(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 | -51.18%36.51M | -56.08%40.42M | -56.08%40.42M | -39.04%47.15M | -58.53%51.64M | -54.65%74.78M | -19.62%92.04M | -19.62%92.04M | -28.47%77.34M | -7.91%124.52M |
-Cash and cash equivalents | -43.43%34.88M | -57.69%35.29M | -57.69%35.29M | -40.81%40.96M | -62.57%43.5M | -59.18%61.65M | -19.28%83.39M | -19.28%83.39M | -31.54%69.19M | -7.16%116.23M |
-Accounts receivable | -42.60%8.96M | 50.70%6.61M | 50.70%6.61M | 92.65%6.92M | 270.22%17.57M | 211.70%15.61M | -7.70%4.39M | -7.70%4.39M | -79.23%3.59M | -20.71%4.75M |
-Due from related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Total current assets | -19.51%111.77M | -31.13%100.77M | -31.13%100.77M | -6.07%131.44M | -32.06%126.68M | -33.56%138.86M | -9.54%146.33M | -9.54%146.33M | -13.14%139.93M | 2.08%186.45M |
Non current assets | ||||||||||
-Accumulated depreciation | ---642.53M | -5.10%-633.67M | -5.10%-633.67M | -4.77%-625.9M | ---- | ---- | -0.49%-602.93M | -0.49%-602.93M | ---597.39M | -6.87%-611.72M |
Investment properties | ---- | --0 | --0 | ---- | ---- | ---- | --1.39M | --1.39M | ---- | ---- |
-Long term equity investment | -52.96%3.82M | -43.62%5.23M | -43.62%5.23M | -30.76%6.18M | -11.98%7.17M | -2.16%8.12M | 29.62%9.28M | 29.62%9.28M | 91.91%8.92M | 49.29%8.15M |
-Including:Financial assets designated as fair value through profit or loss, Total | ---- | --0 | --0 | ---- | ---- | ---- | --1.39M | --1.39M | ---- | ---- |
Non current note receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Regulatory assets | 155.23%47.14M | 40.66%25.54M | 40.66%25.54M | 30.56%19.18M | 29.09%18.98M | 36.29%18.47M | 24.05%18.16M | 24.05%18.16M | -15.37%14.69M | -9.39%14.71M |
Non current deferred assets | -3.30%15.11M | 100.98%27.58M | 100.98%27.58M | 90.00%21.05M | 64.58%18.27M | 71.42%15.63M | 75.36%13.72M | 75.36%13.72M | 71.76%11.08M | 77.03%11.1M |
Total assets | 1,619.67%32M | 30.99%15.83M | 30.99%15.83M | 4.38%10.01M | -98.27%166K | -76.80%1.86M | 33.69%12.09M | 33.69%12.09M | 14,205.97%9.59M | 38.79%9.59M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -40.63%3.51M | -31.82%4.3M | -31.82%4.3M | -19.56%4.78M | 1.42%5.43M | 18.17%5.92M | 45.37%6.3M | 45.37%6.3M | 78.20%5.94M | 55.13%5.36M |
-Current debt | -37.33%3.51M | -36.09%3.86M | -36.09%3.86M | -25.07%4.34M | -3.46%5M | 16.69%5.61M | 46.34%6.04M | 46.34%6.04M | 84.96%5.79M | 59.30%5.18M |
-Current capital lease obligation | ---- | 67.05%436K | 67.05%436K | 200.69%436K | 144.89%431K | 52.94%312K | 26.09%261K | 26.09%261K | -27.50%145K | -12.44%176K |
-accounts payable | 23.86%43.91M | 15.85%46.15M | 15.85%46.15M | 56.51%43.42M | 35.39%35.72M | 8.26%35.45M | 24.51%39.83M | 24.51%39.83M | 6.90%27.74M | -11.13%26.38M |
-Total tax payable | -8.97%29.6M | -1.86%30.22M | -1.86%30.22M | 21.90%33.05M | 36.78%33.19M | 43.64%32.52M | 91.71%30.79M | 91.71%30.79M | 105.98%27.11M | 122.23%24.27M |
-Other payable | --1.34M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 20.21%55.36M | 10.42%58.24M | 10.42%58.24M | 44.85%55.49M | 31.87%48.44M | 13.26%46.05M | 30.07%52.75M | 30.07%52.75M | 18.13%38.31M | 2.55%36.73M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 50.00%1.5M | 45.00%1.45M | 45.00%1.45M | 36.76%1.25M | --1.25M | --1M | --1M | --1M | --914K | ---- |
-Long term debt | ---- | -29.19%575K | -29.19%575K | -0.29%678K | 7.28%810K | -2.96%786K | 2.27%812K | 2.27%812K | -19.81%680K | -18.20%755K |
Non current accrued expenses | 52.32%372.01M | 34.37%315.36M | 34.37%315.36M | 28.30%277.68M | 80.61%257.22M | 84.23%244.24M | 91.03%234.7M | 91.03%234.7M | 98.84%216.43M | 60.74%142.42M |
Long term provisions | -47.92%3.82M | -45.00%4.66M | -45.00%4.66M | -33.27%5.5M | -13.95%6.36M | -2.07%7.33M | 33.03%8.47M | 33.03%8.47M | 116.84%8.24M | 63.03%7.39M |
Total non current liabilities | 8.13%84.96M | 5.89%88.47M | 5.89%88.47M | 35.34%88.54M | 33.82%81.63M | 24.13%78.57M | 47.56%83.54M | 47.56%83.54M | 43.50%65.42M | 30.51%61M |
Shareholders'equity | ||||||||||
Share capital | 15.22%761.61M | 9.85%722.7M | 9.85%722.7M | 4.09%684.74M | 4.79%662.03M | 4.99%661.03M | 12.38%657.87M | 12.38%657.87M | 12.41%657.83M | 8.11%631.75M |
-common stock | 15.22%761.61M | 9.85%722.7M | 9.85%722.7M | 4.09%684.74M | 4.79%662.03M | 4.99%661.03M | 12.38%657.87M | 12.38%657.87M | 12.41%657.83M | 8.11%631.75M |
Additional paid-in capital | 44.12%5.73M | -25.49%4.56M | -25.49%4.56M | -17.07%4.6M | -29.09%3.79M | -22.19%3.97M | -3.41%6.12M | -3.41%6.12M | -2.57%5.54M | 3.80%5.35M |
Other equity interest | --6.8M | -55.46%7.55M | -55.46%7.55M | ---- | ---- | ---- | --16.95M | --16.95M | ---- | ---- |
Total equity | 26.93%510.19M | 18.87%474.81M | 18.87%474.81M | 16.22%433.16M | 17.90%405.01M | 13.12%401.95M | 35.85%399.44M | 35.85%399.44M | 31.88%372.7M | 19.74%343.51M |
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.