(Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (Q3)Mar 31, 2022 | (Q2)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 20.32%7.57M | 131.25%17.07M | 131.25%17.07M | 62.09%10.53M | 92.33%9.46M | -46.52%6.29M | -52.09%7.38M | -52.09%7.38M | -51.25%6.5M | -31.39%4.92M |
-Cash and cash equivalents | 20.32%7.57M | 131.25%17.07M | 131.25%17.07M | 62.09%10.53M | 92.33%9.46M | -46.52%6.29M | -52.09%7.38M | -52.09%7.38M | -51.16%6.5M | -31.18%4.92M |
-Accounts receivable | 10.30%39.28M | 1.70%32.44M | 1.70%32.44M | 32.10%35.75M | 45.80%37.97M | 80.85%35.62M | 65.46%31.9M | 65.46%31.9M | 58.17%27.07M | 25.56%26.04M |
-Other receivables | --10.5M | 21.35%10.35M | 21.35%10.35M | ---- | ---- | ---- | --8.53M | --8.53M | ---- | ---- |
Total current assets | 1.29%87.37M | 9.59%87.74M | 9.59%87.74M | 33.14%87.06M | 52.16%90.24M | 46.33%86.26M | 41.73%80.06M | 41.73%80.06M | 27.66%65.39M | 27.64%59.31M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -45.14%-18.48M | -45.14%-18.48M | ---- | ---- | ---- | ---12.73M | ---12.73M | ---- | ---- |
-Long term equity investment | 2.52%71.31M | 9.20%66.72M | 9.20%66.72M | 67.99%70.16M | 72.37%71.79M | 226.72%69.56M | 174.49%61.1M | 174.49%61.1M | 100.68%41.76M | 103.98%41.65M |
Non current note receivables | 1.11%6.63M | -8.11%6.33M | -8.11%6.33M | 1,319.39%6.08M | 2,227.21%6.33M | 4,454.86%6.56M | 8,964.47%6.89M | 8,964.47%6.89M | -23.57%428K | -55.48%272K |
-Goodwill | -7.11%81.46M | -4.61%81.71M | -4.61%81.71M | -2.19%83.91M | -2.35%85.25M | 39.37%87.69M | 35.25%85.67M | 35.25%85.67M | 32.56%85.79M | 60.65%87.3M |
-Other intangible assets | 31.46%7.42M | 43.35%7.21M | 43.35%7.21M | 48.84%6.78M | 47.40%6.23M | 23.03%5.65M | 14.17%5.03M | 14.17%5.03M | -13.05%4.56M | -27.66%4.23M |
Regulatory assets | 4.52%52.45M | 0.63%48.57M | 0.63%48.57M | 26.98%51.01M | 37.60%51.83M | 53.17%50.18M | 62.40%48.27M | 62.40%48.27M | 46.99%40.17M | 25.89%37.67M |
Total assets | -78.94%230K | -12.73%857K | -12.73%857K | --440K | 397.25%905K | --1.09M | --982K | --982K | ---- | --182K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -9.82%1.99M | -43.37%1.96M | -43.37%1.96M | -6.05%1.99M | 1.36%2.24M | -52.41%2.21M | -24.94%3.46M | -24.94%3.46M | -52.40%2.11M | -74.89%2.21M |
-Current debt | -33.92%226K | -84.45%243K | -84.45%243K | -36.24%234K | -36.23%301K | -88.59%342K | -47.46%1.56M | -47.46%1.56M | -87.65%367K | -93.66%472K |
-Current capital lease obligation | -5.41%1.77M | -9.54%1.72M | -9.54%1.72M | 0.29%1.75M | 11.57%1.94M | 13.56%1.87M | 16.01%1.9M | 16.01%1.9M | 18.84%1.75M | 28.36%1.74M |
-accounts payable | 37.12%14.13M | 3.75%13.55M | 3.75%13.55M | 19.76%12.61M | 98.12%13.3M | 50.50%10.3M | 143.80%13.06M | 143.80%13.06M | 48.21%10.53M | 40.73%6.71M |
-Total tax payable | 2.01%75.14M | 7.37%70.64M | 7.37%70.64M | 58.36%74.28M | 53.09%76M | 162.40%73.66M | 125.55%65.79M | 125.55%65.79M | 68.75%46.9M | 108.40%49.64M |
-Other payable | 13.69%191K | 8.28%170K | 8.28%170K | 4.27%171K | -1.19%166K | -2.33%168K | -21.50%157K | -21.50%157K | -67.40%164K | -65.29%168K |
Current accrued expenses | -64.79%4.82M | 140.95%4.85M | 140.95%4.85M | 27.27%12.98M | 48.95%11.93M | 45.41%13.69M | -80.10%2.01M | -80.10%2.01M | -7.55%10.2M | 7.04%8.01M |
Current provisions | -18.90%133K | -7.55%147K | -7.55%147K | -48.90%163K | -45.67%163K | -63.88%164K | -75.31%159K | -75.31%159K | -63.42%319K | 47.78%300K |
Current deferred liabilities | 77.07%10.1M | 25.83%7.81M | 25.83%7.81M | 32.76%5.14M | 35.13%5.65M | 80.35%5.7M | 89.06%6.21M | 89.06%6.21M | 38.02%3.87M | -3.39%4.18M |
Current liabilities | 8.73%41.67M | 1.16%43.95M | 1.16%43.95M | 5.29%37.76M | 41.54%39.8M | 29.37%38.32M | 52.23%43.44M | 52.23%43.44M | 11.06%35.87M | 8.17%28.12M |
Non current liabilities | ||||||||||
-Long term debt | 4.94%16.07M | 0.80%15.15M | 0.80%15.15M | 44.61%15.36M | 40.09%15.67M | 68.27%15.31M | 61.27%15.03M | 61.27%15.03M | 48.29%10.62M | 68.94%11.18M |
Non current accrued expenses | 25.10%40.56M | 17.29%37.11M | 17.29%37.11M | 83.32%36.27M | 84.32%34.9M | 107.95%32.43M | 100.90%31.64M | 100.90%31.64M | 22.72%19.79M | 25.95%18.94M |
Long term provisions | 1.83%55.24M | 11.94%51.57M | 11.94%51.57M | 75.97%54.8M | 84.21%56.13M | 345.00%54.25M | 256.02%46.07M | 256.02%46.07M | 128.18%31.14M | 120.78%30.47M |
Regulatory liabilities | -6.04%-316K | -53.57%-301K | -53.57%-301K | -37.29%-243K | -25.49%-256K | -36.07%-298K | 10.91%-196K | 10.91%-196K | 26.86%-177K | -187.32%-204K |
Total non current liabilities | 4.31%116.81M | 4.90%114.59M | 4.90%114.59M | 35.36%112.04M | 48.92%115.8M | 94.10%111.98M | 89.29%109.24M | 89.29%109.24M | 37.75%82.77M | 56.10%77.76M |
Shareholders'equity | ||||||||||
Share capital | -0.22%129.74M | -0.22%129.74M | -0.22%129.74M | 1.32%130.03M | 1.32%130.03M | 8.33%130.03M | 8.55%130.03M | 8.55%130.03M | 13.46%128.34M | 18.01%128.34M |
-common stock | -0.22%129.74M | -0.22%129.74M | -0.22%129.74M | 1.32%130.03M | 1.32%130.03M | 8.33%130.03M | 8.55%130.03M | 8.55%130.03M | 13.46%128.34M | 18.01%128.34M |
Gains losses not affecting retained earnings | -21.58%5.31M | 185.66%4.16M | 185.66%4.16M | 1,436.19%4.98M | 669.17%5.54M | 424.50%6.77M | 262.44%1.46M | 262.44%1.46M | -139.94%-373K | -50.31%720K |
Total equity | 1.46%217.47M | 4.21%214.32M | 4.21%214.32M | 24.27%214.74M | 30.44%218.14M | 54.18%214.35M | 50.01%205.66M | 50.01%205.66M | 28.60%172.81M | 40.77%167.23M |
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.