(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 | 821.43%129K | 338.98%259K | 338.98%259K | 1,341.55%2.05M | 302.06%977K | -97.56%14K | -48.25%59K | -48.25%59K | --142K | --243K |
-Cash and cash equivalents | 821.43%129K | 338.98%259K | 338.98%259K | 929.58%1.46M | 18.52%288K | -97.56%14K | -48.25%59K | -48.25%59K | --142K | --243K |
-Accounts receivable | 19.39%197K | 0.00%146K | 0.00%146K | -33.51%123K | 20.73%99K | 38.66%165K | -38.66%146K | -38.66%146K | --185K | --82K |
-Other receivables | -17.10%417K | -5.88%80K | -5.88%80K | -19.71%338K | -35.73%286K | 77.74%503K | -16.67%85K | -16.67%85K | --421K | --445K |
Total current assets | 99.61%507K | 65.38%559K | 65.38%559K | 376.24%2.31M | 156.64%1.18M | -68.68%254K | -25.71%338K | -25.71%338K | --484K | --459K |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -81.12%-422K | -81.12%-422K | ---- | ---- | ---- | -61.81%-233K | -61.81%-233K | ---- | ---- |
-Long term equity investment | -17.12%876K | 30.21%974K | 30.21%974K | 22.66%931K | 25.73%997K | 17.31%1.06M | 160.63%748K | 160.63%748K | --759K | --793K |
-Other intangible assets | 15.60%1.71M | 12.48%1.65M | 12.48%1.65M | 20.15%1.59M | --1.59M | --1.48M | --1.47M | --1.47M | --1.33M | ---- |
Regulatory assets | 43.24%265K | 19.89%211K | 19.89%211K | -39.08%159K | -6.45%116K | 7.56%185K | -34.81%176K | -34.81%176K | --261K | --124K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 228.99%1.79M | 131.42%1.41M | 131.42%1.41M | 236.10%1.62M | -16.24%1.47M | -56.12%545K | 48.30%611K | 48.30%611K | --482K | --1.75M |
-Current debt | 234.30%1.74M | 127.73%1.36M | 127.73%1.36M | 226.76%1.58M | -18.30%1.43M | -58.21%519K | 46.19%595K | 46.19%595K | --482K | --1.75M |
-Current capital lease obligation | 123.08%58K | 268.75%59K | 268.75%59K | --45K | --36K | --26K | 220.00%16K | 220.00%16K | ---- | ---- |
-accounts payable | -10.16%451K | -32.71%290K | -32.71%290K | 203.30%552K | -10.08%232K | 57.86%502K | 86.58%431K | 86.58%431K | --182K | --258K |
-Total tax payable | -17.12%876K | 30.21%974K | 30.21%974K | 22.66%931K | 25.73%997K | 17.31%1.06M | 160.63%748K | 160.63%748K | --759K | --793K |
-Other payable | 0.80%126K | 296.88%127K | 296.88%127K | 275.00%120K | 284.38%123K | 247.22%125K | -11.11%32K | -11.11%32K | --32K | --32K |
Current accrued expenses | ---- | -29.30%222K | -29.30%222K | ---- | ---- | ---- | 141.54%314K | 141.54%314K | ---- | ---- |
Current liabilities | 29.62%2.66M | 4.18%2.09M | 4.18%2.09M | 60.37%2.54M | -25.79%2.12M | -3.07%2.05M | 94.02%2.01M | 94.02%2.01M | --1.58M | --2.85M |
Non current liabilities | ||||||||||
-Long term debt | -12.59%472K | -13.33%494K | -13.33%494K | -15.26%483K | -11.70%513K | -16.28%540K | --570K | --570K | --570K | --581K |
Non current accrued expenses | -2.36%1.41M | -10.18%1.37M | -10.18%1.37M | -14.62%1.29M | 0.66%1.37M | 17.55%1.44M | 388.14%1.52M | 388.14%1.52M | --1.51M | --1.36M |
Long term provisions | -21.86%404K | 169.66%480K | 169.66%480K | 137.04%448K | 128.30%484K | 101.95%517K | -37.98%178K | -37.98%178K | --189K | --212K |
Preferred securities outside stock equity | ---- | 30.30%86K | 30.30%86K | ---- | ---- | ---- | 37.50%66K | 37.50%66K | ---- | ---- |
Total non current liabilities | 13.73%3.54M | 11.24%3.07M | 11.24%3.07M | 48.14%3.47M | -14.59%3.12M | 3.01%3.11M | 108.47%2.76M | 108.47%2.76M | --2.34M | --3.65M |
Shareholders'equity | ||||||||||
Share capital | --6.49M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --19K |
-common stock | --6.49M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --19K |
Additional paid-in capital | ---- | 61.72%6.46M | 61.72%6.46M | 79.85%6.73M | 361.07%5.35M | 250.99%4.08M | 243.84%3.99M | 243.84%3.99M | --3.74M | --1.16M |
Gains losses not affecting retained earnings | -85.32%16K | -33.03%73K | -33.03%73K | 61.38%397K | 22.73%270K | 53.52%109K | 75.81%109K | 75.81%109K | --246K | --220K |
Other equity interest | ---- | ---- | ---- | --10K | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | 23.91%2.25M | 26.10%2.39M | 26.10%2.39M | 83.57%3.71M | 44.32%2.67M | -12.21%1.82M | 135.74%1.89M | 135.74%1.89M | --2.02M | --1.85M |
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.