(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -49.96%25.79M | -49.96%25.79M | -44.02%31.25M | -40.55%37.63M | -37.35%44.16M | 298.41%51.54M | 298.41%51.54M | 297.79%55.83M | 452.88%63.29M | 901.00%70.49M |
-Cash and cash equivalents | -49.96%25.79M | -49.96%25.79M | -44.02%31.25M | -40.55%37.63M | -37.35%44.16M | 298.41%51.54M | 298.41%51.54M | 297.79%55.83M | 452.88%63.29M | 901.00%70.49M |
-Accounts receivable | 156.99%1.85M | 156.99%1.85M | 58.12%1.05M | 70.06%975.98K | 72.28%738.22K | 123.57%720.33K | 123.57%720.33K | -3.22%661.57K | 46.10%573.89K | -31.35%428.5K |
-Other receivables | 147.66%688.59K | 147.66%688.59K | 131.02%582.85K | 21.66%295.1K | -44.80%279.81K | -48.04%278.04K | -48.04%278.04K | -53.53%252.29K | -50.25%242.56K | 30.38%506.9K |
Total current assets | -46.06%29.78M | -46.06%29.78M | -42.55%34.6M | -38.93%40.9M | -34.80%47.95M | 251.01%55.22M | 251.01%55.22M | 261.44%60.22M | 377.39%66.97M | 662.06%73.54M |
Non current assets | ||||||||||
-Accumulated depreciation | -10.00%-3.06M | -10.00%-3.06M | -14.50%-3.04M | -16.44%-2.96M | 22.12%-2.88M | 22.17%-2.78M | 22.17%-2.78M | 22.74%-2.66M | 22.42%-2.54M | -17.50%-3.69M |
-Long term equity investment | 48.40%12.78M | 48.40%12.78M | 46.15%12.36M | 33.48%12.08M | 32.99%12.24M | 4.51%8.61M | 4.51%8.61M | -6.09%8.45M | -22.33%9.05M | 65.65%9.2M |
Regulatory assets | 77.21%2.5M | 77.21%2.5M | -8.97%1.69M | 25.32%1.64M | 20.22%1.41M | 30.48%1.41M | 30.48%1.41M | 92.62%1.86M | 90.96%1.31M | 41.40%1.17M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -84.75%17.63K |
Total assets | -3.53%518.56K | -3.53%518.56K | 0.26%533.08K | 0.40%533.08K | 1.05%537.06K | -1.90%537.52K | -1.90%537.52K | --531.68K | --530.95K | --531.48K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -37.70%219.52K | -37.70%219.52K | -38.16%360.06K | -41.40%215.32K | -57.73%250.67K | -15.92%352.37K | -15.92%352.37K | -49.90%582.27K | -80.63%367.43K | -89.17%593.02K |
-Current debt | ---- | ---- | -54.75%135.86K | ---- | ---- | 4.02%79.22K | 4.02%79.22K | -64.21%300.22K | -94.88%76.47K | -94.19%295.68K |
-Current capital lease obligation | -19.63%219.52K | -19.63%219.52K | -20.51%224.2K | -26.00%215.32K | -15.70%250.67K | -20.34%273.15K | -20.34%273.15K | -12.83%282.05K | -28.11%290.96K | -23.06%297.34K |
-accounts payable | 52.19%2.18M | 52.19%2.18M | -44.00%791.8K | 8.68%1.49M | -35.99%1.13M | -61.29%1.43M | -61.29%1.43M | -51.20%1.41M | -57.89%1.37M | -55.50%1.76M |
-Total tax payable | 42.21%12.82M | 42.21%12.82M | 35.28%12.41M | 12.34%12.13M | -0.50%12.55M | 9.43%9.02M | 9.43%9.02M | -12.68%9.18M | -25.62%10.79M | 86.45%12.62M |
-Other payable | -5.58%443.6K | -5.58%443.6K | -9.82%436.5K | -3.58%466.38K | 0.76%480.91K | -0.14%469.81K | -0.14%469.81K | 7.48%484.01K | 9.76%483.71K | 12.35%477.27K |
Current accrued expenses | 139.25%6.98M | 139.25%6.98M | -24.31%2.36M | -32.83%2.23M | 27.87%2.06M | 60.60%2.92M | 60.60%2.92M | 68.09%3.12M | 102.11%3.33M | 40.93%1.61M |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 8.68%1.24M | 8.67%1.21M |
Current liabilities | 102.14%10.07M | 102.14%10.07M | -24.01%4.1M | -37.64%4.23M | -34.56%3.72M | -34.99%4.98M | -34.99%4.98M | -29.23%5.39M | -19.38%6.79M | -52.93%5.69M |
Non current liabilities | ||||||||||
-Long term debt | -47.23%143.88K | -47.23%143.88K | -42.60%200.73K | -58.59%176.69K | -60.65%207.14K | -54.32%272.65K | -54.32%272.65K | -36.44%349.68K | 56.54%426.7K | 30.06%526.35K |
Non current accrued expenses | -21.23%502.85K | -21.23%502.85K | -30.43%514.93K | -40.92%507.17K | -64.01%542.42K | -60.93%638.38K | -60.93%638.38K | -53.96%740.16K | -30.98%858.47K | 9.93%1.51M |
Derivative product liabilities | -89.24%43.62K | -89.24%43.62K | -92.02%57.61K | -97.20%48.93K | -90.75%315.66K | --405.51K | --405.51K | -52.09%722.29K | 7.44%1.75M | --3.41M |
Long term provisions | 51.53%12.63M | 51.53%12.63M | 49.98%12.16M | 38.03%11.9M | 38.67%12.03M | 9.11%8.34M | 9.11%8.34M | -4.11%8.1M | -24.22%8.62M | 68.45%8.68M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --21.78K | --245.69K | ---- |
Total non current liabilities | 63.54%22.89M | 63.54%22.89M | 13.33%16.51M | -6.96%16.36M | -11.08%16.28M | -11.97%14M | -11.97%14M | -19.64%14.57M | -23.33%17.58M | -2.91%18.3M |
Shareholders'equity | ||||||||||
Share capital | 0.34%441.37M | 0.34%441.37M | 0.33%441.15M | 0.32%441.08M | 0.31%440.83M | 18.96%439.87M | 18.96%439.87M | 20.37%439.69M | 27.06%439.68M | 31.02%439.49M |
-common stock | 0.34%441.37M | 0.34%441.37M | 0.33%441.15M | 0.32%441.08M | 0.31%440.83M | 18.96%439.87M | 18.96%439.87M | 20.37%439.69M | 27.06%439.68M | 31.02%439.49M |
Additional paid-in capital | 8.76%43.89M | 8.76%43.89M | 6.60%42.49M | 7.89%41.84M | 8.37%41.32M | 15.15%40.36M | 15.15%40.36M | 19.49%39.86M | 12.74%38.78M | 16.91%38.13M |
Gains losses not affecting retained earnings | 20.99%-6.23M | 20.99%-6.23M | 21.95%-6.23M | 27.57%-6.23M | 25.13%-6.23M | -3.54%-7.89M | -3.54%-7.89M | -11.33%-7.98M | -22.68%-8.6M | -76.96%-8.32M |
Other equity interest | 336.93%141.96K | 336.93%141.96K | -72.50%23K | -60.87%23K | -85.89%48.25K | -82.93%32.49K | -82.93%32.49K | -76.77%83.65K | -83.68%58.77K | -23.65%341.97K |
Total equity | -41.52%38.73M | -41.52%38.73M | -38.24%44.58M | -35.90%51.93M | -33.43%60.05M | 270.42%66.22M | 270.42%66.22M | 284.18%72.17M | 412.61%81.02M | 680.16%90.2M |
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.