(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 | 1.53%663K | 400.28%3.52M | 400.28%3.52M | 306.32%2.76M | 6.07%664K | 8.65%653K | 5.71%703K | 5.71%703K | 7.94%680K | -3.99%626K |
-Cash and cash equivalents | 1.53%663K | 400.28%3.52M | 400.28%3.52M | 306.32%2.76M | 6.07%664K | 8.65%653K | 5.71%703K | 5.71%703K | 7.94%680K | -3.99%626K |
-Accounts receivable | 5.18%17.88M | 1.62%14.13M | 1.62%14.13M | 26.12%17.09M | 60.51%11.54M | 124.33%17M | 147.08%13.91M | 147.08%13.91M | 98.55%13.55M | 39.22%7.19M |
Total current assets | 8.63%20.9M | 20.18%17.94M | 20.18%17.94M | 26.15%20.12M | 70.83%16M | 130.21%19.24M | 95.09%14.93M | 95.09%14.93M | 107.00%15.95M | 53.83%9.37M |
Non current assets | ||||||||||
-Accumulated depreciation | -29.06%-29.34M | -27.05%-27.31M | -27.05%-27.31M | -28.16%-25.84M | -26.54%-24.02M | -26.87%-22.73M | -27.70%-21.49M | -27.70%-21.49M | -28.33%-20.16M | -27.83%-18.99M |
Investment properties | --4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term equity investment | 85.37%17.87M | 82.99%18.26M | 82.99%18.26M | 47.19%18.83M | -9.08%9.31M | 132.28%9.64M | 133.90%9.98M | 133.90%9.98M | 181.35%12.8M | 127.76%10.24M |
-Including:Available-for-sale securities | --4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Goodwill | 0.00%461K | 0.00%461K | 0.00%461K | 0.00%461K | 0.00%461K | 0.00%461K | 0.00%461K | 0.00%461K | 0.00%461K | 0.00%461K |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | -6.52%43K | -6.52%43K | -2.17%45K | 0.00%46K |
Regulatory assets | 8.21%19.83M | 1.62%14.13M | 1.62%14.13M | 13.37%17.09M | 74.99%14.99M | 141.78%18.33M | 105.34%13.91M | 105.34%13.91M | 115.59%15.07M | 60.60%8.57M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -48.35%5.85M | -76.82%2.79M | -76.82%2.79M | -77.82%2.29M | 18.98%11.4M | 51.91%11.32M | 59.34%12.04M | 59.34%12.04M | 37.38%10.3M | 42.75%9.58M |
-Current debt | -65.77%3.73M | ---- | ---- | ---- | 16.74%10.99M | 48.71%10.89M | 44.28%10.67M | 44.28%10.67M | 35.70%9.87M | 46.39%9.41M |
-Bank in debtedness | --1.7M | 154.56%2.37M | 154.56%2.37M | --1.87M | ---- | ---- | --931K | --931K | ---- | ---- |
-Current capital lease obligation | -3.02%417K | -2.77%421K | -2.77%421K | -3.49%415K | 145.51%410K | 233.33%430K | 175.80%433K | 175.80%433K | 91.96%430K | -40.57%167K |
-accounts payable | 16.34%6.1M | 20.13%6.63M | 20.13%6.63M | -22.99%4.4M | -24.67%4.5M | 40.49%5.24M | 219.20%5.52M | 219.20%5.52M | 229.25%5.72M | 284.92%5.97M |
-Total tax payable | 84.43%17.9M | 81.95%18.29M | 81.95%18.29M | 46.29%18.87M | -9.99%9.36M | 124.55%9.7M | 128.41%10.05M | 128.41%10.05M | 172.09%12.9M | 121.10%10.39M |
Current accrued expenses | 19.60%2.43M | 16.03%2.48M | 16.03%2.48M | 27.98%4.15M | 122.26%2.44M | 121.00%2.03M | 152.43%2.13M | 152.43%2.13M | 214.76%3.24M | 130.25%1.1M |
Current liabilities | -22.74%14.41M | -39.47%11.96M | -39.47%11.96M | -43.53%10.9M | 10.49%18.39M | 54.16%18.66M | 94.11%19.75M | 94.11%19.75M | 88.03%19.3M | 90.53%16.65M |
Non current liabilities | ||||||||||
-Long term debt | -31.79%886K | -29.79%985K | -29.79%985K | -27.47%1.09M | 267.48%1.2M | 524.52%1.3M | 499.57%1.4M | 499.57%1.4M | 481.85%1.51M | 14.79%326K |
Non current accrued expenses | 12.00%100.25M | 8.19%96.17M | 8.19%96.17M | 8.72%93.28M | 52.52%92.43M | 74.15%89.51M | 108.46%88.89M | 108.46%88.89M | 102.06%85.8M | 43.50%60.6M |
Long term provisions | 103.61%16.99M | 101.45%17.27M | 101.45%17.27M | 57.15%17.74M | -18.18%8.11M | 111.59%8.34M | 112.67%8.58M | 112.67%8.58M | 163.21%11.29M | 135.38%9.91M |
Regulatory liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---144K |
Total non current liabilities | 13.93%32.31M | 1.47%30.24M | 1.47%30.24M | -7.55%29.77M | 2.62%27.75M | 72.68%28.36M | 104.47%29.8M | 104.47%29.8M | 114.59%32.2M | 101.23%27.04M |
Shareholders'equity | ||||||||||
Share capital | -7.43%83.02M | -4.66%83.13M | -4.66%83.13M | 1.25%88.17M | 44.06%89.68M | 44.13%89.68M | 40.14%87.19M | 40.14%87.19M | 39.95%87.08M | 0.05%62.25M |
-common stock | -7.43%83.02M | -4.66%83.13M | -4.66%83.13M | 1.25%88.17M | 44.06%89.68M | 44.13%89.68M | 40.14%87.19M | 40.14%87.19M | 39.95%87.08M | 0.05%62.25M |
Additional paid-in capital | 41.21%11.76M | 42.64%11.6M | 42.64%11.6M | 31.80%9.57M | 18.29%8.67M | 13.84%8.33M | 73.53%8.14M | 73.53%8.14M | 61.28%7.26M | 64.76%7.33M |
Gains losses not affecting retained earnings | 0.44%918K | -1.61%917K | -1.61%917K | -2.14%913K | -2.03%916K | -1.83%914K | 2.64%932K | 2.64%932K | 2.75%933K | 2.97%935K |
Noncontrolling interests | ---- | 0.00%4M | 0.00%4M | 0.00%4M | 33.33%4M | 33.33%4M | --4M | --4M | --4M | --3M |
Total equity | 10.96%125.62M | 9.50%118.57M | 9.50%118.57M | 10.97%117.86M | 53.74%112.89M | 79.08%113.21M | 113.34%108.28M | 113.34%108.28M | 109.78%106.21M | 50.53%73.43M |
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.