(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 | -98.85%4.52K | -16.15%88.27K | -16.15%88.27K | -95.11%37.72K | -94.52%32.94K | -86.40%391.11K | -97.61%105.27K | -97.61%105.27K | -74.66%771.71K | -89.04%601.23K |
-Cash and cash equivalents | -98.85%4.52K | -16.15%88.27K | -16.15%88.27K | -95.11%37.72K | -94.52%32.94K | -86.40%391.11K | -97.61%105.27K | -97.61%105.27K | -73.35%771.71K | -88.73%601.23K |
Total current assets | -26.97%534.04K | 2.84%610.2K | 2.84%610.2K | -67.43%384.45K | -70.38%381K | -79.34%731.3K | -88.59%593.34K | -88.59%593.34K | -83.72%1.18M | -78.23%1.29M |
Non current assets | ||||||||||
-Accumulated depreciation | ---258K | ---129K | ---129K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term equity investment | 9.55%36.73M | 8.99%35.96M | 8.99%35.96M | 7.22%35.21M | 9.07%34.77M | 8.95%33.53M | 5.75%33M | 5.75%33M | 4.17%32.84M | 1.53%31.88M |
-Other intangible assets | 21.54%4.61M | 18.15%4.38M | 18.15%4.38M | 16.71%4.33M | -13.45%4.02M | -18.34%3.79M | -20.13%3.71M | -20.13%3.71M | -21.35%3.71M | 21.66%4.64M |
Regulatory assets | 183.10%316.14K | 49.17%311.41K | 49.17%311.41K | -24.45%136.21K | -43.17%137.54K | -57.67%111.67K | 43.82%208.76K | 43.82%208.76K | -95.71%180.3K | -42.83%242.04K |
Total assets | 183.10%316.14K | 49.17%311.41K | 49.17%311.41K | -24.45%136.21K | -43.17%137.54K | -57.67%111.67K | 43.82%208.76K | 43.82%208.76K | -11.33%180.3K | -42.83%242.04K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 4.48%1.31M | 12.20%1M | 12.20%1M | 708.54%1.6M | 351.41%893.85K | 10.14%1.25M | 27.31%893.85K | 27.31%893.85K | -51.98%198.01K | 296.42%198.01K |
-Current debt | 9.04%1.31M | 16.88%983.75K | 16.88%983.75K | 970.05%1.56M | 477.20%841.66K | 9.47%1.2M | 29.50%841.66K | 29.50%841.66K | -53.10%145.82K | --145.82K |
-Current capital lease obligation | --0 | -63.25%19.18K | -63.25%19.18K | -22.04%40.7K | 0.00%52.2K | 28.05%52.2K | 0.00%52.2K | 0.00%52.2K | -48.55%52.2K | 4.50%52.2K |
-Total tax payable | 3.54%36.73M | 2.63%35.96M | 2.63%35.96M | 4.83%36.83M | 6.88%36.48M | 6.71%35.47M | 3.78%35.04M | 3.78%35.04M | 5.19%35.14M | 2.47%34.14M |
Current deferred liabilities | 117.80%2.18M | 352.89%4.53M | 352.89%4.53M | 117.53%2.18M | 45.00%1.45M | 0.00%1M | 0.00%1M | 0.00%1M | -20.00%1M | 0.00%1M |
Current liabilities | 24.75%7.62M | 54.54%9.75M | 54.54%9.75M | 33.97%7.13M | -0.61%5.93M | -3.25%6.11M | 21.86%6.31M | 21.86%6.31M | -10.64%5.32M | 17.59%5.96M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | -98.10%2.08K | -88.50%16.19K | --47.32K | 298.25%78.46K | 298.25%78.46K | --109.59K | 435.93%140.73K |
Non current accrued expenses | 2.98%45.48M | 2.79%44.58M | 2.79%44.58M | 11.29%46.62M | 10.43%45.23M | 14.75%44.17M | 19.18%43.36M | 19.18%43.36M | 17.13%41.89M | 25.38%40.96M |
Due to related parties non current | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.52M | 0.00%1.52M | ---- | ---- |
Derivative product liabilities | ---- | ---- | ---- | -97.75%13.38K | -86.78%68.56K | -61.93%263.3K | -56.77%325.23K | -56.77%325.23K | --595.89K | --518.63K |
Long term provisions | 9.70%36.73M | 9.25%35.96M | 9.25%35.96M | 7.57%35.21M | 9.50%34.75M | 8.79%33.48M | 5.57%32.92M | 5.57%32.92M | 3.82%32.73M | 1.17%31.74M |
Total non current liabilities | 6.65%44.35M | 10.55%45.71M | 10.55%45.71M | 8.66%43.97M | 5.76%42.41M | 5.12%41.58M | 6.18%41.35M | 6.18%41.35M | 2.79%40.46M | 4.47%40.1M |
Shareholders'equity | ||||||||||
Share capital | 21.53%26.5M | 4.39%21.84M | 4.39%21.84M | 4.25%21.81M | 14.87%21.81M | 14.87%21.81M | 10.19%20.92M | 10.19%20.92M | 3.69%20.92M | 10.40%18.98M |
-common stock | 21.53%26.5M | 4.39%21.84M | 4.39%21.84M | 4.25%21.81M | 14.87%21.81M | 14.87%21.81M | 10.19%20.92M | 10.19%20.92M | 3.69%20.92M | 10.40%18.98M |
Total equity | 2.49%46.02M | 2.79%45.19M | 2.79%45.19M | 9.13%47M | 7.97%45.61M | 6.83%44.9M | 5.70%43.96M | 5.70%43.96M | 0.14%43.07M | 9.51%42.25M |
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.