(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 | 107.03%214.07M | 85.53%237.3M | 85.53%237.3M | 48.03%178.99M | -49.49%110.07M | -46.65%103.4M | -20.80%127.9M | -20.80%127.9M | -26.65%120.92M | 123.16%217.94M |
-Cash and cash equivalents | 107.03%214.07M | 85.53%237.3M | 85.53%237.3M | 48.03%178.99M | -49.49%110.07M | -46.65%103.4M | -20.80%127.9M | -20.80%127.9M | -26.65%120.92M | 123.16%217.94M |
-Accounts receivable | --7.85M | 50.55%17.63M | 50.55%17.63M | -70.61%3.71M | -52.91%4.41M | ---- | -72.39%11.71M | -72.39%11.71M | 67.55%12.61M | 55.75%9.37M |
-Notes receivable | ---- | -8.08%11.96M | -8.08%11.96M | ---- | ---- | -7.61%11.01M | 14.78%13.02M | 14.78%13.02M | 6.22%12.4M | 6.37%12.13M |
-Other receivables | ---- | 29.47%826K | 29.47%826K | ---- | ---- | --471K | -57.97%638K | -57.97%638K | -79.41%252K | -3.79%913K |
Total current assets | 55.00%359.48M | 60.92%378.94M | 60.92%378.94M | 32.12%323.81M | -25.61%255.51M | -28.11%231.92M | -13.57%235.48M | -13.57%235.48M | -8.62%245.08M | 71.20%343.46M |
Non current assets | ||||||||||
-Accumulated depreciation | -12.38%-472.44M | -11.91%-456.05M | -11.91%-456.05M | -14.35%-444.89M | -13.70%-431.93M | -5.70%-420.38M | -4.85%-407.53M | -4.85%-407.53M | -2.70%-389.05M | -9.06%-379.87M |
-Long term equity investment | 83.45%251.08M | 64.20%275.43M | 64.20%275.43M | 59.19%197.71M | -18.87%126.76M | 13.94%136.87M | 67.17%167.74M | 67.17%167.74M | 7.70%124.2M | 201.33%156.24M |
-Including:Held to maturity investments | -17.11%6.3M | 37.07%11.13M | 37.07%11.13M | 38.38%7.66M | 111.96%16.59M | -38.00%7.6M | --8.12M | --8.12M | --5.54M | --7.83M |
Non current note receivables | -27.00%25.28M | -14.33%26.65M | -14.33%26.65M | 42.23%31.87M | 68.25%38M | 49.92%34.63M | 49.14%31.1M | 49.14%31.1M | -3.40%22.41M | -19.29%22.58M |
Regulatory assets | 45.58%86.79M | 49.95%83.81M | 49.95%83.81M | 17.90%61.37M | 44.57%66.71M | 34.81%59.62M | 31.81%55.89M | 31.81%55.89M | 23.66%52.06M | 13.01%46.14M |
Non current deferred assets | 299.52%16.64M | 34.19%16.3M | 34.19%16.3M | ---- | ---- | -68.23%4.17M | -8.95%12.14M | -8.95%12.14M | 48.22%15.93M | 16.49%12.78M |
Total assets | -28.15%42.84M | 39.60%42.8M | 39.60%42.8M | 18.56%39.5M | 15.89%36.02M | 90.01%59.62M | --30.66M | --30.66M | 7.28%33.32M | -0.55%31.08M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -26.00%75.96M | 13.16%96.81M | 13.16%96.81M | 18.97%101.05M | 87.36%113.43M | 71.88%102.65M | 45.50%85.56M | 45.50%85.56M | 96.94%84.94M | 45.32%60.54M |
-Current debt | --75.96M | ---- | ---- | 20.23%101.05M | 88.16%113.43M | ---- | ---- | ---- | 2,124.00%84.05M | 1,105.70%60.29M |
-Bank in debtedness | ---- | 13.18%82.87M | 13.18%82.87M | ---- | ---- | 165.12%88.36M | 25.87%73.22M | 25.87%73.22M | ---- | ---- |
-Current capital lease obligation | ---- | 13.01%13.95M | 13.01%13.95M | ---- | ---- | 12,221.55%14.29M | 1,849.45%12.34M | 1,849.45%12.34M | -56.80%892K | -87.14%257K |
-accounts payable | 30.78%53.14M | 22.49%57.4M | 22.49%57.4M | 36.86%46.04M | 29.85%43.01M | 9.30%40.63M | 18.25%46.86M | 18.25%46.86M | -16.09%33.64M | -23.39%33.12M |
-Total tax payable | 94.31%434.69M | 60.76%411.63M | 60.76%411.63M | 49.51%306.42M | 0.30%237.59M | 17.18%223.71M | 47.49%256.05M | 47.49%256.05M | 12.64%204.94M | 105.48%236.88M |
-Other payable | 34.21%13.34M | -15.84%13.21M | -15.84%13.21M | --4.83M | --5.5M | --9.94M | --15.7M | --15.7M | ---- | ---- |
Current accrued expenses | 2.31%12.93M | 16.01%13.09M | 16.01%13.09M | 15.58%13.33M | 1.13%11.61M | -18.54%12.64M | -2.94%11.28M | -2.94%11.28M | 3.51%11.54M | -20.55%11.48M |
Current deferred liabilities | --0 | --4.88M | --4.88M | --8.23M | 25.00%10M | --9.9M | --0 | --0 | --0 | 54.68%8M |
Current liabilities | 1.84%180.31M | 22.51%197.4M | 22.51%197.4M | 38.18%197.42M | 64.91%206.57M | 17.67%177.05M | 9.91%161.13M | 9.91%161.13M | 12.89%142.88M | -3.71%125.26M |
Non current liabilities | ||||||||||
-Long term debt | ---- | -8.19%24.71M | -8.19%24.71M | ---- | ---- | 5,298.51%25.37M | 5,541.93%26.91M | 5,541.93%26.91M | -36.46%467K | -16.32%477K |
Non current accrued expenses | 27.23%504.6M | 29.11%488.73M | 29.11%488.73M | 50.65%482.34M | 43.47%425.08M | 34.32%396.59M | 32.43%378.53M | 32.43%378.53M | 13.40%320.18M | 0.54%296.3M |
Derivative product liabilities | --86.08M | --62.03M | --62.03M | --7.32M | ---- | ---- | --0 | --0 | --0 | --0 |
Long term provisions | 125.20%251.08M | 78.04%250.72M | 78.04%250.72M | 59.79%197.71M | -18.62%126.76M | -6.82%111.49M | 41.02%140.83M | 41.02%140.83M | 7.99%123.73M | 203.75%155.76M |
Employee benefits | ---- | -8.08%11.96M | -8.08%11.96M | ---- | ---- | -7.61%11.01M | 14.78%13.02M | 14.78%13.02M | 6.22%12.4M | 6.37%12.13M |
Total non current liabilities | 53.46%615M | 45.99%609.02M | 45.99%609.02M | 44.86%503.84M | 22.65%444.15M | 17.40%400.76M | 30.29%417.18M | 30.29%417.18M | 12.74%347.82M | 47.59%362.13M |
Shareholders'equity | ||||||||||
Share capital | 0.05%612.3M | 7.13%655.61M | 7.13%655.61M | 0.03%612.04M | -0.63%612.04M | -1.47%611.98M | -1.47%611.98M | -1.47%611.98M | -1.49%611.83M | -0.84%615.92M |
-common stock | 0.05%612.3M | 7.13%655.61M | 7.13%655.61M | 0.03%612.04M | -0.63%612.04M | -1.47%611.98M | -1.47%611.98M | -1.47%611.98M | -1.49%611.83M | -0.84%615.92M |
Additional paid-in capital | 0.31%55.53M | 0.35%55.48M | 0.35%55.48M | 0.42%55.41M | 0.50%55.35M | 0.37%55.36M | 0.44%55.29M | 0.44%55.29M | 0.39%55.18M | -0.41%55.07M |
Retained earnings | --1.31M | --0 | --0 | --0 | --0 | --0 | -36.44%600K | -36.44%600K | 79.10%600K | 75.73%601K |
Gains losses not affecting retained earnings | -38.77%3.88M | 9.28%5.18M | 9.28%5.18M | -16.14%5.75M | 19.94%7.42M | 17.82%6.33M | 11.87%4.74M | 11.87%4.74M | 32.03%6.86M | 93.16%6.19M |
Other equity interest | ---- | ---- | ---- | --15.86M | --8M | ---- | ---- | ---- | ---- | ---- |
Noncontrolling interests | ---- | --0 | --0 | --0 | --52.93M | --53.98M | --54.35M | --54.35M | --53.96M | ---- |
Total equity | 25.73%919.34M | 27.02%923.82M | 27.02%923.82M | 28.18%842.85M | 15.09%777.01M | 11.80%731.22M | 22.76%727.31M | 22.76%727.31M | 12.50%657.56M | 26.36%675.12M |
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.