(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -26.50%15.61M | -75.24%4.79M | -38.85%11.14M | -29.92%12.64M | -29.92%12.64M | 17.60%21.24M | 25.02%19.35M | 6.26%18.21M | 140.02%18.03M | 140.02%18.03M |
-Cash and cash equivalents | -26.50%15.61M | -75.24%4.79M | -38.85%11.14M | -29.92%12.64M | -29.92%12.64M | 17.60%21.24M | 25.02%19.35M | 6.26%18.21M | 140.02%18.03M | 140.02%18.03M |
Receivables | 12.88%5.56M | 14.16%5.65M | 10.14%4.83M | -1.09%4.71M | -1.09%4.71M | -1.84%4.92M | -2.47%4.95M | 7.52%4.39M | 15.88%4.76M | 15.88%4.76M |
-Accounts receivable | 24.97%2.79M | 32.92%2.71M | 19.05%2.25M | -10.52%2.2M | -10.52%2.2M | -8.26%2.23M | -17.41%2.04M | -3.87%1.89M | 50.40%2.45M | 50.40%2.45M |
-Unbilled accounts receivable | 2.86%2.77M | 1.03%2.94M | 3.40%2.58M | 8.94%2.51M | 8.94%2.51M | 4.22%2.69M | 11.67%2.91M | 18.10%2.5M | 12.50%2.3M | 12.50%2.3M |
Prepaid assets | 42.60%1.84M | 44.83%1.49M | 170.32%1.88M | 147.37%1.65M | 147.37%1.65M | 25.46%1.29M | 35.54%1.03M | -7.10%694K | -1.48%665K | -1.48%665K |
Total current assets | -16.19%23.01M | -52.91%11.92M | -23.39%17.85M | -19.05%18.99M | -19.05%18.99M | 13.89%27.45M | 18.85%25.32M | 6.04%23.29M | 90.80%23.46M | 90.80%23.46M |
Non current assets | ||||||||||
Net PPE | 13.15%282.59M | 10.49%273.48M | 7.26%259.86M | 7.11%255.87M | 7.11%255.87M | 5.64%249.74M | 5.83%247.52M | 3.37%242.27M | 2.29%238.89M | 2.29%238.89M |
-Gross PPE | 13.07%404.75M | 11.25%393.1M | 8.98%376.95M | 8.54%369.25M | 8.54%369.25M | 6.93%357.98M | 7.06%353.35M | 5.03%345.9M | 4.26%340.19M | 4.26%340.19M |
-Accumulated depreciation | -12.86%-122.16M | -13.03%-119.62M | -12.99%-117.09M | -11.92%-113.38M | -11.92%-113.38M | -10.05%-108.24M | -10.07%-105.83M | -9.13%-103.62M | -9.22%-101.3M | -9.22%-101.3M |
Non current prepaid assets | ---- | ---- | ---- | 11.11%10K | 11.11%10K | ---- | ---- | ---- | --9K | --9K |
Goodwill and other intangible assets | 1.35%15.34M | 0.43%15.34M | 2.17%16.12M | 1.80%16.07M | 1.80%16.07M | -6.12%15.14M | -8.42%15.28M | -6.94%15.78M | -6.88%15.79M | -6.88%15.79M |
-Goodwill | 10.60%5.08M | 10.60%5.08M | 25.46%5.76M | 24.57%5.73M | 24.57%5.73M | 4.48%4.6M | 4.48%4.6M | 4.39%4.59M | 4.59%4.6M | 4.59%4.6M |
-Other intangible assets | -2.68%10.26M | -3.95%10.26M | -7.38%10.36M | -7.56%10.34M | -7.56%10.34M | -10.10%10.54M | -13.04%10.68M | -10.90%11.19M | -10.90%11.19M | -10.90%11.19M |
Regulatory assets | 38.50%3.23M | 46.70%3.27M | 32.74%2.77M | 14.73%2.34M | 14.73%2.34M | 18.53%2.34M | 33.00%2.23M | 23.00%2.09M | 18.72%2.04M | 18.72%2.04M |
Other non current assets | 18.31%1.01M | 47.85%1.96M | -78.70%840K | -75.37%806K | -75.37%806K | -63.34%852K | -31.42%1.33M | 125.96%3.94M | 104.63%3.27M | 104.63%3.27M |
Total non current assets | 12.72%302.18M | 10.40%294.05M | 5.87%279.59M | 5.81%275.09M | 5.81%275.09M | 4.37%268.07M | 4.79%266.35M | 3.65%264.08M | 2.43%259.99M | 2.43%259.99M |
Total assets | 10.04%325.19M | 4.90%305.97M | 3.50%297.43M | 3.75%294.07M | 3.75%294.07M | 5.19%295.52M | 5.88%291.67M | 3.84%287.37M | 6.51%283.45M | 6.51%283.45M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 11.54%4.45M | -0.80%3.96M | 95.92%3.98M | 95.33%3.98M | 95.33%3.98M | 3,277.12%3.99M | 3,256.30%3.99M | 1,607.56%2.03M | 1,639.32%2.04M | 1,639.32%2.04M |
-Current debt | 0.00%3.83M | 0.00%3.83M | 99.95%3.83M | 99.64%3.83M | 99.64%3.83M | 95,725.00%3.83M | 54,657.14%3.83M | 23,862.50%1.92M | 27,328.57%1.92M | 27,328.57%1.92M |
-Current capital lease obligation | 302.63%612K | -19.88%129K | 28.70%148K | 23.48%142K | 23.48%142K | 33.33%152K | 43.75%161K | 3.60%115K | 4.55%115K | 4.55%115K |
Payables | 104.29%6.09M | 43.80%3.83M | 0.72%3.35M | 71.88%3.91M | 71.88%3.91M | 18.62%2.98M | 3.54%2.66M | 85.05%3.33M | -12.82%2.27M | -12.82%2.27M |
-accounts payable | 754.43%4.05M | 72.50%1.4M | 12.95%602K | 299.25%2.12M | 299.25%2.12M | 143.08%474K | -5.92%811K | -20.92%533K | -46.47%531K | -46.47%531K |
-Total tax payable | -23.79%1.49M | 44.76%1.88M | 0.31%2.25M | 3.95%1.24M | 3.95%1.24M | 10.43%1.96M | 11.61%1.3M | 285.91%2.25M | 8.77%1.19M | 8.77%1.19M |
-Dividends payable | -0.18%547K | -0.73%547K | -9.45%498K | -0.55%547K | -0.55%547K | 0.74%548K | 1.29%551K | 1.29%550K | 5.97%550K | 5.97%550K |
Current accrued expenses | 15.59%6.18M | 30.03%4.75M | 43.08%6.24M | 24.39%5.06M | 24.39%5.06M | 23.80%5.34M | 11.75%3.65M | -2.33%4.36M | 39.70%4.07M | 39.70%4.07M |
Current provisions | 0.00%697K | 0.00%697K | 0.00%697K | 0.00%697K | 0.00%697K | 0.00%697K | 0.00%697K | 0.00%697K | 0.00%697K | 0.00%697K |
Current deferred liabilities | -21.45%2.35M | -18.57%2.62M | -25.57%2.86M | -0.66%3.3M | -0.66%3.3M | 6.48%2.99M | 17.69%3.21M | 44.44%3.85M | -11.97%3.32M | -11.97%3.32M |
Current liabilities | 23.51%19.76M | 11.49%15.85M | 20.11%17.13M | 36.67%16.93M | 36.67%16.93M | 53.05%16M | 51.50%14.22M | 46.43%14.26M | 22.66%12.39M | 22.66%12.39M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.07%108.58M | -2.23%108.42M | -3.27%108.96M | -3.31%108.93M | -3.31%108.93M | -3.25%110.87M | -3.24%110.89M | -1.73%112.64M | -1.75%112.66M | -1.75%112.66M |
-Long term debt | -3.42%106.85M | -3.42%106.84M | -3.37%108.75M | -3.37%108.73M | -3.37%108.73M | -3.31%110.64M | -3.31%110.63M | -1.64%112.53M | -1.65%112.52M | -1.65%112.52M |
-Long term capital lease obligation | 648.48%1.73M | 499.62%1.58M | 100.93%215K | 46.32%199K | 46.32%199K | 40.00%231K | 36.08%264K | -51.80%107K | -45.82%136K | -45.82%136K |
Regulatory liabilities | -14.52%6.46M | -13.98%6.58M | -7.21%7.43M | -7.07%7.42M | -7.07%7.42M | -9.29%7.56M | -11.88%7.65M | -9.53%8M | -9.28%7.99M | -9.28%7.99M |
Non current deferred liabilities | 5.40%24.68M | 7.88%24.44M | 8.45%23.53M | 3.76%22.3M | 3.76%22.3M | 3.34%23.42M | 0.51%22.66M | -3.80%21.7M | -3.57%21.5M | -3.57%21.5M |
Other non current liabilities | 13.04%120.68M | 14.74%120.81M | 10.55%110.75M | 12.12%108.46M | 12.12%108.46M | 17.20%106.76M | 22.12%105.29M | 16.58%100.18M | 13.03%96.73M | 13.03%96.73M |
Total non current liabilities | 4.75%260.4M | 5.59%260.26M | 3.36%250.66M | 3.45%247.11M | 3.45%247.11M | 5.04%248.6M | 6.22%246.49M | 4.55%242.52M | 3.25%238.87M | 3.25%238.87M |
Total liabilities | 5.88%280.15M | 5.91%276.11M | 4.29%267.79M | 5.09%264.05M | 5.09%264.05M | 7.07%264.59M | 7.98%260.71M | 6.24%256.78M | 4.07%251.26M | 4.07%251.26M |
Shareholders'equity | ||||||||||
Share capital | 4.82%239K | 0.44%228K | 0.44%228K | 0.44%228K | 0.44%228K | 0.44%228K | 0.00%227K | 0.44%227K | 5.09%227K | 5.09%227K |
-common stock | 4.82%239K | 0.44%228K | 0.44%228K | 0.44%228K | 0.44%228K | 0.44%228K | 0.00%227K | 0.44%227K | 5.09%227K | 5.09%227K |
Additional paid-in capital | 45.92%44.8M | -3.59%29.64M | -3.14%29.41M | -6.75%29.8M | -6.75%29.8M | -8.61%30.7M | -9.11%30.74M | -12.76%30.37M | 30.69%31.96M | 30.69%31.96M |
Retained earnings | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Less: Treasury stock | 0.00%2K | 100.00%2K | 100.00%2K | 100.00%2K | 100.00%2K | 100.00%2K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
Total stockholders'equity | 45.62%45.03M | -3.56%29.86M | -3.11%29.64M | -6.71%30.03M | -6.71%30.03M | -8.55%30.93M | -9.05%30.96M | -12.68%30.59M | 30.46%32.19M | 30.46%32.19M |
Total equity | 45.62%45.03M | -3.56%29.86M | -3.11%29.64M | -6.71%30.03M | -6.71%30.03M | -8.55%30.93M | -9.05%30.96M | -12.68%30.59M | 30.46%32.19M | 30.46%32.19M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |
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.
No Data