(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 | -8.42%392.5M | 32.04%570.3M | 32.04%570.3M | 24.95%510.3M | 31.09%486.6M | 20.80%428.6M | 17.52%431.9M | 17.52%431.9M | 7.81%408.4M | 10.74%371.2M |
-Cash and cash equivalents | -8.42%392.5M | 32.04%570.3M | 32.04%570.3M | 24.95%510.3M | 31.09%486.6M | 20.80%428.6M | 17.52%431.9M | 17.52%431.9M | 7.81%408.4M | 10.74%371.2M |
-Accounts receivable | 43.01%292.6M | 24.13%177.5M | 24.13%177.5M | 52.06%236.3M | 35.51%205.3M | 41.59%204.6M | 9.75%143M | 9.75%143M | 33.28%155.4M | 28.17%151.5M |
-Accrued interest receivable | ---- | 42.52%18.1M | 42.52%18.1M | ---- | ---- | ---- | 296.88%12.7M | 296.88%12.7M | ---- | ---- |
Total current assets | 7.30%7.56B | 9.46%5.96B | 9.46%5.96B | 18.12%5.91B | -16.07%5.07B | -11.74%7.04B | 31.28%5.44B | 31.28%5.44B | -16.04%5.01B | 60.76%6.04B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -13.26%-501.4M | -13.26%-501.4M | ---- | ---- | ---- | -15.71%-442.7M | -15.71%-442.7M | ---- | ---- |
-Long term equity investment | -0.58%1.23B | -0.65%1.23B | -0.65%1.23B | -0.47%1.23B | -0.90%1.23B | -0.98%1.23B | 6.91%1.24B | 6.91%1.24B | 6.80%1.24B | 7.39%1.25B |
-Goodwill | 4.56%2.67B | -1.46%2.52B | -1.46%2.52B | -1.74%2.52B | -2.25%2.56B | -4.16%2.56B | -3.56%2.56B | -3.56%2.56B | -3.41%2.56B | -2.10%2.61B |
Regulatory assets | 34.90%276M | 27.04%228.8M | 27.04%228.8M | 52.06%236.3M | 35.51%205.3M | 41.59%204.6M | 23.10%180.1M | 23.10%180.1M | 33.28%155.4M | 28.17%151.5M |
Non current deferred assets | --197.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -22.08%12M | -17.98%14.6M | -17.98%14.6M | -37.39%14.4M | -25.13%14.9M | -21.03%15.4M | -9.18%17.8M | -9.18%17.8M | 27.78%23M | 8.74%19.9M |
-Current debt | -27.27%5.6M | -2.56%7.6M | -2.56%7.6M | -7.41%7.5M | -8.43%7.6M | -7.23%7.7M | -6.02%7.8M | -6.02%7.8M | -2.41%8.1M | 0.00%8.3M |
-Current capital lease obligation | -16.88%6.4M | -30.00%7M | -30.00%7M | -53.69%6.9M | -37.07%7.3M | -31.25%7.7M | -11.50%10M | -11.50%10M | 53.61%14.9M | 16.00%11.6M |
-accounts payable | 13.26%69.2M | 22.84%66.7M | 22.84%66.7M | 17.28%66.5M | 28.04%65.3M | 23.68%61.1M | 5.03%54.3M | 5.03%54.3M | 33.73%56.7M | 30.77%51M |
-Total tax payable | 1.37%1.29B | 0.27%1.28B | 0.27%1.28B | -1.15%1.26B | -1.12%1.27B | -1.08%1.28B | 6.48%1.27B | 6.48%1.27B | 4.46%1.28B | 4.51%1.29B |
-Other payable | -53.99%118.8M | 15.24%302.4M | 15.24%302.4M | 5.85%282.4M | 6.94%275.9M | 2.62%258.2M | 25.91%262.4M | 25.91%262.4M | 25.43%266.8M | 28.49%258M |
Current accrued expenses | 32.91%41.6M | 26.67%30.4M | 26.67%30.4M | 71.49%41.5M | 50.00%35.7M | 32.07%31.3M | -2.83%24M | -2.83%24M | -29.03%24.2M | -44.00%23.8M |
Current deferred liabilities | -3.19%45.5M | -2.43%40.2M | -2.43%40.2M | 12.21%47.8M | 2.84%43.5M | -2.29%47M | -15.40%41.2M | -15.40%41.2M | -8.39%42.6M | -2.08%42.3M |
Current liabilities | 6.94%7.05B | 5.02%5.33B | 5.02%5.33B | 15.74%5.41B | -19.21%4.6B | -13.60%6.59B | 35.75%5.08B | 35.75%5.08B | -15.83%4.68B | 68.92%5.7B |
Non current liabilities | ||||||||||
-Long term debt | -28.38%15.9M | -20.25%18.9M | -20.25%18.9M | -11.30%20.4M | -26.54%22.7M | -28.62%22.2M | -27.52%23.7M | -27.52%23.7M | -36.99%23M | -25.36%30.9M |
Non current accrued expenses | 12.50%231.3M | 15.06%229.2M | 15.06%229.2M | 33.91%230.6M | 27.77%219.9M | 26.13%205.6M | 26.40%199.2M | 26.40%199.2M | -1.43%172.2M | -4.28%172.1M |
Long term provisions | -0.07%1.21B | -0.27%1.21B | -0.27%1.21B | -0.26%1.21B | -0.25%1.21B | -0.27%1.21B | 7.92%1.21B | 7.92%1.21B | 8.23%1.21B | 8.60%1.21B |
Employee benefits | 70.70%26.8M | 56.50%27.7M | 56.50%27.7M | -37.31%12.1M | -29.29%14M | -22.28%15.7M | -14.49%17.7M | -14.49%17.7M | -12.67%19.3M | -12.39%19.8M |
Regulatory liabilities | ---16.6M | -52.17%-14M | -52.17%-14M | ---- | ---- | ---- | -16.46%-9.2M | -16.46%-9.2M | ---- | ---- |
Preferred securities outside stock equity | 10.48%64.3M | -4.62%92.9M | -4.62%92.9M | 3.99%75.5M | -4.44%71.1M | -16.50%58.2M | 26.00%97.4M | 26.00%97.4M | 6.30%72.6M | 25.89%74.4M |
Total non current liabilities | 6.04%8.34B | 4.07%6.61B | 4.07%6.61B | 12.11%6.68B | -15.88%5.88B | -11.79%7.87B | 28.66%6.35B | 28.66%6.35B | -12.16%5.96B | 51.68%6.99B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 0.00%1.5M | 0.00%1.5M | 0.00%1.5M | 0.00%1.5M |
-common stock | 0.00%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 6.67%1.6M | 0.00%1.5M | 0.00%1.5M | 0.00%1.5M | 0.00%1.5M |
Additional paid-in capital | 6.09%3.2B | 6.26%3.15B | 6.26%3.15B | 7.04%3.12B | 6.99%3.07B | 6.96%3.02B | 3.69%2.97B | 3.69%2.97B | 4.02%2.92B | 4.75%2.87B |
Retained earnings | 7.34%6.75B | 6.32%5.03B | 6.32%5.03B | 16.44%5.05B | -21.03%4.26B | -14.66%6.29B | 33.71%4.73B | 33.71%4.73B | -19.44%4.34B | 67.78%5.4B |
Gains losses not affecting retained earnings | 0.56%-462.5M | 9.96%-436.7M | 9.96%-436.7M | 1.24%-495.1M | -9.64%-472.2M | -29.95%-465.1M | -49.32%-485M | -49.32%-485M | -75.46%-501.3M | -63.95%-430.7M |
Other equity interest | 14.06%139.5M | 29.29%126.7M | 29.29%126.7M | 11.00%119.1M | -3.51%112.7M | 8.61%122.3M | 5.83%98M | 5.83%98M | 24.77%107.3M | 37.57%116.8M |
Total equity | 7.09%10.78B | 6.47%9.01B | 6.47%9.01B | 11.70%8.94B | -10.61%8.12B | -9.02%10.06B | 18.10%8.46B | 18.10%8.46B | -11.05%8.01B | 33.43%9.08B |
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.