(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 | 201.57%32.95M | 209.38%9.7M | 209.38%9.7M | -70.52%1.04M | -87.13%400K | -57.05%10.93M | -85.54%3.13M | -85.54%3.13M | -88.38%3.51M | -92.43%3.11M |
-Cash and cash equivalents | 201.57%32.95M | 209.38%9.7M | 209.38%9.7M | -70.52%1.04M | -87.13%400K | -57.05%10.93M | -85.54%3.13M | -85.54%3.13M | -88.38%3.51M | -92.43%3.11M |
-Accounts receivable | -13.88%127.52M | -12.21%139.9M | -12.21%139.9M | 12.08%187.46M | -9.74%152.82M | 31.69%148.08M | 48.70%159.37M | 48.70%159.37M | 59.47%167.26M | 106.89%169.31M |
Prepaid assets | 0.00%141.93M | 0.00%141.93M | 0.00%141.93M | 0.00%141.93M | 0.00%141.93M | 0.00%141.93M | -0.00%141.93M | -0.00%141.93M | -0.00%141.93M | -0.00%141.93M |
Total current assets | 1.28%168.81M | -6.96%158.8M | -6.96%158.8M | 8.80%198.21M | -12.27%162.9M | 14.28%166.67M | 25.08%170.68M | 25.08%170.68M | 27.56%182.18M | 41.68%185.68M |
Non current assets | ||||||||||
-Accumulated depreciation | -15.24%-87.71M | -16.34%-86.15M | -16.34%-86.15M | -17.22%-84.1M | -18.67%-82.18M | -13.26%-76.11M | -14.56%-74.05M | -14.56%-74.05M | -15.83%-71.75M | -17.21%-69.25M |
-Long term equity investment | 7.23%205.48M | 1.29%205.75M | 1.29%205.75M | 7.84%213.82M | -0.04%206.32M | 30.63%191.63M | 37.50%203.13M | 37.50%203.13M | 36.51%198.27M | 10.23%206.41M |
-Goodwill | -84.61%1.39M | -84.09%1.46M | -84.09%1.46M | -88.21%1.52M | -87.81%1.59M | -31.81%9.01M | -31.55%9.15M | -31.55%9.15M | -4.42%12.93M | -3.43%13.07M |
Regulatory assets | -13.88%127.52M | -12.21%139.9M | -12.21%139.9M | 12.08%187.46M | -9.74%152.82M | 31.69%148.08M | 48.70%159.37M | 48.70%159.37M | 59.47%167.26M | 106.89%169.31M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 5.57%10.37M | 5.36%10.41M | 5.36%10.41M | 14.14%10.16M | 7.61%9.39M | -79.91%9.82M | -79.99%9.88M | -79.99%9.88M | -82.07%8.9M | -1.77%8.73M |
-Current debt | -24.63%1.08M | -3.76%1.38M | -3.76%1.38M | 0.00%1.44M | 0.00%1.44M | -96.52%1.44M | -96.57%1.44M | -96.57%1.44M | -96.59%1.44M | -5.71%1.44M |
-Current capital lease obligation | 10.75%9.28M | 6.91%9.03M | 6.91%9.03M | 16.86%8.73M | 9.10%7.96M | 11.40%8.38M | 12.42%8.45M | 12.42%8.45M | -0.35%7.47M | -0.95%7.29M |
-Total tax payable | 7.40%206.88M | 1.49%208.67M | 1.49%208.67M | 8.14%216.17M | -0.29%208.04M | 29.33%192.63M | 37.11%205.62M | 37.11%205.62M | 37.63%199.89M | 11.43%208.65M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Current liabilities | -1.92%79.68M | -10.62%63.1M | -10.62%63.1M | 10.15%92.88M | -17.76%66.55M | -20.50%81.23M | -16.69%70.59M | -16.69%70.59M | -14.17%84.32M | 82.62%80.93M |
Non current liabilities | ||||||||||
-Long term debt | 23.89%25.02M | 15.09%25.19M | 15.09%25.19M | 16.56%24.89M | 14.05%24.42M | -12.88%20.19M | -8.25%21.88M | -8.25%21.88M | -16.13%21.35M | -19.83%21.41M |
Non current accrued expenses | 6.99%55.75M | 3.78%55.72M | 3.78%55.72M | 3.83%53.8M | -0.44%51.85M | -4.03%52.11M | -2.32%53.69M | -2.32%53.69M | -9.54%51.82M | -11.98%52.08M |
Long term provisions | 5.27%180.46M | -0.37%180.57M | -0.37%180.57M | 6.79%188.93M | -1.68%181.9M | 38.79%171.43M | 46.31%181.25M | 46.31%181.25M | 47.70%176.92M | 15.24%185M |
Employee benefits | 39.50%1.4M | 17.33%2.92M | 17.33%2.92M | 44.48%2.34M | -23.27%1.72M | -55.34%1M | 11.08%2.49M | 11.08%2.49M | --1.62M | --2.24M |
Preferred securities outside stock equity | 1.25%2.19M | -5.19%2.67M | -5.19%2.67M | --2.49M | --2.49M | --2.16M | --2.81M | --2.81M | ---- | ---- |
Total non current liabilities | 4.63%286.55M | -1.61%271.77M | -1.61%271.77M | 8.74%309.05M | -5.18%274.59M | 9.06%273.86M | 17.68%276.21M | 17.68%276.21M | 16.73%284.21M | 25.05%289.58M |
Shareholders'equity | ||||||||||
Share capital | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M | 0.00%603.99M |
-common stock | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M | 0.00%462.06M |
Additional paid-in capital | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M | 0.00%20.68M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.3M | --3.2M |
Total equity | -0.83%226.4M | -7.41%216.63M | -7.41%216.63M | 2.75%254.17M | -13.76%216.93M | 6.65%228.3M | 13.88%233.98M | 13.88%233.98M | 15.46%247.36M | 22.99%251.55M |
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.