(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 0.33%602M | 10.14%641M | 32.41%478M | 32.41%478M | -24.68%476M | -14.89%600M | 100.00%582M | 39.38%361M | 39.38%361M | 151.79%632M |
-Cash and cash equivalents | 0.17%601M | 10.14%641M | 32.41%478M | 32.41%478M | -24.32%476M | -14.41%600M | 102.08%582M | 41.02%361M | 41.02%361M | 153.63%629M |
-Accounts receivable | 23.02%171M | -21.76%187M | 0.85%236M | 0.85%236M | -19.21%122M | 0.72%139M | 64.83%239M | 58.11%234M | 58.11%234M | 46.60%151M |
-Other receivables | ---- | ---- | 75.50%265M | 75.50%265M | ---- | ---- | --289M | 387.10%151M | 387.10%151M | ---- |
Total current assets | 2.33%836M | 1.98%877M | 20.85%771M | 20.85%771M | -18.54%681M | -8.82%817M | 74.80%860M | 38.70%638M | 38.70%638M | 100.48%836M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | -12.49%-1.66B | -12.49%-1.66B | ---- | ---- | ---- | -15.08%-1.47B | -15.08%-1.47B | ---- |
Investment properties | 20.00%12M | -64.52%11M | -44.83%16M | -44.83%16M | -65.22%8M | -67.74%10M | 3.33%31M | -12.12%29M | -12.12%29M | -34.29%23M |
-Long term equity investment | 3.40%3.35B | 0.00%3.33B | 4.70%3.32B | 4.70%3.32B | 3.67%3.33B | 0.50%3.24B | -7.19%3.33B | -13.61%3.17B | -13.61%3.17B | -12.41%3.21B |
-Including:Available-for-sale securities | 20.00%12M | -64.52%11M | -44.83%16M | -44.83%16M | -65.22%8M | -67.74%10M | 3.33%31M | -12.12%29M | -12.12%29M | -34.29%23M |
-Including:Held to maturity investments | --7M | --3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financial assets | -15.27%233M | -4.88%234M | -27.49%211M | -27.49%211M | 12.28%320M | 25.57%275M | 50.00%246M | 369.35%291M | 369.35%291M | 448.08%285M |
-Goodwill | -4.06%1.2B | -5.24%1.21B | -5.57%1.22B | -5.57%1.22B | -5.33%1.24B | -3.76%1.26B | -3.84%1.28B | -5.35%1.29B | -5.35%1.29B | -6.08%1.31B |
Regulatory assets | 23.02%171M | -21.76%187M | 0.85%236M | 0.85%236M | -19.21%122M | 0.72%139M | 64.83%239M | 58.11%234M | 58.11%234M | 46.60%151M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -5.05%357M | -13.93%309M | -31.57%297M | -31.57%297M | -1.92%256M | 41.89%376M | 43.60%359M | 83.90%434M | 83.90%434M | 9.21%261M |
-Current debt | -6.98%333M | -15.59%287M | -33.41%277M | -33.41%277M | -3.28%236M | 43.78%358M | 44.68%340M | 89.09%416M | 89.09%416M | 9.42%244M |
-Current capital lease obligation | 33.33%24M | 15.79%22M | 11.11%20M | 11.11%20M | 17.65%20M | 12.50%18M | 26.67%19M | 12.50%18M | 12.50%18M | 6.25%17M |
-accounts payable | 16.90%505M | 131.55%433M | -33.33%38M | -33.33%38M | 52.36%323M | 165.03%432M | 13.33%187M | 26.67%57M | 26.67%57M | 52.52%212M |
-Total tax payable | 2.98%3.87B | 0.57%3.87B | 3.87%3.84B | 3.87%3.84B | 1.45%3.84B | -0.79%3.76B | -5.03%3.85B | -10.93%3.69B | -10.93%3.69B | -7.63%3.79B |
-Due to related parties current | --7M | --7M | --7M | --7M | ---- | ---- | ---- | ---- | ---- | --18M |
-Other payable | 140.78%248M | 0.00%108M | 55.13%121M | 55.13%121M | 52.33%131M | 4.04%103M | 18.68%108M | -13.33%78M | -13.33%78M | 309.52%86M |
Current accrued expenses | ---- | ---- | -39.64%102M | -39.64%102M | ---- | ---- | ---- | 164.06%169M | 164.06%169M | ---- |
Current liabilities | 6.45%875M | -10.98%754M | -12.91%715M | -12.91%715M | 14.51%584M | 76.39%822M | 89.49%847M | 107.85%821M | 107.85%821M | 29.77%510M |
Non current liabilities | ||||||||||
-Long term debt | 10.13%337M | 9.93%332M | 9.00%327M | 9.00%327M | 4.79%306M | 6.62%306M | 5.59%302M | 3.45%300M | 3.45%300M | 5.04%292M |
Non current accrued expenses | 3.45%3.78B | 1.79%3.75B | 1.36%3.73B | 1.36%3.73B | -0.05%3.64B | 1.61%3.66B | 2.70%3.68B | 1.13%3.68B | 1.13%3.68B | -0.25%3.64B |
Due to related parties non current | --12M | -31.48%37M | ---- | ---- | -8.00%46M | ---- | 671.43%54M | ---- | ---- | 163.16%50M |
Derivative product liabilities | 37.93%40M | 16.67%42M | 25.00%40M | 25.00%40M | 36.84%26M | 61.11%29M | 89.47%36M | -33.33%32M | -33.33%32M | -72.86%19M |
Long term provisions | 2.69%3.01B | -0.99%3B | 4.25%3B | 4.25%3B | 3.56%3.02B | -0.10%2.93B | -8.30%3.03B | -15.08%2.87B | -15.08%2.87B | -13.84%2.92B |
Total non current liabilities | 3.60%4.75B | -1.51%4.63B | 0.82%4.55B | 0.82%4.55B | 3.00%4.43B | 7.66%4.58B | 4.35%4.7B | -0.59%4.51B | -0.59%4.51B | -4.36%4.3B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.08%1.32B | 0.23%1.32B | 0.23%1.32B | 0.23%1.32B |
-common stock | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.00%1.32B | 0.08%1.32B | 0.23%1.32B | 0.23%1.32B | 0.23%1.32B |
Additional paid-in capital | 9.09%12M | 0.00%11M | 10.00%11M | 10.00%11M | 10.00%11M | 10.00%11M | 22.22%11M | 11.11%10M | 11.11%10M | 11.11%10M |
Retained earnings | -48.84%22M | 14.29%8M | 69.23%22M | 69.23%22M | 112.00%53M | 258.33%43M | -22.22%7M | 333.33%13M | 333.33%13M | 316.67%25M |
Gains losses not affecting retained earnings | -5.73%148M | 0.71%141M | -35.63%112M | -35.63%112M | 26.25%202M | 40.18%157M | 169.23%140M | 700.00%174M | 700.00%174M | 557.14%160M |
Other equity interest | -2.86%34M | 18.75%38M | 16.67%35M | 16.67%35M | 7.14%30M | 16.67%35M | -31.91%32M | -40.00%30M | -40.00%30M | -50.88%28M |
Noncontrolling interests | -1.60%552M | 1.85%551M | -4.85%510M | -4.85%510M | 263.51%538M | 255.06%561M | 278.32%541M | 400.93%536M | 400.93%536M | 35.78%148M |
Total equity | 2.85%6.87B | -0.09%6.74B | 0.54%6.57B | 0.54%6.57B | 3.60%6.56B | 5.90%6.68B | 15.63%6.75B | 13.70%6.54B | 13.70%6.54B | 10.88%6.33B |
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.