(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 | -11.94%23.92M | -9.98%22.44M | -9.98%22.44M | -17.74%23.61M | -13.67%24.97M | -7.43%27.16M | -33.20%24.93M | -33.20%24.93M | 65.02%28.7M | --28.93M |
-Cash and cash equivalents | -11.15%23.7M | -9.06%22.22M | -9.06%22.22M | -17.10%23.4M | -23.01%21.91M | -7.49%26.67M | -33.64%24.43M | -33.64%24.43M | 66.98%28.23M | --28.45M |
-Accounts receivable | 1.79%10.56M | -4.09%11.9M | -4.09%11.9M | -2.52%9.17M | 17.07%9.89M | 23.28%10.38M | 47.31%12.41M | 47.31%12.41M | 8.87%9.4M | --8.45M |
-Other receivables | -3.37%402K | 27.41%753K | 27.41%753K | 145.85%1.01M | 103.87%1.37M | -34.18%416K | -33.82%591K | -33.82%591K | -20.54%410K | --671K |
Total current assets | -8.56%43.73M | -3.81%49.1M | -3.81%49.1M | -4.44%43.32M | 3.49%45.79M | 9.34%47.83M | -2.52%51.04M | -2.52%51.04M | 56.81%45.34M | --44.24M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -23.92%-17.37M | -23.92%-17.37M | ---- | ---- | ---- | -12.93%-14.02M | -12.93%-14.02M | ---- | ---- |
-Long term equity investment | -21.46%5M | -28.27%5.11M | -28.27%5.11M | -42.51%4.76M | -15.93%5.31M | -14.90%6.36M | 50.83%7.13M | 50.83%7.13M | 49.02%8.28M | --6.32M |
Non current note receivables | -49.42%1.87M | -47.96%1.84M | -47.96%1.84M | -8.11%3.34M | 1.92%3.4M | 34.80%3.7M | -9.56%3.54M | -9.56%3.54M | -1.01%3.64M | --3.34M |
-Goodwill | -9.40%17.13M | -9.43%17.55M | -9.43%17.55M | -9.76%17.97M | 24.35%18.44M | 22.30%18.91M | 278.72%19.38M | 278.72%19.38M | 258.59%19.92M | --14.83M |
Regulatory assets | 1.79%10.56M | -4.09%11.9M | -4.09%11.9M | -2.52%9.17M | 17.07%9.89M | 23.28%10.38M | 47.31%12.41M | 47.31%12.41M | 8.87%9.4M | --8.45M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -39.02%4.32M | -30.33%3.87M | -30.33%3.87M | -24.43%4.31M | -18.93%5.39M | 6.24%7.09M | -15.92%5.56M | -15.92%5.56M | -21.70%5.7M | --6.65M |
-Current debt | -53.61%2.14M | -41.06%1.83M | -41.06%1.83M | -34.16%2.22M | -28.74%3.17M | 5.22%4.62M | -28.11%3.11M | -28.11%3.11M | -32.48%3.38M | --4.45M |
-Current capital lease obligation | -11.77%2.18M | -16.68%2.04M | -16.68%2.04M | -10.25%2.08M | 0.91%2.22M | 8.18%2.47M | 7.19%2.45M | 7.19%2.45M | 2.02%2.32M | --2.2M |
-accounts payable | -10.85%7.76M | -1.80%13.45M | -1.80%13.45M | 5.03%8.82M | 30.48%8.12M | 87.14%8.7M | 104.88%13.7M | 104.88%13.7M | 58.61%8.4M | --6.22M |
-Total tax payable | -22.15%6.35M | -27.25%6.55M | -27.25%6.55M | -39.07%5.63M | -3.23%6.2M | 7.78%8.16M | 74.13%9M | 74.13%9M | 66.41%9.24M | --6.41M |
Current deferred liabilities | -8.96%5.53M | 10.08%5.75M | 10.08%5.75M | -11.28%5.25M | 74.11%6.07M | 92.49%6.07M | 36.31%5.23M | 36.31%5.23M | 108.54%5.91M | --3.49M |
Current liabilities | -19.04%18.64M | -5.55%24.56M | -5.55%24.56M | -12.49%19.93M | 17.01%21.59M | 46.29%23.02M | 40.05%26M | 40.05%26M | 40.18%22.78M | --18.45M |
Non current liabilities | ||||||||||
-Long term debt | 11.69%2.4M | -14.76%2.21M | -14.76%2.21M | -53.38%1.52M | -46.20%1.77M | -38.62%2.15M | -34.53%2.59M | -34.53%2.59M | -25.23%3.25M | --3.29M |
Non current accrued expenses | 1.83%6.63M | -8.69%6.41M | -8.69%6.41M | -21.31%6.07M | -23.09%5.88M | -15.16%6.51M | -7.30%7.02M | -7.30%7.02M | -1.95%7.71M | --7.65M |
Long term provisions | -38.34%2.6M | -36.00%2.9M | -36.00%2.9M | -35.47%3.24M | 16.99%3.54M | 5.95%4.22M | 494.62%4.53M | 494.62%4.53M | 318.07%5.02M | --3.03M |
Total non current liabilities | -19.86%24.99M | -11.13%31.11M | -11.13%31.11M | -20.16%25.56M | 11.79%27.79M | 33.78%31.18M | 47.47%35.01M | 47.47%35.01M | 46.86%32.02M | --24.86M |
Shareholders'equity | ||||||||||
Share capital | 9.82%34.7M | 9.83%34.72M | 9.83%34.72M | 18.52%31.18M | 19.31%31.39M | 20.10%31.59M | 35.42%31.62M | 35.42%31.62M | 629.94%26.31M | --26.31M |
-common stock | 9.82%34.7M | 9.83%34.72M | 9.83%34.72M | 18.52%31.18M | 19.31%31.39M | 20.10%31.59M | 35.42%31.62M | 35.42%31.62M | 629.94%26.31M | --26.31M |
Additional paid-in capital | -29.84%6.51M | -21.20%6.49M | -21.20%6.49M | -10.58%11.1M | 5.24%10.26M | 31.51%9.28M | 29.85%8.24M | 29.85%8.24M | --12.41M | --9.74M |
Retained earnings | 1.84%4.27M | 14.64%9.23M | 14.64%9.23M | 103.29%5.37M | 90.51%5.26M | 142.08%4.19M | 202.67%8.05M | 202.67%8.05M | 1,747.55%2.64M | --2.76M |
Total equity | -9.67%70.48M | -7.25%76.11M | -7.25%76.11M | -8.07%71.83M | 3.78%74.42M | 9.30%78.02M | 16.03%82.05M | 16.03%82.05M | 63.55%78.14M | --71.71M |
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.