(Q2)Jun 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 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -40.97%928K | -53.14%1.84M | -76.52%1.8M | -76.52%1.8M | -82.24%1.87M | -92.17%1.57M | -84.64%3.92M | 502.67%7.68M | 502.67%7.68M | 200.85%10.53M |
-Cash and cash equivalents | -34.39%662K | -58.99%1.4M | -80.24%1.41M | -80.24%1.41M | -86.96%1.3M | -94.87%1.01M | -86.39%3.42M | 698.88%7.14M | 698.88%7.14M | 221.33%9.98M |
-Accounts receivable | -75.15%1.49M | -25.20%4.54M | -11.08%5.63M | -11.08%5.63M | -25.95%4.56M | 33.10%5.98M | 53.84%6.06M | 73.99%6.33M | 73.99%6.33M | 101.46%6.16M |
Holding assets for sale | --5.53M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 7.47%9.16M | -38.65%7.11M | -47.88%8.61M | -47.88%8.61M | -59.05%7.23M | -66.88%8.53M | -61.57%11.58M | 185.76%16.51M | 185.76%16.51M | 168.15%17.66M |
Non current assets | ||||||||||
-Accumulated depreciation | 54.76%-11.77M | 5.95%-23.97M | 5.30%-23.39M | 5.30%-23.39M | -8.66%-26.3M | -10.76%-26.02M | -2.05%-25.49M | -2.06%-24.7M | -2.06%-24.7M | -3.05%-24.2M |
-Long term equity investment | -69.42%3.39M | -35.94%7.6M | -17.11%9.33M | -17.11%9.33M | 8.72%13.34M | 11.38%11.07M | 12.26%11.86M | -0.33%11.26M | -0.33%11.26M | 6.52%12.27M |
Non current note receivables | -79.19%630K | -87.35%256K | -90.24%152K | -90.24%152K | --0 | 40.73%3.03M | 15.39%2.02M | 91.51%1.56M | 91.51%1.56M | 738.40%2.03M |
-Goodwill | -45.34%12.18M | -7.56%20.64M | -5.34%21.32M | -5.34%21.32M | -5.57%21.97M | 45.04%22.28M | 1,388.67%22.33M | 3,419.22%22.52M | 3,419.22%22.52M | 9,482.36%23.27M |
Regulatory assets | -75.15%1.49M | -25.20%4.54M | -11.08%5.63M | -11.08%5.63M | -29.28%4.56M | 17.41%5.98M | 53.84%6.06M | 73.99%6.33M | 73.99%6.33M | 110.95%6.45M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 187.41%12.51M | 247.36%11.1M | 162.02%8.09M | 162.02%8.09M | 48.96%4.6M | 65.24%4.35M | -20.18%3.2M | -17.60%3.09M | -17.60%3.09M | 21.72%3.09M |
-Current debt | 776.02%10.34M | --8.86M | --7M | --7M | --1.62M | --1.18M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -31.41%2.18M | -30.08%2.23M | -64.81%1.09M | -64.81%1.09M | -3.37%2.98M | 20.46%3.17M | 21.25%3.2M | 21.74%3.09M | 21.74%3.09M | 21.72%3.09M |
-accounts payable | ---- | ---- | -15.56%5.72M | -15.56%5.72M | ---- | ---- | ---- | 45.74%6.77M | 45.74%6.77M | 98.94%7.7M |
-Total tax payable | -61.32%6.2M | -36.23%10.77M | -23.45%12.75M | -23.45%12.75M | -6.43%18.73M | 2.16%16.02M | 58.56%16.88M | 46.34%16.65M | 46.34%16.65M | 72.61%20.02M |
-Other payable | -68.20%249K | -56.07%344K | -18.21%319K | -18.21%319K | -21.00%316K | 187.87%783K | 118.11%783K | 55.38%390K | 55.38%390K | 51.03%400K |
Current accrued expenses | ---- | ---- | 27.11%3.28M | 27.11%3.28M | ---- | ---- | ---- | 15.89%2.58M | 15.89%2.58M | ---- |
Current deferred liabilities | 56.06%554K | 69.31%513K | 55.32%438K | 55.32%438K | 38.93%364K | --355K | --303K | --282K | --282K | --262K |
Current liabilities | 66.86%24.13M | 51.51%20.73M | 33.77%19.39M | 33.77%19.39M | 3.23%13.44M | 39.57%14.46M | 32.93%13.68M | 34.91%14.49M | 34.91%14.49M | 70.01%13.02M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --290K |
-Long term debt | -69.42%3.39M | -35.94%7.6M | -17.11%9.33M | -17.11%9.33M | -17.56%10.12M | 11.38%11.07M | 12.26%11.86M | -0.33%11.26M | -0.33%11.26M | 6.52%12.27M |
Non current accrued expenses | -56.98%5.99M | -33.03%9.87M | -25.04%10.44M | -25.04%10.44M | -11.99%12.77M | 13.67%13.92M | 14.19%14.74M | 2.65%13.93M | 2.65%13.93M | 5.86%14.5M |
Long term provisions | ---- | ---- | ---- | ---- | --3.22M | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -0.52%30.33M | 3.05%31.49M | 3.18%32.14M | 3.18%32.14M | -2.63%32.17M | 17.04%30.48M | 45.96%30.56M | 40.79%31.14M | 40.79%31.14M | 71.58%33.04M |
Shareholders'equity | ||||||||||
Share capital | 6.73%42.46M | 6.73%42.46M | 0.00%39.79M | 0.00%39.79M | 4.49%39.79M | 3.17%39.79M | 36.42%39.79M | 3,835.41%39.79M | 3,835.41%39.79M | 19,039,400.00%38.08M |
-common stock | 6.73%42.46M | 6.73%42.46M | 0.00%39.79M | 0.00%39.79M | 4.49%39.79M | 3.17%39.79M | 36.42%39.79M | 3,835.41%39.79M | 3,835.41%39.79M | 19,039,400.00%38.08M |
Additional paid-in capital | 46.78%10.36M | 67.91%9.95M | 100.58%9.64M | 100.58%9.64M | 83.75%8.03M | 166.58%7.06M | 375.00%5.93M | --4.81M | --4.81M | --4.37M |
Other equity interest | 24.36%1.22M | -54.13%734K | -53.02%1.17M | -53.02%1.17M | 16.67%805K | 65.87%977K | 134.26%1.6M | 188.57%2.5M | 188.57%2.5M | 2,049.60%690K |
Noncontrolling interests | --0 | -95.79%100K | -8.49%2.31M | -8.49%2.31M | -9.51%2.28M | -7.86%2.33M | --2.38M | --2.52M | --2.52M | --2.52M |
Total equity | -44.57%29.95M | -29.15%40.53M | -25.06%45.63M | -25.06%45.63M | -25.61%47.59M | -11.69%54.04M | 18.89%57.21M | 172.34%60.89M | 172.34%60.89M | 183.75%63.98M |
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.