(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 | -70.36%4.04M | -32.14%5.01M | -32.14%5.01M | -46.61%3.19M | 5.30%8.73M | -5.64%13.61M | 46.39%7.38M | 46.39%7.38M | 12.54%5.97M | -11.00%8.29M |
-Cash and cash equivalents | -66.34%4.04M | 7.33%4.95M | 7.33%4.95M | -36.72%3.01M | 35.70%7.72M | 22.02%11.99M | 391.36%4.61M | 391.36%4.61M | 86.42%4.76M | 18.67%5.69M |
-Accounts receivable | -25.80%72.92M | -34.09%65.26M | -34.09%65.26M | 662.11%106.6M | 579.72%102.13M | 559.08%98.28M | 646.81%99.03M | 646.81%99.03M | 118.44%13.99M | 106.10%15.03M |
-Other receivables | ---- | -47.29%49.64M | -47.29%49.64M | -53.35%36.16M | -59.29%33.3M | 148.97%29.9M | --94.17M | --94.17M | --77.51M | --81.81M |
Holding assets for sale | ---- | --0 | --0 | --4.66M | --5.26M | --4.1M | --3.84M | --3.84M | ---- | ---- |
Total current assets | -28.41%109.96M | -25.22%108.81M | -25.22%108.81M | -13.92%147.3M | -6.40%155.29M | -24.71%153.6M | 559.15%145.5M | 559.15%145.5M | 596.42%171.11M | 447.82%165.91M |
Non current assets | ||||||||||
-Accumulated depreciation | -72.32%-66.93M | -86.41%-63.12M | -86.41%-63.12M | -171.39%-48.77M | -191.23%-43.81M | -244.02%-38.84M | -128.64%-33.86M | -128.64%-33.86M | -84.82%-17.97M | -58.16%-15.04M |
-Long term equity investment | ---- | -82.43%748K | -82.43%748K | -80.69%1.34M | -75.14%2.09M | -76.33%3.17M | -40.58%4.26M | -40.58%4.26M | -15.25%6.92M | 12.19%8.39M |
Non current note receivables | 165.21%7.03M | 39.64%3.79M | 39.64%3.79M | --2.11M | --1.68M | --2.65M | --2.71M | --2.71M | ---- | ---- |
-Goodwill | 26.87%13.92M | 0.00%13.92M | 0.00%13.92M | --13.92M | --10.97M | --10.97M | --13.92M | --13.92M | ---- | ---- |
-Other intangible assets | 0.78%13.42M | -3.25%13.41M | -3.25%13.41M | -8.66%13.38M | -6.40%13.35M | -9.90%13.32M | -3.36%13.86M | -3.36%13.86M | 17.20%14.65M | 4.27%14.26M |
Regulatory assets | -25.80%72.92M | -34.09%65.26M | -34.09%65.26M | 14.40%106.6M | 44.09%102.13M | 75.46%98.28M | 646.81%99.03M | 646.81%99.03M | 478.01%93.18M | 298.23%70.88M |
Non current deferred assets | 97.68%62.09M | 99.89%63.59M | 99.89%63.59M | 208.00%43.6M | 139.79%47.11M | 44.08%31.41M | --31.81M | --31.81M | --14.16M | --19.65M |
Total assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 596.04%62.06M | 453.58%54.07M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -1.81%17.63M | -5.18%17.03M | -5.18%17.03M | 15.08%16.1M | 10.58%15.6M | -55.77%17.95M | 271.63%17.96M | 271.63%17.96M | 183.81%13.99M | 63.29%14.11M |
-Current debt | 743.35%17.63M | -98.88%202K | -98.88%202K | 34.28%11.14M | -83.91%1.44M | -93.04%2.09M | 271.63%17.96M | 271.63%17.96M | 74.60%8.3M | 5.52%8.95M |
-Bank in debtedness | ---- | --16.83M | --16.83M | -2.40%4.96M | 183.46%14.16M | 222.84%15.86M | ---- | ---- | --5.08M | --5M |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 246.33%613K | 3.23%160K |
-accounts payable | -14.25%44.74M | -35.12%34.23M | -35.12%34.23M | -5.65%67.37M | -9.00%64.47M | -41.16%52.18M | 105.04%52.76M | 105.04%52.76M | 148.13%71.41M | 124.07%70.84M |
-Total tax payable | -46.66%101.1M | 37.53%181.64M | 37.53%181.64M | 25.98%197.12M | 25.32%197.33M | 70.47%189.54M | 711.25%132.08M | 711.25%132.08M | 931.16%156.47M | 1,005.43%157.46M |
-Other payable | ---- | ---- | ---- | -40.45%53K | -85.98%53K | -85.98%53K | ---- | ---- | -82.41%89K | -25.30%378K |
Current accrued expenses | ---- | 4.08%7.89M | 4.08%7.89M | ---- | ---- | 169.68%10.73M | 94.81%7.58M | 94.81%7.58M | 140.80%8.51M | 609.89%8.97M |
Current provisions | --1.41M | --1.4M | --1.4M | --1.56M | --1.71M | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | --0 | 13.18%6.44M | 13.18%6.44M | ---- | ---- | -87.73%5.69M | --5.69M | --5.69M | --7.01M | --1.63M |
Current liabilities | -38.78%102.81M | -32.61%151.98M | -32.61%151.98M | -10.25%174.65M | -11.20%175.77M | -23.05%167.92M | 438.30%225.52M | 438.30%225.52M | 422.54%194.6M | 371.83%197.93M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 12.56%224K | -51.07%114K |
Non current accrued expenses | 0.72%145.65M | -3.53%148.93M | -3.53%148.93M | -13.94%152.85M | -23.70%145.05M | 25.09%144.61M | 298.00%154.37M | 298.00%154.37M | 435.35%177.6M | 503.78%190.1M |
Derivative product liabilities | --31.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Long term provisions | ---- | -82.43%748K | -82.43%748K | -80.04%1.34M | -74.80%2.09M | -70.08%3.17M | -40.58%4.26M | -40.58%4.26M | -15.95%6.7M | 14.23%8.28M |
Total non current liabilities | -42.96%203.9M | -6.71%333.62M | -6.71%333.62M | 5.90%371.77M | 4.98%373.1M | 8.52%357.46M | 514.68%357.6M | 514.68%357.6M | 569.79%351.07M | 532.44%355.39M |
Shareholders'equity | ||||||||||
Share capital | 0.07%138.01M | 1.39%138.01M | 1.39%138.01M | 3.60%138.01M | 3.85%138.01M | 5.15%137.92M | 5.09%136.12M | 5.09%136.12M | 2.82%133.22M | 5.42%132.89M |
-common stock | 0.07%138.01M | 1.39%138.01M | 1.39%138.01M | 3.60%138.01M | 3.85%138.01M | 5.15%137.92M | 5.09%136.12M | 5.09%136.12M | 2.82%133.22M | 5.42%132.89M |
Additional paid-in capital | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M | 0.00%-1.87M |
Gains losses not affecting retained earnings | -49.37%-3.55M | -306.89%-3.84M | -306.89%-3.84M | -8,009.68%-4.9M | -636.59%-2.64M | -175.87%-2.38M | 28.72%-943K | 28.72%-943K | -87.03%62K | 75.19%-358K |
Total equity | -1.36%338.64M | -2.66%339.04M | -2.66%339.04M | -0.86%359.82M | -4.22%360.16M | 0.44%343.29M | 471.82%348.32M | 471.82%348.32M | 453.33%362.96M | 445.20%376.03M |
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.