K | --541K | -26.56%495K | -26.56%495K | --447K | ---- |
-accounts payable | 116.46%2.93M | -12.97%2.98M | -12.97%2.98M | -34.52%1.96M | -40.71%2.88M | -64.01%1.36M | 6.87%3.42M | 6.87%3.42M | -52.63%3M | 25.75%4.85M |
-Total tax payable | -22.80%1.98M | -22.29%2.17M | -22.29%2.17M | -16.21%2.31M | 440.81%2.41M | 454.21%2.57M | 392.24%2.79M | 392.24%2.79M | 284.90%2.75M | -48.62%446K |
Current accrued expenses | ---- | -31.52%2.16M | -31.52%2.16M | ---- | ---- | ---- | 136.62%3.15M | 136.62%3.15M | ---- | ---- |
Current deferred liabilities | ---- | 363.64%51K | 363.64%51K | ---- | ---- | ---- | -57.69%11K | -57.69%11K | ---- | ---- |
Current liabilities | 9.49%7.87M | -14.18%7.79M | -14.18%7.79M | -16.42%6.68M | -12.45%8.69M | -21.28%7.19M | -17.62%9.08M | -17.62%9.08M | -38.94%8M | -6.48%9.92M |
Non current liabilities | ||||||||||
-Long term debt | -26.51%1.6M | -21.75%1.78M | -21.75%1.78M | -16.85%1.92M | --2.02M | --2.17M | 2,265.63%2.27M | 2,265.63%2.27M | 842.04%2.31M | --0 |
Non current accrued expenses | -19.95%2.56M | -14.14%2.74M | -14.14%2.74M | -9.60%2.9M | 950.17%3.08M | 366.13%3.19M | 291.89%3.19M | 291.89%3.19M | 238.50%3.21M | -73.29%293K |
Employee benefits | -7.96%104K | -53.33%112K | -53.33%112K | -34.76%107K | -33.13%111K | -38.25%113K | 25.65%240K | 25.65%240K | -6.82%164K | -5.14%166K |
Total non current liabilities | 0.99%9.85M | -16.09%9.96M | -16.09%9.96M | -16.36%8.99M | 7.05%11.1M | 1.67%9.76M | 2.44%11.87M | 2.44%11.87M | -22.17%10.75M | -9.67%10.37M |
Shareholders'equity | ||||||||||
Share capital | 0.00%39.5M | 0.00%39.5M | 0.00%39.5M | 0.00%39.5M | 0.00%39.5M | 0.32%39.5M | 1.16%39.5M | 1.16%39.5M | 1.17%39.5M | 1.17%39.5M |
-common stock | 0.00%39.5M | 0.00%39.5M | 0.00%39.5M | 0.00%39.5M | 0.00%39.5M | 0.32%39.5M | 1.16%39.5M | 1.16%39.5M | 1.17%39.5M | 1.17%39.5M |
Gains losses not affecting retained earnings | ---- | 4.52%5.86M | 4.52%5.86M | ---- | ---- | 10.80%5.74M | 9.69%5.6M | 9.69%5.6M | --5.48M | --5.36M |
Total equity | -1.47%19.11M | -25.29%18.64M | -25.29%18.64M | -30.62%17.81M | -25.32%20.08M | -24.83%19.4M | -6.10%24.95M | -6.10%24.95M | -4.08%25.66M | 12.97%26.89M |
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.