(Q1)Mar 31, 2024 | (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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -74.55%145.12K | -79.49%291.01K | -85.80%272.3K | -75.00%570.32K | 451.36%958.76K | --958.76K | --1.42M | --1.92M | --2.28M | -60.01%173.89K |
-Cash and cash equivalents | -74.55%145.12K | -79.49%291.01K | -85.80%272.3K | -75.00%570.32K | 451.36%958.76K | --958.76K | --1.42M | --1.92M | --2.28M | -60.01%173.89K |
-Accounts receivable | -49.81%20.85K | -56.30%3.52K | 0.81%12.63K | 103.53%41.54K | --0 | --0 | --8.05K | --12.53K | --20.41K | --3.86K |
-Other receivables | 70.71%33.74K | -66.55%16.27K | -62.06%19.1K | 25.17%19.77K | -14.65%18.18K | --18.18K | --48.63K | --50.34K | --15.79K | --21.3K |
Total current assets | -67.79%271.51K | -71.40%451.77K | -77.42%465.1K | -65.09%842.81K | 261.26%1.23M | --1.23M | --1.58M | --2.06M | --2.41M | -21.39%341.8K |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -19.98%-47.59K | -33.76%-47.59K | -14.95%-36.2K | -59.64%-43.75K | ---43.75K | ---39.66K | ---35.58K | ---31.49K | ---27.41K |
-Long term equity investment | --48.94K | ---- | ---- | ---- | --0 | --0 | --58.59K | --57.17K | --55.81K | --56.39K |
-Goodwill | -20.82%119.05K | -21.69%134.71K | 497.82%142.53K | 522.12%150.36K | 545.77%158.19K | --158.19K | --172.01K | --23.84K | --24.17K | --24.5K |
-Other intangible assets | 54.30%1.49M | 49.20%1.25M | 26.93%966.58K | 43.24%966.75K | 754.98%957.52K | --957.52K | --838.84K | --761.52K | --674.9K | --111.99K |
Regulatory assets | -46.17%35.86K | -72.07%12.64K | -20.42%22.88K | 207.48%66.61K | 1,223.80%51.11K | --51.11K | --45.25K | --28.75K | --21.66K | --3.86K |
Total assets | -40.14%15.01K | -75.48%9.12K | -36.81%10.25K | 1,896.58%25.08K | --51.11K | --51.11K | --37.2K | --16.23K | --1.26K | --0 |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -24.21%562.51K | -7.29%601.87K | 19.85%757.48K | 20.66%742.23K | 23.54%729.73K | --729.73K | --649.18K | --632.03K | --615.16K | --590.69K |
-Current debt | -24.21%562.51K | -5.96%601.87K | 22.45%757.48K | 24.20%742.23K | 26.53%725.05K | --725.05K | --640.02K | --618.6K | --597.63K | --573.03K |
-Current capital lease obligation | ---- | --0 | --0 | --0 | -73.50%4.68K | --4.68K | --9.16K | --13.44K | --17.53K | --17.66K |
-accounts payable | 9.23%272.21K | 24.48%99.98K | 162.55%141.6K | 656.18%249.2K | 121.35%163.15K | --163.15K | --80.32K | --53.93K | --32.96K | --73.71K |
-Total tax payable | --48.94K | --0 | --0 | --0 | --0 | --0 | --58.59K | --57.17K | --55.81K | --56.39K |
-Due to related parties current | 546.31%78.51K | 531.27%47.78K | 472.59%36.87K | -86.03%12.15K | -98.93%16.55K | --16.55K | --7.57K | --6.44K | --86.96K | --1.55M |
Current deferred liabilities | -52.29%12.57K | 547.11%39.46K | 523.98%38.05K | 332.16%26.35K | 17.63%135.16K | --135.16K | --6.1K | --6.1K | --6.1K | --114.9K |
Current liabilities | -8.59%959.54K | 1.71%805.36K | 32.62%993.1K | 38.67%1.05M | -54.84%1.06M | --1.06M | --791.79K | --748.85K | --756.96K | 10,597.61%2.35M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --4.41K |
Non current accrued expenses | ---- | --0 | --0 | --0 | -80.97%3.84K | --3.84K | --7.93K | --12.01K | --16.1K | --20.18K |
Long term provisions | --48.94K | ---- | ---- | ---- | ---- | ---- | --58.59K | --57.17K | --55.81K | --51.98K |
Total non current liabilities | -3.93%1.01M | -5.29%805.36K | 23.21%993.1K | 29.15%1.05M | -55.90%1.06M | --1.06M | --850.38K | --806.02K | --812.77K | 10,853.92%2.41M |
Shareholders'equity | ||||||||||
Share capital | 7.15%6.81M | 3.71%6.59M | 0.00%6.35M | 1.12%6.35M | 6,354,156.00%6.35M | --6.35M | --6.35M | --6.35M | --6.28M | -99.98%100 |
-common stock | 7.15%6.81M | 3.71%6.59M | 0.00%6.35M | 1.12%6.35M | 6,354,156.00%6.35M | --6.35M | --6.35M | --6.35M | --6.28M | -99.98%100 |
Total equity | -60.68%390.56K | -66.67%586.47K | -71.00%607.63K | -59.53%993.17K | 246.94%1.4M | --1.4M | --1.76M | --2.1M | --2.45M | -7.41%402.61K |
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.