(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 | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
-Cash and cash equivalents | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
-Accounts receivable | -69.65%129K | 28.98%543K | 28.98%543K | -13.58%2.06M | 32.76%3.47M | -34.72%425K | -58.36%421K | -58.36%421K | 17.77%2.39M | -21.67%2.61M |
Total current assets | -0.82%9.16M | 15.79%3.43M | 15.79%3.43M | 25.24%6.21M | 23.68%11.13M | 35.99%9.24M | -15.75%2.96M | -15.75%2.96M | 1.02%4.96M | 10.66%9M |
Non current assets | ||||||||||
-Accumulated depreciation | -31.77%-12M | -34.33%-11.27M | -34.33%-11.27M | -37.17%-10.55M | -38.50%-9.82M | -41.13%-9.11M | -44.51%-8.39M | -44.51%-8.39M | -45.60%-7.69M | -51.18%-7.09M |
-Long term equity investment | -91.78%2.1M | -99.54%118K | -99.54%118K | 19.48%36.29M | 29.40%36.94M | -12.29%25.52M | -13.24%25.71M | -13.24%25.71M | 1.07%30.38M | -6.57%28.55M |
Due from related parties non current | --82K | --82K | --82K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Regulatory assets | -69.65%129K | 28.98%543K | 28.98%543K | -13.58%2.06M | 32.76%3.47M | -34.72%425K | -58.36%421K | -58.36%421K | 17.77%2.39M | -21.67%2.61M |
Non current deferred assets | --82K | --82K | --82K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 100.16%48.72M | 137.99%46.67M | 137.99%46.67M | -45.81%10.11M | -46.39%12.03M | 216.82%24.34M | 284.81%19.61M | 284.81%19.61M | 320.57%18.65M | 286.03%22.44M |
-Current debt | 101.18%48.6M | 139.85%46.54M | 139.85%46.54M | -46.19%9.95M | -46.75%11.87M | 220.91%24.16M | 293.31%19.4M | 293.31%19.4M | 325.35%18.49M | 289.17%22.28M |
-Current capital lease obligation | -34.97%119K | -36.06%133K | -36.06%133K | -1.27%156K | 5.13%164K | 18.06%183K | 27.61%208K | 27.61%208K | 81.61%158K | 79.31%156K |
-accounts payable | -39.01%4.61M | -8.32%5.28M | -8.32%5.28M | -10.82%3.8M | 0.34%7.02M | 19.95%7.56M | 23.27%5.76M | 23.27%5.76M | 10.88%4.26M | 25.54%7M |
-Total tax payable | -91.96%2.1M | -99.55%118K | -99.55%118K | 20.96%37.67M | 29.82%38.22M | -12.18%26.11M | -13.42%26.51M | -13.42%26.51M | -2.82%31.14M | -9.81%29.44M |
-Due to related parties current | 0.00%453K | 0.00%453K | 0.00%453K | 27.97%453K | 46.60%453K | --453K | --453K | --453K | --354K | --309K |
Current deferred liabilities | --1.01M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 69.37%54.79M | 102.94%52.4M | 102.94%52.4M | -38.28%14.36M | -34.43%19.51M | 131.35%32.35M | 164.37%25.82M | 164.37%25.82M | 181.10%23.26M | 161.21%29.75M |
Non current liabilities | ||||||||||
-Long term debt | 47.37%112K | 32.58%118K | 32.58%118K | -27.72%133K | -73.52%58K | -69.23%76K | -67.64%89K | -67.64%89K | -2.65%184K | 8.96%219K |
Non current accrued expenses | -4.18%49.97M | -4.26%50.57M | -4.26%50.57M | -5.81%51.14M | -5.49%51.51M | 26.85%52.15M | 26.57%52.82M | 26.57%52.82M | 21.45%54.3M | 20.50%54.51M |
Long term provisions | -92.19%1.99M | ---- | ---- | 19.77%36.16M | 30.19%36.89M | -11.80%25.44M | -12.73%25.62M | -12.73%25.62M | 1.09%30.19M | -6.67%28.33M |
Total non current liabilities | -2.69%56.89M | 0.37%52.52M | 0.37%52.52M | -4.37%52.03M | -2.47%57.73M | 33.73%58.46M | 29.58%52.33M | 29.58%52.33M | 34.92%54.41M | 34.42%59.19M |
Shareholders'equity | ||||||||||
Share capital | 1.12%4.69M | 1.12%4.69M | 1.12%4.69M | 1.12%4.69M | 10.19%4.64M | 10.19%4.64M | 10.19%4.64M | 10.19%4.64M | 13.81%4.64M | 3.39%4.21M |
-common stock | 1.12%4.69M | 1.12%4.69M | 1.12%4.69M | 1.12%4.69M | 10.19%4.64M | 10.19%4.64M | 10.19%4.64M | 10.19%4.64M | 13.81%4.64M | 3.39%4.21M |
Additional paid-in capital | 4.91%1.84M | 6.37%1.82M | 6.37%1.82M | 7.95%1.81M | -2.87%1.79M | -3.47%1.75M | -4.04%1.71M | -4.04%1.71M | -8.73%1.67M | 4.00%1.85M |
Other equity interest | -2.89%5.38M | 2.37%1.73M | 2.37%1.73M | 25.05%1.27M | 4.73%3.41M | 34.05%5.54M | 19.84%1.69M | 19.84%1.69M | 28.03%1.01M | 33.36%3.26M |
Total equity | -3.54%59.22M | -3.05%54.08M | -3.05%54.08M | -3.21%57.35M | -1.36%62.64M | 28.14%61.39M | 23.28%55.78M | 23.28%55.78M | 19.43%59.25M | 19.00%63.5M |
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.