(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 | ||||||||||
-Accounts receivable | -18.70%12.76M | -30.28%13.45M | -30.28%13.45M | -10.95%16.21M | -53.13%11.89M | -28.68%15.7M | 70.31%19.29M | 70.31%19.29M | 61.98%18.2M | 159.00%25.37M |
-Due from related parties current | -25.14%3.43M | 161.35%4.11M | 161.35%4.11M | 68.03%3.62M | 53.55%3.29M | 35.99%4.59M | -65.60%1.57M | -65.60%1.57M | 128.77%2.16M | 199.16%2.14M |
Total current assets | -18.16%28.68M | -7.24%33.05M | -7.24%33.05M | 19.67%37.2M | 2.75%37.7M | 7.87%35.05M | 50.98%35.63M | 50.98%35.63M | 86.64%31.08M | 155.04%36.69M |
Non current assets | ||||||||||
-Accumulated depreciation | -14.55%-367.31M | -15.32%-356.37M | -15.32%-356.37M | -15.62%-343.56M | -16.01%-331.73M | -16.50%-320.65M | -16.14%-309.03M | -16.14%-309.03M | -12.81%-297.15M | -11.88%-285.96M |
-Long term equity investment | 70.36%54.98M | 74.54%50.98M | 74.54%50.98M | 10.55%42.81M | 75.81%46.47M | 22.00%32.28M | 10.12%29.21M | 10.12%29.21M | 47.86%38.73M | 2.16%26.43M |
-Including:Held to maturity investments | --0 | -89.02%206K | -89.02%206K | --615K | --2.32M | --3.76M | --1.88M | --1.88M | ---- | ---- |
Non current note receivables | -6.74%17.87M | -6.42%18.43M | -6.42%18.43M | -18.00%14.31M | -31.78%16.02M | -29.95%19.16M | -7.99%19.69M | -7.99%19.69M | --17.45M | --23.48M |
Regulatory assets | -20.60%17.47M | -15.04%19.11M | -15.04%19.11M | 10.41%23.59M | -32.63%19.39M | -16.49%22M | 33.03%22.5M | 33.03%22.5M | 63.40%21.36M | 149.85%28.78M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -33.96%420K | -5.00%304K | -5.00%304K | 53.94%488K | -97.80%577K | -98.61%636K | -99.40%320K | -99.40%320K | -99.21%317K | -45.82%26.26M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -46.15%25.95M |
-Current capital lease obligation | -33.96%420K | -5.00%304K | -5.00%304K | 53.94%488K | 86.13%577K | 127.14%636K | 1.27%320K | 1.27%320K | 84.30%317K | 11.91%310K |
-accounts payable | -28.31%21.96M | -24.73%20.55M | -24.73%20.55M | 16.26%28.72M | -13.25%19.24M | 33.61%30.63M | 63.71%27.3M | 63.71%27.3M | 86.39%24.7M | 135.52%22.18M |
-Total tax payable | 11.41%139.17M | 23.86%142.96M | 23.86%142.96M | -2.97%116.78M | 25.92%135.96M | -0.02%124.92M | -15.09%115.42M | -15.09%115.42M | 14.20%120.36M | 2.01%107.97M |
-Due to related parties current | -28.29%3.3M | 32.29%4.63M | 32.29%4.63M | 8.44%2.89M | 16.15%2.91M | 76.81%4.61M | 52.73%3.5M | 52.73%3.5M | -10.57%2.67M | 33.12%2.51M |
Current accrued expenses | 9.31%11.97M | -7.82%6.19M | -7.82%6.19M | 21.83%13.02M | -8.12%9.42M | 26.45%10.95M | 17.69%6.71M | 17.69%6.71M | 96.04%10.69M | 98.53%10.26M |
Current provisions | -6.63%3.59M | -6.63%3.59M | -6.63%3.59M | 75.47%3.85M | 75.47%3.85M | 75.47%3.85M | 75.47%3.85M | 75.47%3.85M | 175.50%2.19M | 175.50%2.19M |
Current deferred liabilities | -16.67%315K | -49.87%378K | -49.87%378K | -50.38%388K | -61.72%271K | -56.00%378K | 20.06%754K | 20.06%754K | 44.81%782K | 86.81%708K |
Current liabilities | -17.44%42.15M | -16.00%35.64M | -16.00%35.64M | 18.37%49.35M | -46.26%36.28M | -43.26%51.05M | -47.74%42.43M | -47.74%42.43M | -37.49%41.69M | -4.21%67.5M |
Non current liabilities | ||||||||||
-Long term debt | 277.18%3.64M | --3.82M | --3.82M | 2,366.27%2.05M | 401.18%847K | 404.71%964K | --0 | --0 | 151.52%83K | 322.50%169K |
Non current accrued expenses | 6.42%427.66M | 12.22%421.48M | 12.22%421.48M | 8.77%400.29M | 13.03%399.98M | 10.45%401.85M | 3.90%375.59M | 3.90%375.59M | 40.80%368.02M | 36.38%353.87M |
Long term provisions | 63.99%51.35M | 61.45%47.16M | 61.45%47.16M | 5.49%40.76M | 73.72%45.63M | 19.22%31.31M | 11.22%29.21M | 11.22%29.21M | 47.73%38.64M | 1.67%26.26M |
Total non current liabilities | 3.04%181.32M | 13.15%178.6M | 13.15%178.6M | 2.52%166.13M | -1.84%172.23M | -18.12%175.97M | -27.30%157.85M | -27.30%157.85M | -5.84%162.05M | -0.48%175.47M |
Shareholders'equity | ||||||||||
Share capital | 0.55%266.26M | 1.30%266.7M | 1.30%266.7M | 0.99%266.51M | 0.40%264.93M | 0.66%264.81M | 0.29%263.28M | 0.29%263.28M | 12.57%263.89M | 12.57%263.88M |
-common stock | 0.55%266.26M | 1.30%266.7M | 1.30%266.7M | 0.99%266.51M | 0.40%264.93M | 0.66%264.81M | 0.29%263.28M | 0.29%263.28M | 12.57%263.89M | 12.57%263.88M |
Additional paid-in capital | 13.58%20.92M | 7.09%19.53M | 7.09%19.53M | 7.67%18.51M | 16.39%19.35M | 10.65%18.42M | 9.99%18.24M | 9.99%18.24M | 4.48%17.19M | 1.63%16.62M |
Total equity | 3.98%474.21M | 9.76%472.96M | 9.76%472.96M | 8.46%451.79M | 9.58%453.69M | 7.64%456.06M | 6.01%430.91M | 6.01%430.91M | 49.82%416.55M | 51.19%414.04M |
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.