(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 | -53.50%1.79M | -92.92%146.17K | -92.92%146.17K | -93.15%259.95K | -95.09%342.32K | 6.54%3.84M | -7.43%2.06M | -7.43%2.06M | -44.45%3.79M | -43.00%6.97M |
-Cash and cash equivalents | -53.50%1.79M | -92.92%146.17K | -92.92%146.17K | -93.15%259.95K | -95.09%342.32K | 6.54%3.84M | -7.43%2.06M | -7.43%2.06M | -44.45%3.79M | -43.00%6.97M |
-Accounts receivable | -0.50%428.1K | -24.07%289.53K | -24.07%289.53K | -56.49%288.89K | -69.22%335.04K | -65.76%430.25K | -43.11%381.3K | -43.11%381.3K | -38.09%664.03K | 74.13%1.09M |
-Due from related parties current | ---- | ---- | ---- | --122.6K | --122.6K | ---- | ---- | ---- | ---- | ---- |
-Other receivables | ---- | --300K | --300K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -53.64%2.48M | -91.92%485.68K | -91.92%485.68K | -83.65%1.85M | -83.93%2.44M | -52.84%5.35M | -39.51%6.01M | -39.51%6.01M | -19.69%11.3M | -17.51%15.2M |
Non current assets | ||||||||||
-Accumulated depreciation | -59.11%-116.51K | 43.98%-108.01K | 43.98%-108.01K | 46.72%-93.68K | 23.85%-84.92K | 0.83%-73.22K | -256.26%-192.79K | -256.26%-192.79K | -474.02%-175.83K | -576.90%-111.51K |
Investment properties | -66.64%445.23K | -68.25%433.81K | -68.25%433.81K | -7.73%1.33M | -5.91%1.31M | -0.82%1.33M | 0.10%1.37M | 0.10%1.37M | --1.44M | --1.39M |
-Long term equity investment | -44.04%8.68M | -43.00%9.7M | -43.00%9.7M | -14.71%13.44M | 41.88%14.42M | 99.45%15.5M | 92.94%17.01M | 92.94%17.01M | 98.30%15.76M | 36.71%10.17M |
-Including:Financial assets designated as fair value through profit or loss, Total | -66.64%445.23K | -68.25%433.81K | -68.25%433.81K | -7.73%1.33M | -5.91%1.31M | -0.82%1.33M | 0.10%1.37M | 0.10%1.37M | --1.44M | --1.39M |
Non current note receivables | 119.45%128.42K | 113.64%125.13K | 113.64%125.13K | -43.51%58.47K | -10.90%57.26K | 18.10%58.52K | 24.88%58.57K | 24.88%58.57K | --103.51K | --64.27K |
-Goodwill | -90.48%280.68K | -89.97%315.42K | -89.97%315.42K | -53.04%2.56M | -50.33%2.75M | -48.86%2.95M | -51.30%3.15M | -51.30%3.15M | -23.73%5.44M | -22.61%5.54M |
Regulatory assets | -39.56%638.72K | -49.07%339.51K | -49.07%339.51K | -16.10%1.17M | -16.62%1.69M | -38.94%1.06M | -65.19%666.68K | -65.19%666.68K | -26.24%1.39M | -3.81%2.03M |
Total assets | -72.88%169.92K | --0 | --0 | -7.67%672K | 14.64%1.08M | 32.19%626.44K | -43.12%285.38K | -43.12%285.38K | -10.63%727.8K | -26.60%940.27K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 91.98%4.26M | -6.08%3.5M | -6.08%3.5M | -26.68%2.6M | -15.02%2.42M | -5.75%2.22M | 54.13%3.72M | 54.13%3.72M | 165.78%3.54M | 137.16%2.85M |
-Current debt | 1,543.73%1.81M | ---- | ---- | --110K | --110K | --110K | --110K | --110K | ---- | ---- |
-Current capital lease obligation | 16.31%2.45M | -3.22%3.5M | -3.22%3.5M | -29.79%2.49M | -18.88%2.31M | -10.42%2.11M | 49.58%3.61M | 49.58%3.61M | 165.78%3.54M | 137.16%2.85M |
-accounts payable | -2.11%5.54M | -47.10%4.3M | -47.10%4.3M | -47.55%3.62M | 1.03%5.9M | -3.54%5.66M | 48.11%8.13M | 48.11%8.13M | 22.40%6.91M | 26.79%5.84M |
-Total tax payable | -44.04%8.68M | -43.00%9.7M | -43.00%9.7M | -14.71%13.44M | 41.88%14.42M | 99.45%15.5M | 92.94%17.01M | 92.94%17.01M | 98.30%15.76M | 36.71%10.17M |
-Due to related parties current | 17.91%340.57K | -52.25%340.57K | -52.25%340.57K | -59.18%305.95K | -64.22%305.16K | -67.20%288.85K | -19.66%713.31K | -19.66%713.31K | -21.14%749.51K | -8.34%852.97K |
-Other payable | -90.22%62.09K | -90.17%61.97K | -90.17%61.97K | -9.16%572.56K | 326.17%622.54K | 334.67%634.73K | 185.00%630.42K | 185.00%630.42K | --630.32K | --146.08K |
Current accrued expenses | 449.55%4.7M | 348.66%4.79M | 348.66%4.79M | 484.64%4.13M | -26.42%729.07K | -44.16%854.39K | 24.76%1.07M | 24.76%1.07M | 2.03%706.79K | 10.09%990.88K |
Current deferred liabilities | -96.33%31.48K | -34.99%501.33K | -34.99%501.33K | 19.84%919.5K | 20.62%980.4K | 1.31%856.68K | -11.21%771.21K | -11.21%771.21K | 713.06%767.29K | 765.28%812.8K |
Current liabilities | 57.16%15.78M | -4.86%13.85M | -4.86%13.85M | -8.09%11.74M | -8.25%10.49M | -27.21%10.04M | 37.35%14.56M | 37.35%14.56M | 39.35%12.77M | 41.08%11.43M |
Non current liabilities | ||||||||||
-Long term debt | -45.07%8.52M | -43.94%9.54M | -43.94%9.54M | -14.13%13.44M | 43.35%14.42M | 102.08%15.5M | 95.12%17.01M | 95.12%17.01M | 99.36%15.65M | 37.03%10.06M |
Non current accrued expenses | -97.74%362.55K | -97.22%553.78K | -97.22%553.78K | -28.40%13.65M | -5.12%14.82M | 78.37%16.03M | 93.73%19.91M | 93.73%19.91M | 118.95%19.06M | 95.90%15.62M |
Long term provisions | --160K | --160K | --160K | ---- | ---- | ---- | ---- | ---- | 11.57%107.03K | 11.57%104.14K |
Total non current liabilities | -4.26%24.46M | -25.41%23.55M | -25.41%23.55M | -11.75%25.18M | 15.35%24.91M | 18.43%25.54M | 62.59%31.57M | 62.59%31.57M | 66.73%28.53M | 38.99%21.6M |
Shareholders'equity | ||||||||||
Share capital | 0.00%75.94M | 0.00%75.94M | 0.00%75.94M | -11.81%75.94M | -11.81%75.94M | 17.98%75.94M | 21.19%75.94M | 21.19%75.94M | 38.52%86.11M | 39.24%86.11M |
-common stock | 0.00%75.94M | 0.00%75.94M | 0.00%75.94M | -11.81%75.94M | -11.81%75.94M | 17.98%75.94M | 21.19%75.94M | 21.19%75.94M | 38.52%86.11M | 39.24%86.11M |
Additional paid-in capital | 12.36%16.88M | 4.53%15.38M | 4.53%15.38M | 265.43%15.31M | 303.14%15.2M | 93.34%15.02M | 254.22%14.72M | 254.22%14.72M | 17.27%4.19M | 17.55%3.77M |
Gains losses not affecting retained earnings | -21.82%-225.74K | 67.94%-51.74K | 67.94%-51.74K | -931.75%-324.26K | -76.51%-150.13K | -42.63%-185.3K | -50.91%-161.37K | -50.91%-161.37K | 66.64%-31.43K | 42.94%-85.06K |
Noncontrolling interests | -23.15%22.64M | --23.73M | --23.73M | --26.6M | --29.46M | --29.46M | --0 | --0 | ---- | ---- |
Total equity | -53.34%26.4M | -19.76%25.7M | -19.76%25.7M | 21.87%47.38M | 34.46%52.22M | 96.49%56.58M | 8.47%32.03M | 8.47%32.03M | 20.20%38.88M | -1.12%38.84M |
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.