(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 | -18.25%1.7M | 21.97%1.52M | 21.97%1.52M | 14.92%2.29M | -61.04%1.4M | -61.90%2.08M | -81.77%1.24M | -81.77%1.24M | 615.84%1.99M | --3.58M |
-Cash and cash equivalents | -18.25%1.7M | 21.97%1.52M | 21.97%1.52M | 14.92%2.29M | -61.04%1.4M | -61.90%2.08M | -81.77%1.24M | -81.77%1.24M | 615.84%1.99M | --3.58M |
-Accounts receivable | -11.67%1.75M | -10.49%1.98M | -10.49%1.98M | 1.59%1.74M | 15.03%2.39M | 38.10%1.98M | 119.22%2.21M | 119.22%2.21M | 60.42%1.71M | --2.08M |
-Other receivables | 202.70%194.49K | -39.80%104.75K | -39.80%104.75K | 233.02%239.77K | -19.46%106.87K | -7.63%64.25K | 2,220.00%174K | 2,220.00%174K | -1.01%72K | --132.69K |
Total current assets | -0.27%5.92M | 16.75%5.68M | 16.75%5.68M | 6.94%6.57M | -25.76%5.94M | -29.56%5.93M | -47.11%4.87M | -47.11%4.87M | 129.88%6.15M | --8M |
Non current assets | ||||||||||
-Accumulated depreciation | -40.71%-4.31M | -43.35%-4.01M | -43.35%-4.01M | -45.47%-3.68M | -46.42%-3.36M | -48.58%-3.07M | -50.76%-2.8M | -50.76%-2.8M | -18.81%-2.53M | ---2.29M |
-Long term equity investment | 4.17%1.71M | 13.96%2.07M | 13.96%2.07M | 24.37%2.36M | -8.97%1.68M | -4.91%1.64M | -1.62%1.82M | -1.62%1.82M | 1.53%1.89M | --1.85M |
-Goodwill | -23.06%19.87K | -32.95%20.89K | -32.95%20.89K | -40.17%21.92K | -38.49%23.2K | -39.67%25.82K | -34.93%31.15K | -34.93%31.15K | -30.88%36.64K | --37.72K |
-Other intangible assets | 18.44%2.52M | 27.48%2.49M | 27.48%2.49M | 51.59%2.42M | 43.96%2.31M | 63.18%2.13M | 105.36%1.95M | 105.36%1.95M | --1.6M | --1.6M |
Regulatory assets | 5.37%2.08M | 4.74%2.32M | 4.74%2.32M | 1.59%1.74M | 15.03%2.39M | 38.10%1.98M | 119.22%2.21M | 119.22%2.21M | 60.42%1.71M | --2.08M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 128.66%1.5M | 105.46%1.44M | 105.46%1.44M | 114.27%1.4M | 41.73%860.55K | 24.01%654.36K | 26.70%699.22K | 26.70%699.22K | -88.75%652.83K | --607.15K |
-Current capital lease obligation | 128.66%1.5M | 105.46%1.44M | 105.46%1.44M | 114.27%1.4M | 41.73%860.55K | 24.01%654.36K | 26.70%699.22K | 26.70%699.22K | 28.30%652.83K | --607.15K |
-accounts payable | -14.73%2.64M | -23.76%2.21M | -23.76%2.21M | -28.35%2.12M | -8.05%2.57M | 103.19%3.1M | 77.40%2.9M | 77.40%2.9M | 58.67%2.96M | --2.79M |
-Total tax payable | 4.17%1.71M | 13.96%2.07M | 13.96%2.07M | 24.37%2.36M | -8.97%1.68M | -4.91%1.64M | -1.62%1.82M | -1.62%1.82M | 1.53%1.89M | --1.85M |
Current deferred liabilities | ---- | ---- | ---- | --0 | -92.21%10K | --0 | ---- | ---- | 27.68%138.39K | --128.39K |
Current liabilities | 13.53%4.33M | -0.57%3.75M | -0.57%3.75M | -1.69%3.76M | -3.16%3.54M | 68.83%3.82M | 63.60%3.78M | 63.60%3.78M | -51.26%3.83M | --3.66M |
Non current liabilities | ||||||||||
-Long term debt | 49.86%1.71M | 57.14%2.07M | 57.14%2.07M | 68.98%2.36M | -12.30%1.18M | -6.92%1.14M | -2.23%1.32M | -2.23%1.32M | 2.09%1.39M | --1.35M |
Non current accrued expenses | -4.83%5.7M | -7.65%5.83M | -7.65%5.83M | -3.06%5.96M | 12.34%6.07M | 31.53%5.99M | 33.44%6.31M | 33.44%6.31M | 50.73%6.15M | --5.4M |
Long term provisions | ---- | ---- | ---- | ---- | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | --500K |
Total non current liabilities | 10.71%6.04M | 4.16%5.83M | 4.16%5.83M | 6.94%6.12M | -5.11%5.23M | 36.91%5.46M | 34.58%5.6M | 34.58%5.6M | -41.13%5.72M | --5.51M |
Shareholders'equity | ||||||||||
Share capital | 3.29%31.07M | 10.57%31.08M | 10.57%31.08M | 10.56%31.08M | 10.46%31.08M | 6.88%30.08M | -0.13%28.11M | -0.13%28.11M | 142.77%28.11M | --28.14M |
-common stock | 3.29%31.07M | 10.57%31.08M | 10.57%31.08M | 10.56%31.08M | 10.46%31.08M | 6.88%30.08M | -0.13%28.11M | -0.13%28.11M | 142.77%28.11M | --28.14M |
Other equity interest | ---- | ---- | ---- | ---1 | ---- | ---- | ---- | ---- | ---- | ---1 |
Total equity | -2.61%11.64M | 2.87%11.54M | 2.87%11.54M | 1.82%12.55M | -10.48%12.03M | -8.21%11.95M | -19.82%11.21M | -19.82%11.21M | 81.20%12.33M | --13.44M |
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.