(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 | 203.40%18.01M | 440.88%13.73M | 127.47%16.41M | 1,591.07%7.76M | 1,591.07%7.76M | 114.48%5.94M | -93.74%2.54M | -82.91%7.21M | -96.06%459K | -96.06%459K |
-Cash and cash equivalents | 54.68%9.18M | 93.07%4.9M | 127.47%16.41M | 1,591.07%7.76M | 1,591.07%7.76M | 114.48%5.94M | -93.74%2.54M | -82.91%7.21M | -96.06%459K | -96.06%459K |
-Accounts receivable | 26.01%220.71M | 88.13%239.57M | 120.21%247.14M | 76.94%162.3M | 76.94%162.3M | 90.79%175.15M | 43.42%127.34M | 10.05%112.23M | 6.11%91.73M | 6.11%91.73M |
Total current assets | 37.95%849.59M | 135.35%878.22M | 170.15%863.81M | 143.32%668.69M | 143.32%668.69M | 141.17%615.86M | 29.19%373.16M | 2.01%319.76M | 2.72%274.82M | 2.72%274.82M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | ---- | 15.75%-16.22M | 15.75%-16.22M | ---- | ---- | ---- | ---19.25M | ---19.25M |
-Long term equity investment | 1.37%489.63M | 684.08%502.23M | 619.77%493.62M | 457.22%405.3M | 457.22%405.3M | 589.85%483.01M | -6.68%64.05M | 7.71%68.58M | 12.83%72.74M | 12.83%72.74M |
Non current note receivables | -11.93%2.02M | -18.57%2.28M | -15.75%2.47M | -59.66%1.29M | -59.66%1.29M | -4.49%2.29M | 6.11%2.8M | 2.52%2.93M | -6.99%3.2M | -6.99%3.2M |
-Goodwill | 72.08%466.02M | 493.43%470.49M | 495.42%476.07M | 229.51%265.65M | 229.51%265.65M | 248.86%270.82M | 1.22%79.28M | 1.04%79.96M | 3.45%80.62M | 3.45%80.62M |
Regulatory assets | 31.78%232.05M | 87.68%242.51M | 121.65%252.55M | 76.70%164.95M | 76.70%164.95M | 89.31%176.09M | 46.32%129.22M | 12.78%113.94M | 5.83%93.35M | 5.83%93.35M |
Non current deferred assets | 66.42%-401K | 44.95%-714K | -40.80%-956K | -89.20%-1.23M | -89.20%-1.23M | -53.68%-1.19M | -66.02%-1.3M | 25.81%-679K | 33.06%-648K | 33.06%-648K |
Total assets | --1.39M | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 139.15%347.48M | 177.09%392.41M | 258.74%407.34M | 75.61%165.29M | 75.61%165.29M | 95.48%145.3M | 20.82%141.62M | -23.80%113.55M | -16.56%94.13M | -16.56%94.13M |
-Current debt | 174.07%311.92M | 192.71%356.73M | 297.89%372.72M | 79.54%133.94M | 79.54%133.94M | 79.30%113.81M | 19.25%121.87M | -29.31%93.67M | -20.28%74.6M | -20.28%74.6M |
-Current capital lease obligation | 12.93%35.56M | 80.71%35.68M | 74.19%34.62M | 60.58%31.35M | 60.58%31.35M | 190.16%31.49M | 31.50%19.75M | 20.51%19.87M | 1.53%19.52M | 1.53%19.52M |
-accounts payable | 35.38%162.54M | 157.18%155.97M | 157.60%146.47M | 132.15%113.7M | 132.15%113.7M | 160.58%120.06M | 29.58%60.65M | 24.14%56.86M | 18.22%48.98M | 18.22%48.98M |
-Total tax payable | 2.12%495.01M | 673.63%505.44M | 620.05%498.81M | 456.03%408.44M | 456.03%408.44M | 580.73%484.75M | -5.33%65.33M | 8.43%69.28M | 13.05%73.46M | 13.05%73.46M |
-Dividends payable | 18.75%2.01M | 27.73%2.25M | 32.94%2.25M | 38.51%2.28M | 38.51%2.28M | 26.40%1.7M | 37.36%1.76M | 32.57%1.69M | 18.38%1.65M | 18.38%1.65M |
Current liabilities | 84.79%512.25M | 164.83%556.36M | 225.31%579.8M | 99.03%292.45M | 99.03%292.45M | 126.07%277.21M | 24.56%210.08M | -9.71%178.23M | -5.59%146.94M | -5.59%146.94M |
Non current liabilities | ||||||||||
-Long term debt | 4.23%133.13M | 112.55%136.15M | 86.54%127.93M | 70.55%124.05M | 70.55%124.05M | 82.43%127.73M | -6.68%64.05M | 7.71%68.58M | 12.83%72.74M | 12.83%72.74M |
Non current accrued expenses | 13.40%190.28M | 128.18%193.86M | 106.15%184.58M | 78.55%168.61M | 78.55%168.61M | 98.43%167.8M | -3.16%84.96M | 5.84%89.54M | 7.20%94.43M | 7.20%94.43M |
Long term provisions | 0.35%356.5M | --366.08M | --365.69M | --281.25M | --281.25M | --355.28M | ---- | ---- | ---- | ---- |
Regulatory liabilities | 3.36%-3.42M | -14.48%-3.5M | -5.51%-3.26M | -7.13%-3.43M | -7.13%-3.43M | 3.22%-3.54M | 21.19%-3.06M | 20.01%-3.09M | 0.68%-3.2M | 0.68%-3.2M |
Total non current liabilities | 32.19%1.01B | 285.53%1.06B | 335.79%1.08B | 218.01%700.89M | 218.01%700.89M | 293.10%761.96M | 15.88%275.42M | -5.27%247.51M | -0.10%220.4M | -0.10%220.4M |
Shareholders'equity | ||||||||||
Share capital | 74.11%170.99M | 77.17%173.99M | 79.18%175.97M | 79.71%175.65M | 79.71%175.65M | 18.40%98.21M | 20.80%98.21M | 25.27%98.21M | -0.97%97.74M | -0.97%97.74M |
-common stock | 74.11%170.99M | 77.17%173.99M | 79.18%175.97M | 79.71%175.65M | 79.71%175.65M | 18.40%98.21M | 20.80%98.21M | 25.27%98.21M | -0.97%97.74M | -0.97%97.74M |
Additional paid-in capital | -11.35%94.64M | -5.15%100.8M | 0.32%106M | 0.59%106.54M | 0.59%106.54M | 35.21%106.76M | 37.74%106.28M | 42.57%105.66M | -0.16%105.91M | -0.16%105.91M |
Gains losses not affecting retained earnings | -14.33%-15.54M | -12.13%-14.56M | 0.87%-13.13M | -0.35%-13.57M | -0.35%-13.57M | -182.17%-13.59M | -159.29%-12.98M | -146.26%-13.25M | 0.97%-13.52M | 0.97%-13.52M |
Total equity | 41.41%1.51B | 181.29%1.55B | 207.36%1.53B | 142.26%1.11B | 142.26%1.11B | 150.43%1.07B | 18.35%550.47M | 3.59%499.13M | 4.87%460.22M | 4.87%460.22M |
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.