(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 | -41.27%1.12M | 2,772.36%40.21M | 2,772.36%40.21M | -29.68%2.05M | -2.22%2.95M | -63.36%1.91M | -39.99%1.4M | -39.99%1.4M | -48.04%2.92M | -31.75%3.02M |
-Cash and cash equivalents | -41.27%1.12M | 2,772.36%40.21M | 2,772.36%40.21M | -29.68%2.05M | -2.22%2.95M | -63.36%1.91M | -39.99%1.4M | -39.99%1.4M | -48.04%2.92M | -31.75%3.02M |
-Accounts receivable | 11.60%297.8M | 3.26%154.94M | 3.26%154.94M | -13.94%214.89M | -8.77%289.55M | -22.83%266.85M | -25.66%150.04M | -25.66%150.04M | 18.63%249.71M | -8.03%317.37M |
-Notes receivable | 13.93%2.92M | 11.37%2.86M | 11.37%2.86M | -6.90%2.42M | -12.67%2.3M | -10.60%2.56M | -32.09%2.57M | -32.09%2.57M | -27.62%2.6M | -33.32%2.64M |
Total current assets | 10.93%755.43M | 5.98%587.35M | 5.98%587.35M | -11.65%568.01M | -14.29%655.71M | -19.92%681.02M | -12.91%554.21M | -12.91%554.21M | -0.69%642.92M | -6.07%765.04M |
Non current assets | ||||||||||
-Accumulated depreciation | -20.82%-126.55M | -19.98%-118.71M | -19.98%-118.71M | -23.33%-115.47M | -24.84%-108.95M | -23.51%-104.74M | -24.25%-98.94M | -24.25%-98.94M | -20.51%-93.62M | -16.53%-87.27M |
-Long term equity investment | -36.45%446.41M | -26.70%444.62M | -26.70%444.62M | -16.59%601.73M | -16.45%706.87M | -23.83%702.47M | -24.55%606.58M | -24.55%606.58M | -11.23%721.4M | -9.70%846.02M |
Non current note receivables | 19.65%3.67M | 26.47%3.54M | 26.47%3.54M | 26.76%3.87M | 11.43%3.47M | -7.04%3.06M | -17.52%2.8M | -17.52%2.8M | -49.62%3.05M | -61.69%3.11M |
-Goodwill | 0.21%549.17M | -5.65%522.39M | -5.65%522.39M | -4.87%536.99M | -1.62%533.18M | 2.69%548.01M | 1.61%553.7M | 1.61%553.7M | 4.38%564.5M | 1.56%541.98M |
Regulatory assets | 11.55%314.64M | 4.35%171.46M | 4.35%171.46M | -11.96%227.15M | -9.45%300.11M | -21.81%282.07M | -23.63%164.32M | -23.63%164.32M | 17.78%257.99M | -6.09%331.42M |
Total assets | 2.18%8.99M | 16.05%9.49M | 16.05%9.49M | 418.83%5.79M | 183.75%5.81M | 50.22%8.8M | 301.77%8.18M | 301.77%8.18M | -65.55%1.12M | -2.15%2.05M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 319.37%408.51M | 142.01%240.88M | 142.01%240.88M | -16.18%35.91M | -19.69%34.84M | 62.82%97.41M | 162.00%99.53M | 162.00%99.53M | 0.38%42.84M | 12.42%43.38M |
-Current debt | 407.94%386.56M | 180.07%219.44M | 180.07%219.44M | -31.47%14.57M | -38.78%14M | 91.28%76.1M | 336.54%78.35M | 336.54%78.35M | -9.03%21.26M | 15.20%22.88M |
-Current capital lease obligation | 3.02%21.95M | 1.22%21.44M | 1.22%21.44M | -1.13%21.35M | 1.59%20.84M | 6.32%21.31M | 5.68%21.18M | 5.68%21.18M | 11.77%21.59M | 9.47%20.51M |
-accounts payable | 0.93%159.04M | -10.20%123.75M | -10.20%123.75M | -11.21%157.29M | -9.18%158.54M | -15.39%157.57M | -12.05%137.81M | -12.05%137.81M | 16.55%177.14M | -10.28%174.57M |
-Total tax payable | -35.16%468.78M | -25.46%467.42M | -25.46%467.42M | -15.27%625.77M | -15.78%729.22M | -23.33%722.97M | -23.79%627.1M | -23.79%627.1M | -11.20%738.57M | -9.47%865.87M |
-Dividends payable | 0.02%12.2M | 0.06%12.19M | 0.06%12.19M | 0.04%12.18M | 0.08%12.17M | 0.38%12.2M | 0.35%12.18M | 0.35%12.18M | 17.07%12.18M | 16.95%12.16M |
-Other payable | -1.11%49.57M | -1.92%48.83M | -1.92%48.83M | -0.97%48.92M | 0.09%49.43M | 2.70%50.13M | 0.06%49.79M | 0.06%49.79M | -0.23%49.4M | 0.63%49.39M |
Current liabilities | 116.99%579.74M | 50.96%376.81M | 50.96%376.81M | -12.09%206.06M | -13.22%205.54M | 0.55%267.18M | 14.69%249.61M | 14.69%249.61M | 5.69%234.41M | -11.20%236.86M |
Non current liabilities | ||||||||||
-Long term debt | -5.69%125.25M | -6.89%123.86M | -6.89%123.86M | -7.89%127.34M | -3.82%127.44M | -0.53%132.81M | -4.02%133.02M | -4.02%133.02M | 6.58%138.25M | 6.28%132.5M |
Non current accrued expenses | 4.23%291.2M | -7.46%263.47M | -7.46%263.47M | -8.64%271.06M | -8.14%266.85M | -4.75%279.37M | -6.27%284.71M | -6.27%284.71M | -4.36%296.69M | -5.21%290.5M |
Long term provisions | -43.62%321.16M | -32.27%320.77M | -32.27%320.77M | -18.65%474.39M | -18.79%579.43M | -27.77%569.66M | -28.82%473.56M | -28.82%473.56M | -14.62%583.15M | -12.15%713.52M |
Employee benefits | 13.93%2.92M | 11.37%2.86M | 11.37%2.86M | -6.90%2.42M | -12.67%2.3M | -10.60%2.56M | -32.09%2.57M | -32.09%2.57M | -27.62%2.6M | -33.32%2.64M |
Total non current liabilities | 5.90%1.05B | -3.70%844.23M | -3.70%844.23M | -14.51%831.82M | -15.23%934.77M | -18.08%990.15M | -15.74%876.71M | -15.74%876.71M | -7.64%972.97M | -9.85%1.1B |
Shareholders'equity | ||||||||||
Share capital | 0.01%585.65M | 0.00%584.96M | 0.00%584.96M | -0.01%584.83M | 0.02%584.19M | 0.32%585.58M | 0.32%584.96M | 0.32%584.96M | 0.32%584.89M | 0.25%584.06M |
-common stock | 0.01%585.65M | 0.00%584.96M | 0.00%584.96M | -0.01%584.83M | 0.02%584.19M | 0.32%585.58M | 0.32%584.96M | 0.32%584.96M | 0.32%584.89M | 0.25%584.06M |
Additional paid-in capital | 0.00%11.08M | 0.32%11.08M | 0.32%11.08M | 0.63%11.08M | -0.45%11.08M | -2.36%11.08M | -2.38%11.05M | -2.38%11.05M | -2.31%11.01M | -0.90%11.13M |
Gains losses not affecting retained earnings | 4.44%50.49M | -29.78%34.27M | -29.78%34.27M | -14.04%48.3M | 73.54%34.9M | 1,801.77%48.34M | 354.11%48.8M | 354.11%48.8M | 334.05%56.19M | 2,147.86%20.11M |
Total equity | 5.60%1.65B | -1.36%1.43B | -1.36%1.43B | -8.21%1.43B | -8.57%1.51B | -9.71%1.56B | -6.04%1.45B | -6.04%1.45B | 0.17%1.56B | -3.61%1.65B |
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.