(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -39.74%29.35K | 324.53%135.47K | 324.53%135.47K | 583.16%321.09K | 32.54%48.71K | -68.14%31.91K | -68.14%31.91K | -50.46%47K | 121.90%107.25K | -49.63%36.75K |
-Cash and cash equivalents | -39.74%29.35K | 324.53%135.47K | 324.53%135.47K | 583.16%321.09K | 32.54%48.71K | -68.14%31.91K | -68.14%31.91K | -50.46%47K | 121.90%107.25K | -49.63%36.75K |
-Accounts receivable | 298.61%170.78K | 23.86%152.65K | 23.86%152.65K | 24.24%70.69K | -63.32%42.84K | -32.25%123.24K | -32.25%123.24K | -72.62%56.89K | -83.28%38.26K | -68.15%116.81K |
-Due from related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --18.78K | --17.31K |
Total current assets | 35.25%529.91K | 34.54%594.2K | 34.54%594.2K | 90.55%749.78K | -0.03%391.8K | -12.08%441.64K | -12.08%441.64K | -42.81%393.48K | -36.32%415.35K | -49.75%391.92K |
Non current assets | ||||||||||
-Accumulated depreciation | -37.06%-283.72K | -40.85%-264.54K | -40.85%-264.54K | -58.08%-245.36K | -44.03%-207K | -36.13%-187.82K | -36.13%-187.82K | 70.64%-155.21K | 68.94%-149.46K | 67.06%-143.72K |
-Long term equity investment | -79.73%16.12K | 43.34%126.57K | 43.34%126.57K | -15.20%53.86K | 25.24%79.54K | 39.03%88.3K | 39.03%88.3K | -94.47%63.51K | -94.92%63.51K | -95.26%63.51K |
-Goodwill | -61.86%961.85K | -61.86%961.85K | -61.86%961.85K | -9.90%2.52M | -9.90%2.52M | -9.90%2.52M | -9.90%2.52M | -51.65%2.8M | -51.63%2.8M | -51.60%2.8M |
-Other intangible assets | --284.58K | 597.50%284.58K | 597.50%284.58K | 1,437.45%295.98K | ---- | -50.16%40.8K | -50.16%40.8K | -76.48%19.25K | -91.54%19.25K | -82.64%101.11K |
Regulatory assets | 88.85%453.06K | 35.79%405.73K | 35.79%405.73K | 36.54%286.9K | -4.51%239.9K | -3.45%298.8K | -3.45%298.8K | -57.74%210.13K | -61.21%194.04K | -60.49%251.22K |
Total assets | 43.24%282.27K | 44.16%253.08K | 44.16%253.08K | --216.22K | --197.06K | 56.05%175.55K | 56.05%175.55K | ---- | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 1.58%408.53K | -22.93%311.24K | -22.93%311.24K | 26.11%365.72K | 60.88%402.19K | 61.54%403.84K | 61.54%403.84K | -54.85%290K | -60.19%250K | -59.30%250K |
-Current debt | -2.06%350K | -29.87%250K | -29.87%250K | 10.04%319.11K | 42.94%357.35K | 42.59%356.47K | 42.59%356.47K | 16.00%290K | 0.00%250K | 0.00%250K |
-Current capital lease obligation | 30.52%58.53K | 29.27%61.24K | 29.27%61.24K | --46.61K | --44.84K | --47.37K | --47.37K | ---- | ---- | ---- |
-accounts payable | -47.20%1.18M | -46.38%1.18M | -46.38%1.18M | -1.64%2.08M | 4.05%2.24M | 0.70%2.2M | 0.70%2.2M | -34.02%2.12M | -27.63%2.2M | -24.45%2.15M |
-Total tax payable | -83.87%226.49K | -67.30%461.94K | -67.30%461.94K | -4.91%1.25M | 6.53%1.4M | 7.19%1.41M | 7.19%1.41M | 0.55%1.32M | -6.57%1.32M | -12.00%1.32M |
-Due to related parties current | -11.02%1.14M | -27.77%1.05M | -27.77%1.05M | -36.63%952.19K | -28.39%1.28M | -24.34%1.45M | -24.34%1.45M | 3.16%1.5M | 15.39%1.73M | 17.42%1.79M |
-Other payable | ---1 | ---- | ---- | ---1 | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | -2.23%474.85K | -7.63%431.62K | -7.63%431.62K | 0.85%487.42K | -1.21%485.67K | 7.80%467.29K | 7.80%467.29K | 12.97%483.31K | 11.72%473.79K | 16.44%491.64K |
Current deferred liabilities | -2.89%1.16M | -0.45%1.24M | -0.45%1.24M | -23.66%1.14M | -14.32%1.2M | -18.38%1.24M | -18.38%1.24M | 0.12%1.5M | -6.94%1.37M | -3.65%1.4M |
Current liabilities | -22.07%4.37M | -27.02%4.21M | -27.02%4.21M | -14.59%5.03M | -7.80%5.6M | -8.62%5.77M | -8.62%5.77M | -18.55%5.89M | -14.74%6.02M | -11.35%6.08M |
Non current liabilities | ||||||||||
-Long term debt | -79.73%16.12K | -69.91%26.57K | -69.91%26.57K | --53.86K | --79.54K | --88.3K | --88.3K | ---- | ---- | ---- |
Non current accrued expenses | -49.63%77.86K | -44.15%97.04K | -44.15%97.04K | 157.31%116.22K | 172.82%154.57K | 178.43%173.75K | 178.43%173.75K | -94.73%45.17K | -94.19%50.91K | -93.76%56.66K |
Long term provisions | ---- | --100K | --100K | ---- | ---- | ---- | ---- | -15.69%63.51K | -14.63%63.51K | -1.24%63.51K |
Total non current liabilities | -34.45%4.59M | -34.94%4.67M | -34.94%4.67M | -12.82%6.28M | -5.25%7.01M | -5.89%7.18M | -5.89%7.18M | -15.61%7.21M | -13.38%7.33M | -11.47%7.39M |
Shareholders'equity | ||||||||||
Share capital | 2.63%33.82M | 2.63%33.82M | 2.63%33.82M | 2.52%33.81M | -0.07%32.96M | 0.24%32.96M | 0.24%32.96M | 0.31%32.98M | -0.39%32.98M | -0.39%32.98M |
-common stock | 2.63%33.82M | 2.63%33.82M | 2.63%33.82M | 2.52%33.81M | -0.07%32.96M | 0.24%32.96M | 0.24%32.96M | 0.31%32.98M | -0.39%32.98M | -0.39%32.98M |
Additional paid-in capital | 2.10%1.95M | 2.10%1.95M | 2.10%1.95M | -6.02%1.93M | -10.70%1.91M | -10.70%1.91M | -10.70%1.91M | -3.99%2.05M | 0.00%2.14M | -16.64%2.14M |
Total equity | -48.84%1.57M | -47.31%1.65M | -47.31%1.65M | 4.65%3.39M | -5.52%3.07M | -6.73%3.14M | -6.73%3.14M | -57.80%3.24M | -57.62%3.27M | -58.95%3.25M |
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.