(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 | -13.93%53.68M | 19.95%54.27M | 19.95%54.27M | -16.78%42.12M | -7.59%40.96M | 42.04%62.36M | -28.75%45.24M | -28.75%45.24M | -22.27%50.62M | -49.52%44.32M |
-Cash and cash equivalents | -13.93%53.68M | 20.91%54.08M | 20.91%54.08M | -16.78%42.12M | -7.59%40.96M | 42.04%62.36M | -29.56%44.73M | -29.56%44.73M | -22.27%50.62M | -49.52%44.32M |
-Accounts receivable | 9.59%112.94M | 11.70%101.85M | 11.70%101.85M | 8.05%114.07M | 11.33%109.28M | 1.81%103.06M | -5.40%91.19M | -5.40%91.19M | 10.30%105.58M | 8.95%98.16M |
-Notes receivable | ---- | 370.74%3.01M | 370.74%3.01M | ---- | ---- | ---- | -90.25%639K | -90.25%639K | ---- | ---- |
-Other receivables | ---- | 5.30%23.85M | 5.30%23.85M | ---- | ---- | ---- | 12.61%22.65M | 12.61%22.65M | ---- | ---- |
Holding assets for sale | --0 | -68.85%7.54M | -68.85%7.54M | --0 | --0 | --0 | --24.2M | --24.2M | ---- | ---- |
Total current assets | -0.87%329.13M | 3.18%337.71M | 3.18%337.71M | -2.28%330.6M | 3.31%323.39M | 7.64%332.03M | 2.05%327.31M | 2.05%327.31M | 11.05%338.32M | 1.59%313.05M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -21.26%-37.69M | -21.26%-37.69M | ---- | ---- | ---- | -31.37%-31.08M | -31.37%-31.08M | ---- | ---- |
-Long term equity investment | -24.00%310.14M | -22.79%309.44M | -22.79%309.44M | -26.73%317.98M | -2.12%400.78M | 1.19%408.06M | -4.89%400.75M | -4.89%400.75M | 4.36%434.01M | -0.45%409.48M |
-Including:Held to maturity investments | 530.63%700K | 496.75%2.2M | 496.75%2.2M | -82.85%1.23M | -75.29%566K | -96.27%111K | -84.85%369K | -84.85%369K | 291.72%7.19M | 19.01%2.29M |
Financial assets | -5.39%8.27M | -43.52%6.17M | -43.52%6.17M | -46.09%11.21M | -23.63%8.9M | 132.39%8.74M | 492.84%10.93M | 492.84%10.93M | 1,095.11%20.8M | 255.01%11.66M |
Non current note receivables | 29.18%31.07M | 33.26%27.8M | 33.26%27.8M | 71.40%30.95M | 34.36%25.1M | 36.94%24.05M | 12.93%20.86M | 12.93%20.86M | 29.70%18.06M | 39.65%18.68M |
-Goodwill | -3.79%625.62M | -3.22%628.26M | -3.22%628.26M | 0.62%630.13M | 1.57%634.85M | 1.91%650.24M | -1.92%649.18M | -1.92%649.18M | -2.09%626.27M | -2.38%625.03M |
Regulatory assets | 9.42%113.85M | 14.92%117.47M | 14.92%117.47M | 6.73%117.04M | 8.54%111.96M | -2.19%104.05M | -5.53%102.22M | -5.53%102.22M | 9.58%109.66M | 7.76%103.16M |
Total assets | -8.04%903K | 18.19%10.18M | 18.19%10.18M | -27.28%2.97M | -46.28%2.69M | -80.92%982K | -14.46%8.61M | -14.46%8.61M | -6.31%4.08M | -11.27%5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 8.93%10.25M | 6.67%9.95M | 6.67%9.95M | -8.37%9.63M | -9.64%9.32M | -13.31%9.41M | -15.07%9.32M | -15.07%9.32M | -0.63%10.51M | 1.07%10.31M |
-Current debt | 0.43%1.17M | 0.43%1.17M | 0.43%1.17M | 1.30%1.17M | -5.65%1.17M | -6.33%1.17M | 10.11%1.17M | 10.11%1.17M | 8.68%1.15M | 15.47%1.24M |
-Current capital lease obligation | 10.14%9.07M | 7.56%8.78M | 7.56%8.78M | -9.56%8.46M | -10.18%8.15M | -14.22%8.24M | -17.75%8.16M | -17.75%8.16M | -1.67%9.36M | -0.62%9.07M |
-accounts payable | -2.98%104.7M | 1.81%76M | 1.81%76M | 0.27%103.79M | -2.45%99.63M | -0.61%107.92M | -12.61%74.65M | -12.61%74.65M | 4.05%103.52M | 6.55%102.13M |
-Total tax payable | -20.59%383.27M | -19.50%382.03M | -19.50%382.03M | -23.78%389.41M | -3.15%471.17M | -0.06%482.64M | -6.47%474.56M | -6.47%474.56M | 12.40%510.91M | 8.11%486.52M |
-Dividends payable | 9.99%3.07M | 10.11%3.07M | 10.11%3.07M | 10.27%3.07M | 4.33%2.8M | 4.26%2.79M | 4.30%2.79M | 4.30%2.79M | 4.03%2.79M | 4.61%2.68M |
-Other payable | 4.88%859K | 12.48%811K | 12.48%811K | 31.10%822K | 8.13%745K | 32.31%819K | -47.83%721K | -47.83%721K | -50.90%627K | -51.51%689K |
Current provisions | -3.64%3.89M | 1.39%3.87M | 1.39%3.87M | -5.90%3.92M | 3.41%4.1M | 35.87%4.04M | 23.46%3.82M | 23.46%3.82M | 58.89%4.17M | 91.91%3.96M |
Current deferred liabilities | -3.78%41.97M | 2.63%41.87M | 2.63%41.87M | 8.71%45.68M | 12.99%45.24M | 20.51%43.62M | 9.35%40.8M | 9.35%40.8M | 16.86%42.02M | 18.43%40.04M |
Current liabilities | -3.92%171.19M | -6.52%170.54M | -6.52%170.54M | -1.70%172.69M | 2.58%171.12M | 6.36%178.18M | 8.36%182.44M | 8.36%182.44M | 12.08%175.68M | -1.14%166.81M |
Non current liabilities | ||||||||||
-Long term debt | 21.16%41.09M | -6.86%32.63M | -6.86%32.63M | -13.67%33.46M | -13.25%32.46M | -17.05%33.91M | -17.44%35.03M | -17.44%35.03M | -10.65%38.75M | -15.88%37.41M |
Non current accrued expenses | 9.33%110M | -0.14%100.82M | -0.14%100.82M | -2.17%100.83M | -0.89%99.23M | -3.05%100.61M | -4.82%100.96M | -4.82%100.96M | 0.22%103.07M | -3.14%100.12M |
Derivative product liabilities | -26.42%1.32M | --0 | --0 | -99.74%3K | --0 | 521.53%1.79M | 7.30%1.68M | 7.30%1.68M | -32.68%1.17M | -86.65%266K |
Long term provisions | -28.09%269.05M | -24.31%276.81M | -24.31%276.81M | -28.01%284.53M | -1.00%368.33M | 3.24%374.15M | -3.49%365.72M | -3.49%365.72M | 6.10%395.25M | 1.42%372.07M |
Employee benefits | ---- | 110.43%4.88M | 110.43%4.88M | ---- | ---- | ---- | -72.06%2.32M | -72.06%2.32M | ---- | ---- |
Total non current liabilities | -16.10%554.46M | -15.89%552.57M | -15.89%552.57M | -18.13%562.1M | -1.69%642.29M | 1.60%660.83M | -2.78%656.99M | -2.78%656.99M | 12.32%686.59M | 5.59%653.33M |
Shareholders'equity | ||||||||||
Share capital | 20.48%551.48M | 20.80%551.36M | 20.80%551.36M | 20.92%551.31M | 0.75%459.08M | 0.64%457.73M | 0.76%456.41M | 0.76%456.41M | 0.66%455.93M | 1.10%455.64M |
-common stock | 20.48%551.48M | 20.80%551.36M | 20.80%551.36M | 20.92%551.31M | 0.75%459.08M | 0.64%457.73M | 0.76%456.41M | 0.76%456.41M | 0.66%455.93M | 1.10%455.64M |
Additional paid-in capital | 20.44%10.14M | 16.13%9.57M | 16.13%9.57M | 13.48%9.17M | 15.64%8.59M | 18.41%8.42M | 17.68%8.24M | 17.68%8.24M | 25.49%8.08M | 17.93%7.43M |
Gains losses not affecting retained earnings | -87.57%-9.8M | 0.27%-8.75M | 0.27%-8.75M | 65.05%-13.15M | 66.94%-12.88M | 83.60%-5.22M | 55.61%-8.77M | 55.61%-8.77M | -100.51%-37.63M | -131.20%-38.96M |
Other equity interest | -3.15%12.59M | ---- | ---- | -8.10%14.71M | -16.56%12.83M | -16.65%13M | ---- | ---- | -0.35%16.01M | 71.47%15.37M |
Total equity | -1.03%1.1B | -0.76%1.1B | -0.76%1.1B | -0.23%1.1B | 2.15%1.09B | 4.13%1.12B | -0.04%1.11B | -0.04%1.11B | 4.04%1.11B | -0.06%1.07B |
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.