(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 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
-Accounts receivable | -24.24%57.85M | -0.29%64.63M | 11.21%69.66M | 7.06%68M | 7.06%68M | 32.79%76.36M | 43.26%64.82M | 36.51%62.64M | 23.46%63.51M | 23.46%63.51M |
Holding assets for sale | --0 | ---- | ---- | --2.26M | --2.26M | --28.27M | ---- | ---- | --0 | --0 |
Total current assets | -35.77%102.44M | -15.48%110.86M | -0.13%113.97M | 5.43%114.27M | 5.43%114.27M | 43.85%159.5M | 27.56%131.15M | 18.43%114.11M | 14.14%108.38M | 14.14%108.38M |
Non current assets | ||||||||||
-Accumulated depreciation | -25.59%-61.07M | -21.91%-57.91M | -22.31%-54.67M | -21.57%-51.34M | -21.57%-51.34M | -25.08%-48.63M | -30.67%-47.5M | -30.74%-44.7M | -32.70%-42.23M | -32.70%-42.23M |
-Long term equity investment | -11.63%24.32M | 117.54%51.51M | 278.10%52.87M | 301.01%56.08M | 301.01%56.08M | -61.17%27.52M | -68.89%23.68M | -24.00%13.98M | -24.30%13.98M | -24.30%13.98M |
-Including:Held to maturity investments | ---- | ---- | ---- | --0 | --0 | --0 | 176.93%3.66M | 100.56%1.79M | --1.77M | --1.77M |
Financial assets | ---- | ---- | ---- | --0 | --0 | --0 | 120.71%2.68M | 150.17%2.23M | --2.15M | --2.15M |
Non current note receivables | 91.70%2.89M | --3.7M | --3.44M | --2.89M | --2.89M | 54.15%1.51M | ---- | ---- | --0 | --0 |
-Goodwill | -8.90%47.71M | -23.55%48.42M | -24.81%49.03M | -25.77%49.79M | -25.77%49.79M | -28.20%52.38M | -15.53%63.34M | -15.04%65.21M | -14.76%67.08M | -14.76%67.08M |
Regulatory assets | -24.44%88.4M | -9.75%97.48M | 5.62%100.72M | 8.09%98.68M | 8.09%98.68M | 25.49%116.98M | 24.49%108.02M | 17.31%95.36M | 10.83%91.29M | 10.83%91.29M |
Non current deferred assets | 2,649.18%3.35M | 2,223.45%3.37M | --3.39M | --3.4M | --3.4M | --122K | -3.97%145K | ---- | ---- | ---- |
Total assets | -11.89%1.67M | -22.37%1.68M | -28.56%1.81M | -37.01%1.23M | -37.01%1.23M | 47.86%1.9M | 49.31%2.17M | 92.39%2.53M | 23.01%1.95M | 23.01%1.95M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -27.51%70.19M | -54.75%42.96M | -47.67%44.18M | -62.81%39.98M | -62.81%39.98M | 94.97%96.83M | 140.41%94.93M | -16.77%84.43M | 5.83%107.49M | 5.83%107.49M |
-Current debt | -29.77%62.62M | -59.48%35.51M | -52.92%36.54M | -68.35%31.92M | -68.35%31.92M | 104.54%89.16M | 160.65%87.64M | -18.84%77.6M | 5.30%100.84M | 5.30%100.84M |
-Current capital lease obligation | -1.28%7.57M | 2.12%7.45M | 12.00%7.64M | 21.29%8.06M | 21.29%8.06M | 26.29%7.67M | 24.39%7.3M | 17.27%6.82M | 14.53%6.64M | 14.53%6.64M |
-accounts payable | -24.50%40.07M | -11.85%43.25M | -6.83%43.48M | -19.29%44.17M | -19.29%44.17M | 14.96%53.07M | 17.13%49.06M | 19.94%46.67M | 44.95%54.73M | 44.95%54.73M |
-Total tax payable | -11.63%24.32M | 115.16%51.51M | 262.67%52.87M | 271.86%56.08M | 271.86%56.08M | -61.23%27.52M | -69.06%23.94M | -25.46%14.58M | -24.16%15.08M | -24.16%15.08M |
Current deferred liabilities | -29.64%7.05M | -29.92%7.02M | -16.90%7.06M | 0.07%7.19M | 0.07%7.19M | 37.08%10.02M | 108.04%10.02M | 157.44%8.5M | 92.91%7.18M | 92.91%7.18M |
Current liabilities | -29.35%118.59M | -39.39%94.37M | -31.53%96.19M | -46.43%92.28M | -46.43%92.28M | 56.19%167.86M | 73.39%155.71M | -4.01%140.47M | 18.88%172.26M | 18.88%172.26M |
Non current liabilities | ||||||||||
-Long term debt | -11.63%24.32M | 6.86%25.3M | 89.85%26.55M | 96.47%27.48M | 96.47%27.48M | 108.79%27.52M | 80.61%23.68M | 12.79%13.98M | 21.76%13.98M | 21.76%13.98M |
Non current accrued expenses | -2.46%45.73M | 9.92%47M | 42.89%47.97M | 45.54%48.42M | 45.54%48.42M | 45.12%46.88M | 34.63%42.76M | 14.05%33.57M | 17.76%33.27M | 17.76%33.27M |
Unpaid loss and loss reserve | -25.83%27.27M | ---- | ---- | ---- | ---- | 11.35%36.77M | 1.50%40.51M | -7.65%30.2M | ---- | ---- |
Long term provisions | ---- | --26.21M | --26.32M | --28.6M | --28.6M | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -26.85%142.91M | -18.80%145.88M | -3.87%149.05M | -20.81%148.36M | -20.81%148.36M | 9.48%195.37M | 7.47%179.64M | -6.54%155.05M | 13.69%187.34M | 13.69%187.34M |
Shareholders'equity | ||||||||||
Share capital | -1.09%177.09M | 0.34%179.61M | 0.31%179.55M | 28.56%179.3M | 28.56%179.3M | 28.37%179.04M | 28.35%179M | 34.13%179M | 4.91%139.47M | 4.91%139.47M |
-common stock | -1.09%177.09M | 0.34%179.61M | 0.31%179.55M | 28.56%179.3M | 28.56%179.3M | 28.37%179.04M | 28.35%179M | 34.13%179M | 4.91%139.47M | 4.91%139.47M |
Additional paid-in capital | 147.89%4.99M | 24.88%2.35M | 31.14%2.24M | 27.09%2.04M | 27.09%2.04M | 43.48%2.01M | 81.91%1.88M | 79.28%1.71M | 57.92%1.61M | 57.92%1.61M |
Gains losses not affecting retained earnings | 20.62%-970K | -272.94%-634K | -954.62%-1.02M | -3,535.29%-1.24M | -3,535.29%-1.24M | -344.36%-1.22M | -872.73%-170K | -49.15%119K | 91.65%-34K | 91.65%-34K |
Total equity | -22.38%202.12M | -11.13%213.35M | 1.24%217.79M | 3.74%218.78M | 3.74%218.78M | 18.66%260.38M | 13.82%240.07M | 5.65%215.12M | 4.33%210.89M | 4.33%210.89M |
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.