(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -36.38%292K | -36.38%292K | -66.97%217K | -16.48%603K | -41.51%761K | -72.01%459K | -72.01%459K | -85.54%657K | -85.43%722K | -53.29%1.3M |
-Cash and cash equivalents | -36.38%292K | -36.38%292K | -66.97%217K | -16.48%603K | -41.51%761K | -51.58%459K | -51.58%459K | -81.12%657K | -78.86%722K | -21.91%1.3M |
Total current assets | 69.25%5.12M | 69.25%5.12M | 57.01%3.63M | 106.57%4.5M | 14.08%3.77M | -24.89%3.02M | -24.89%3.02M | -65.98%2.31M | -74.93%2.18M | -44.72%3.3M |
Non current assets | ||||||||||
-Accumulated depreciation | -4.93%-15.06M | -4.93%-15.06M | -4.11%-14.85M | -3.51%-14.68M | -3.06%-14.5M | -2.93%-14.36M | -2.93%-14.36M | -3.38%-14.27M | -3.83%-14.18M | -3.41%-14.07M |
-Long term equity investment | 61.54%126K | 61.54%126K | -71.72%28K | -87.33%37K | -87.80%61K | -88.87%78K | -88.87%78K | -90.12%99K | -71.46%292K | -47.48%500K |
-Other intangible assets | -11.39%3.31M | -11.39%3.31M | 0.00%3.31M | 0.00%3.31M | 0.00%3.31M | 12.86%3.73M | 12.86%3.73M | 0.00%3.31M | 0.00%3.31M | 0.00%3.31M |
Regulatory assets | 2.06%1.54M | 2.06%1.54M | 112.13%1.49M | 397.99%2.23M | 462.70%2.13M | 241.72%1.51M | 241.72%1.51M | 98.02%701K | -1.76%447K | 0.00%378K |
Non current deferred assets | 15.77%1.67M | 15.77%1.67M | -36.20%1.49M | -22.52%1.58M | -26.77%1.4M | -20.68%1.45M | -20.68%1.45M | 37.37%2.33M | 8.98%2.04M | 6.89%1.91M |
Total assets | -1.19%1.32M | -1.19%1.32M | 367.42%1.25M | 669.20%2.02M | 776.23%1.95M | 405.66%1.34M | 405.66%1.34M | 34.85%267K | 15.35%263K | 14.95%223K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -98.59%56K | -98.59%56K | -46.98%1.91M | 170.85%4.08M | 219.87%4.06M | 282.27%3.97M | 282.27%3.97M | 318.08%3.61M | 74.51%1.51M | 106.85%1.27M |
-Current debt | ---- | ---- | --1.84M | 175.29%4M | ---- | --3.89M | --3.89M | ---- | --1.45M | ---- |
-Bank in debtedness | ---- | ---- | ---- | ---- | 228.38%3.98M | ---- | ---- | 363.91%3.54M | ---- | 111.89%1.21M |
-Current capital lease obligation | -24.32%56K | -24.32%56K | 2.74%75K | 49.06%79K | 35.71%76K | 32.14%74K | 32.14%74K | -27.72%73K | -47.52%53K | 36.59%56K |
-accounts payable | 16.91%13.47M | 16.91%13.47M | 5.46%12.18M | 34.46%12.15M | 32.73%10.94M | 76.24%11.52M | 76.24%11.52M | 94.62%11.55M | 49.73%9.04M | 25.48%8.24M |
-Total tax payable | 5.35%2.26M | 5.35%2.26M | -15.56%2.11M | -31.84%2.1M | -25.80%2.15M | -32.71%2.15M | -32.71%2.15M | -8.98%2.49M | 8.43%3.08M | 1.76%2.9M |
Current provisions | ---- | ---- | 0.00%313K | 0.00%313K | 0.00%313K | 0.00%313K | 0.00%313K | 0.00%313K | 0.00%313K | 0.00%313K |
Current liabilities | -14.52%13.53M | -14.52%13.53M | -7.17%14.4M | 52.39%16.54M | 55.84%15.31M | 100.52%15.82M | 100.52%15.82M | 118.24%15.52M | 33.47%10.86M | 28.56%9.82M |
Non current liabilities | ||||||||||
-Long term debt | -66.67%26K | -66.67%26K | -71.72%28K | -56.47%37K | -37.11%61K | -30.36%78K | -30.36%78K | -58.58%99K | -67.31%85K | --97K |
Non current accrued expenses | -75.98%2.63M | -75.98%2.63M | -64.73%3.98M | -48.06%4.13M | 37.41%8.88M | 117.70%10.94M | 117.70%10.94M | 345.67%11.27M | 169.24%7.95M | 113.03%6.46M |
Derivative product liabilities | -87.50%11K | -87.50%11K | -77.93%32K | -93.67%34K | -45.81%84K | -65.49%88K | -65.49%88K | -61.54%145K | 18.02%537K | -71.19%155K |
Long term provisions | --100K | --100K | ---- | ---- | ---- | ---- | ---- | ---- | -72.87%207K | -57.67%403K |
Total non current liabilities | -12.15%15.79M | -12.15%15.79M | -8.33%16.51M | 33.80%18.64M | 37.25%17.46M | 62.15%17.97M | 62.15%17.97M | 82.85%18.01M | 26.99%13.93M | 21.29%12.72M |
Shareholders'equity | ||||||||||
Share capital | 2.45%137.94M | 2.45%137.94M | 1.91%137.22M | 0.30%135.07M | 0.38%135.07M | 0.07%134.65M | 0.07%134.65M | 0.07%134.65M | 0.08%134.66M | 0.00%134.55M |
-common stock | 2.45%137.94M | 2.45%137.94M | 1.91%137.22M | 0.30%135.07M | 0.38%135.07M | 0.07%134.65M | 0.07%134.65M | 0.07%134.65M | 0.08%134.66M | 0.00%134.55M |
Gains losses not affecting retained earnings | 0.89%8.52M | 0.89%8.52M | 0.33%8.45M | 1.41%8.51M | 1.33%8.44M | 2.09%8.44M | 2.09%8.44M | 2.76%8.42M | 2.57%8.39M | 2.08%8.33M |
Total equity | -38.86%9.42M | -38.86%9.42M | -42.88%9.09M | -16.11%10.2M | 20.31%14.04M | 41.69%15.41M | 41.69%15.41M | 44.45%15.92M | -9.95%12.16M | 8.15%11.67M |
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.