(Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q3)Dec 31, 2022 | (FY)Aug 31, 2022 | (Q4)Aug 31, 2022 | (Q3)May 31, 2022 | (Q2)Feb 28, 2022 | (Q1)Nov 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 6.40%4.37M | 37.05%5.22M | --6.93M | 139.97%2.69M | --4.1M | -62.97%1.12M | -62.97%1.12M | --2.33M | --3.81M | --4.77M |
-Cash and cash equivalents | 6.40%4.37M | 37.96%5.22M | --6.93M | 139.97%2.69M | --4.1M | -62.97%1.12M | -62.97%1.12M | --2.33M | --3.79M | --4.74M |
-Accounts receivable | 18.43%1.02M | 33,913.16%1.55M | --1.05M | 164.02%1.05M | --861.68K | --396.02K | --396.02K | --89.49K | --4.55K | --48.35K |
-Accrued interest receivable | --46.11K | --61.42K | --17.55K | --5.67K | ---- | --0 | --0 | ---- | ---- | ---- |
-Other receivables | 0.00%10.2K | --10.2K | --10.2K | -65.25%10.2K | --10.2K | --29.37K | --29.37K | --29.37K | ---- | ---- |
Holding assets for sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --54.1K | ---- |
Total current assets | -5.78%6.88M | 68.76%8.68M | --10M | -35.42%5.78M | --7.31M | 175.84%8.95M | 175.84%8.95M | --4.22M | --5.14M | --5.65M |
Non current assets | ||||||||||
-Accumulated depreciation | -163.72%-133.26K | -49.16%-105.68K | ---85.89K | -113.97%-68.96K | ---50.53K | -21,386.00%-32.23K | -21,386.00%-32.23K | ---110.05K | ---70.85K | ---33.74K |
-Long term equity investment | -60.89%121.86K | 4.65%162.5K | --202.1K | 178.62%252.53K | --311.56K | --90.64K | --90.64K | --123.3K | --155.28K | --186.57K |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.07M | --2M | --2.71M |
-Other intangible assets | 152.53%3.88M | 370.69%3.19M | --5.06M | -71.77%1.86M | --1.54M | 1,816.93%6.58M | 1,816.93%6.58M | --878.68K | --677.11K | --185.98K |
Regulatory assets | -18.64%974.49K | 1,867.61%1.51M | --990.38K | 93.30%966.16K | --1.2M | 130.40%499.81K | 130.40%499.81K | --196.49K | --76.8K | --86.41K |
Non current deferred assets | ---- | ---- | ---- | --33.42K | --79.1K | ---- | ---- | ---- | ---- | ---- |
Total assets | -98.17%2.12K | 40.89%80.68K | --134.91K | 62.51%105.17K | --115.65K | --64.72K | --64.72K | --69.04K | --57.27K | --27.99K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -27.20%203.07K | 12.53%232.13K | --260.56K | 23.30%276.76K | --278.95K | --224.47K | --224.47K | --244.63K | --206.27K | --202.76K |
-Current debt | ---- | ---- | ---- | ---- | --11.57K | --97.92K | --97.92K | --121.42K | --86.65K | --86.65K |
-Current capital lease obligation | -24.05%203.07K | 94.04%232.13K | --260.56K | 118.69%276.76K | --267.38K | --126.55K | --126.55K | --123.21K | --119.63K | --116.12K |
-accounts payable | 8.26%1.24M | --1.47M | --1.27M | 59.75%919.01K | --1.14M | 160.74%575.26K | 160.74%575.26K | --437.11K | ---- | --235.36K |
-Total tax payable | -6.79%319.77K | 84.48%336.26K | --313.61K | 283.05%347.18K | --343.07K | --90.64K | --90.64K | --123.3K | --182.28K | --186.57K |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --86.27K |
Current deferred liabilities | 251.35%478.87K | 23.97%434.63K | --383.75K | -16.99%347.84K | --136.29K | --419.05K | --419.05K | --357.79K | --350.58K | ---- |
Current liabilities | 23.02%1.93M | 146.85%2.15M | --1.93M | 24.49%1.55M | --1.57M | 20.33%1.25M | 20.33%1.25M | --1.07M | --869.96K | --900.4K |
Non current liabilities | ||||||||||
-Long term debt | -60.89%121.86K | 4.65%162.5K | --202.1K | 178.62%252.53K | --311.56K | --90.64K | --90.64K | --123.3K | --155.28K | --186.57K |
Non current accrued expenses | -7.43%499.88K | 23.74%466.11K | --493.77K | 47.72%520.62K | --539.99K | 13,731.59%352.43K | 13,731.59%352.43K | --352K | --376.69K | --446.14K |
Regulatory liabilities | -577.18%-167.41K | ---281.68K | ---358.61K | -5,884.08%-351.8K | ---24.72K | ---5.88K | ---5.88K | ---- | ---- | ---- |
Total non current liabilities | 17.67%2.25M | 136.04%2.48M | --2.24M | 41.99%1.9M | --1.91M | 29.07%1.34M | 29.07%1.34M | --1.19M | --1.05M | --1.09M |
Shareholders'equity | ||||||||||
Share capital | 30.03%22.27M | 115.05%22.07M | --19.98M | 47.02%17.25M | --17.13M | 309.92%11.73M | 309.92%11.73M | --11.56M | --10.26M | --10.93M |
-common stock | 30.03%22.27M | 115.05%22.07M | --19.98M | 47.02%17.25M | --17.13M | 309.92%11.73M | 309.92%11.73M | --11.56M | --10.26M | --10.93M |
Retained earnings | ---- | ---- | ---- | --0 | --0 | --5.67M | --5.67M | ---- | ---- | ---- |
Gains losses not affecting retained earnings | --3.32K | ---2.42K | --562 | ---- | ---- | ---- | ---- | ---- | ---- | --250K |
Other equity interest | -2.35%884.93K | 150.30%991.64K | --958.86K | 220.79%1.21M | --906.23K | 7,992.94%376K | 7,992.94%376K | --593.08K | --396.18K | --465.32K |
Total equity | -6.84%7.38M | 21.55%9.15M | --10.49M | -31.15%6.4M | --7.93M | 183.26%9.3M | 183.26%9.3M | --6.64M | --7.53M | --8.81M |
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.