(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 | ||||||||||
Cash, cash equivalents and short term investments | -96.66%1.43M | 11,372.00%14.34M | 11,372.00%14.34M | 54.89%32.75M | 367.60%43.06M | 1,764.70%42.89M | -82.61%125K | -82.61%125K | -3.80%21.14M | -71.70%9.21M |
-Cash and cash equivalents | -96.66%1.43M | 11,372.00%14.34M | 11,372.00%14.34M | 54.89%32.75M | 367.60%43.06M | 1,764.70%42.89M | -82.61%125K | -82.61%125K | -3.80%21.14M | -71.70%9.21M |
-Accounts receivable | -18.02%51.15M | -27.54%42.95M | -27.54%42.95M | 3.96%34.7M | -43.05%36.2M | 15.01%62.4M | 53.81%59.27M | 53.81%59.27M | 62.02%33.38M | 218.99%63.57M |
-Due from related parties current | ---- | -65.68%3.8M | -65.68%3.8M | -45.77%5.66M | -33.49%2.91M | ---- | 297.28%11.08M | 297.28%11.08M | 534.06%10.44M | 98.19%4.38M |
Total current assets | -47.06%58.45M | -31.74%76.15M | -31.74%76.15M | 3.07%86.11M | -5.46%93.31M | 70.51%110.41M | 119.93%111.55M | 119.93%111.55M | 76.39%83.54M | 57.53%98.69M |
Non current assets | ||||||||||
-Accumulated depreciation | -15.72%-937.97M | -16.17%-904.11M | -16.17%-904.11M | -16.15%-871.27M | -16.65%-841.34M | -17.21%-810.54M | -17.55%-778.29M | -17.55%-778.29M | -18.10%-750.11M | -15.68%-721.26M |
-Long term equity investment | -49.33%302K | -97.20%332K | -97.20%332K | -28.65%406K | 153.37%527K | 119.93%596K | 664.56%11.84M | 664.56%11.84M | 22.63%569K | -62.45%208K |
-Including:Held to maturity investments | -47.46%1.23M | -85.81%4.03M | -85.81%4.03M | -79.59%1.88M | -82.33%2.92M | --2.34M | 432.41%28.42M | 432.41%28.42M | --9.19M | 8,162.50%16.53M |
Financial assets | --0 | -76.51%570K | -76.51%570K | 50.93%2.1M | --2.04M | --0 | --2.43M | --2.43M | --1.39M | ---- |
Non current note receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Regulatory assets | -18.02%51.15M | -33.77%52.59M | -33.77%52.59M | -7.08%46.48M | -40.30%41.19M | 2.25%62.4M | 86.47%79.41M | 86.47%79.41M | 110.83%50.02M | 202.80%68.99M |
Total assets | ---- | -16.67%2.4M | -16.67%2.4M | 57.30%3.08M | 3.77%1.96M | ---- | 65.46%2.88M | 65.46%2.88M | -3.87%1.96M | 113.36%1.88M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 123.84%1.11M | 122.77%1.13M | 122.77%1.13M | 102.30%1.14M | -19.00%486K | -21.80%495K | -17.08%505K | -17.08%505K | -1.22%565K | 9.09%600K |
-Current capital lease obligation | 123.84%1.11M | 122.77%1.13M | 122.77%1.13M | 102.30%1.14M | -19.00%486K | -21.80%495K | -17.08%505K | -17.08%505K | -1.22%565K | 9.09%600K |
-Total tax payable | 14.56%164.57M | 18.74%165.39M | 18.74%165.39M | 18.17%139.1M | 47.99%148.57M | 40.45%143.65M | 21.96%139.29M | 21.96%139.29M | 4.22%117.72M | -13.28%100.39M |
Current provisions | 189.70%5.37M | 99.36%4.36M | 99.36%4.36M | 271.50%5.02M | 205.15%3.38M | 38.77%1.85M | -8.72%2.19M | -8.72%2.19M | -25.48%1.35M | 35.04%1.11M |
Current liabilities | -10.58%99.28M | 4.40%91.24M | 4.40%91.24M | -7.46%107.17M | -33.05%77.82M | -11.30%111.03M | 14.14%87.39M | 14.14%87.39M | 27.68%115.8M | 83.34%116.25M |
Non current liabilities | ||||||||||
-Long term debt | -49.33%302K | -38.86%332K | -38.86%332K | -28.65%406K | 153.37%527K | 119.93%596K | 36.09%543K | 36.09%543K | 22.63%569K | -62.45%208K |
Non current accrued expenses | 15.03%1.22B | 16.71%1.18B | 16.71%1.18B | 14.14%1.13B | 15.22%1.08B | 18.74%1.06B | 18.98%1.01B | 18.98%1.01B | 22.30%993.69M | 22.38%936.68M |
Derivative product liabilities | -79.50%599K | ---- | ---- | ---- | ---- | --2.92M | ---- | ---- | ---- | ---- |
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | 882.61%11.3M | 882.61%11.3M | ---- | ---- |
Regulatory liabilities | ---- | 47.56%-516K | 47.56%-516K | 29.12%-745K | 15.72%-745K | ---- | -59.48%-984K | -59.48%-984K | -74.30%-1.05M | -46.60%-884K |
Total non current liabilities | 3.60%263.85M | 13.21%256.63M | 13.21%256.63M | 5.46%246.27M | 4.50%226.39M | 11.97%254.68M | 18.82%226.68M | 18.82%226.68M | 14.66%233.52M | 20.91%216.64M |
Shareholders'equity | ||||||||||
Share capital | 1.25%1.18B | 1.10%1.18B | 1.10%1.18B | 0.92%1.17B | 0.35%1.16B | 1.05%1.16B | 1.58%1.16B | 1.58%1.16B | 1.58%1.16B | 1.64%1.16B |
-common stock | 1.25%1.18B | 1.10%1.18B | 1.10%1.18B | 0.92%1.17B | 0.35%1.16B | 1.05%1.16B | 1.58%1.16B | 1.58%1.16B | 1.58%1.16B | 1.64%1.16B |
Additional paid-in capital | 19.18%-11.78M | 22.32%-12.01M | 22.32%-12.01M | 22.34%-13.5M | 31.64%-12.85M | 19.91%-14.57M | 10.88%-15.46M | 10.88%-15.46M | 4.88%-17.38M | -8.74%-18.79M |
Total equity | 9.19%1.28B | 11.72%1.26B | 11.72%1.26B | 13.33%1.22B | 13.45%1.17B | 21.44%1.17B | 23.49%1.13B | 23.49%1.13B | 23.66%1.08B | 22.90%1.04B |
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.