(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 | -52.51%1.01M | -44.72%1.07M | -44.72%1.07M | 285.97%790.76K | -42.57%992.01K | -30.54%2.12M | -69.70%1.93M | -69.70%1.93M | -94.64%204.88K | -23.37%1.73M |
-Cash and cash equivalents | -52.51%1.01M | -44.72%1.07M | -44.72%1.07M | 285.97%790.76K | -42.57%992.01K | -30.54%2.12M | -69.70%1.93M | -69.70%1.93M | -94.64%204.88K | -23.37%1.73M |
-Accounts receivable | -5.16%38.56M | -15.28%32.83M | -15.28%32.83M | 8.00%33.71M | 23.00%36.57M | 32.41%40.66M | 20.59%38.76M | 20.59%38.76M | 9.54%31.22M | 12.50%29.73M |
-Notes receivable | ---- | 7.33%754.43K | 7.33%754.43K | ---- | ---- | ---- | 232.66%702.91K | 232.66%702.91K | ---- | -16.53%175.2K |
-Other receivables | 196.60%67K | -56.84%114.4K | -56.84%114.4K | -56.43%115.22K | -67.51%111.15K | -93.13%22.59K | -57.27%265.03K | -57.27%265.03K | -55.81%264.43K | -43.35%342.08K |
Total current assets | -16.14%80.97M | -18.27%72.49M | -18.27%72.49M | 15.03%82.54M | 36.85%86.26M | 53.74%96.55M | 35.13%88.7M | 35.13%88.7M | 18.62%71.76M | 13.59%63.03M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -6.24%-76.53M | -6.24%-76.53M | ---- | ---- | ---- | -3.56%-72.04M | -3.56%-72.04M | ---- | ---- |
-Long term equity investment | -22.33%87.24M | 0.83%84.68M | 0.83%84.68M | 96.96%98.37M | 100.52%108.04M | 88.75%112.32M | 40.33%83.98M | 40.33%83.98M | -24.27%49.95M | -21.17%53.88M |
Financial assets | --398K | 597.31%184.48K | 597.31%184.48K | --973.38K | --733.47K | --0 | --26.46K | --26.46K | ---- | ---- |
-Goodwill | -1.62%96.69M | 18.08%97.93M | 18.08%97.93M | 40.58%99.74M | 40.61%100.09M | 36.86%98.28M | 14.63%82.94M | 14.63%82.94M | -2.61%70.95M | -2.67%71.18M |
Defined pension benefit | -27.08%10.75M | -21.85%11.47M | -21.85%11.47M | -1.25%13.82M | -6.86%14.28M | 4.01%14.74M | 17.99%14.68M | 17.99%14.68M | 6.20%14M | 20.21%15.33M |
Regulatory assets | -0.33%41.54M | -10.43%36.15M | -10.43%36.15M | 16.94%36.51M | 27.05%37.77M | 35.74%41.68M | 22.35%40.36M | 22.35%40.36M | 9.54%31.22M | 12.50%29.73M |
Total assets | 191.80%2.98M | 145.43%2.51M | 145.43%2.51M | --2.79M | --1.2M | --1.02M | --1.02M | --1.02M | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 2.82%5.24M | 11.02%4.57M | 11.02%4.57M | 19.32%4.87M | 21.44%4.97M | -34.07%5.09M | -46.86%4.12M | -46.86%4.12M | -47.64%4.08M | -48.14%4.09M |
-Bank in debtedness | 4.56%247K | --244.57K | --244.57K | --241.75K | --238.97K | -93.25%236.22K | --0 | --0 | --0 | --0 |
-Current capital lease obligation | 2.74%4.99M | 5.08%4.33M | 5.08%4.33M | 13.40%4.63M | 15.59%4.73M | 14.97%4.86M | -3.12%4.12M | -3.12%4.12M | -5.00%4.08M | -6.75%4.09M |
-accounts payable | -2.22%32.7M | -30.91%11.25M | -30.91%11.25M | 10.47%26.97M | 32.58%28.3M | 57.47%33.44M | 41.70%16.29M | 41.70%16.29M | 12.06%24.41M | 13.03%21.35M |
-Total tax payable | -20.35%98.99M | 3.96%97.28M | 3.96%97.28M | 92.53%113.07M | 94.85%122.82M | 81.73%124.29M | 36.44%93.57M | 36.44%93.57M | -21.83%58.73M | -18.75%63.04M |
-Dividends payable | 11.53%1.01M | ---- | ---- | ---- | ---- | 38.07%909.2K | ---- | ---- | ---- | ---- |
Current accrued expenses | ---- | -17.85%15.24M | -17.85%15.24M | ---- | ---- | ---- | 16.27%18.55M | 16.27%18.55M | ---- | ---- |
Current provisions | 5,937.21%305K | 2,208.03%582.08K | 2,208.03%582.08K | -35.28%147.15K | ---- | -98.34%5.05K | --25.22K | --25.22K | -68.42%227.37K | -75.21%250.48K |
Current liabilities | -3.86%39.32M | -25.56%31.76M | -25.56%31.76M | 2.65%32.1M | 19.94%34.02M | 28.73%40.9M | 5.64%42.67M | 5.64%42.67M | -8.30%31.27M | -7.63%28.36M |
Non current liabilities | ||||||||||
-Long term debt | 4.28%32.82M | -3.91%28.41M | -3.91%28.41M | 72.67%29.76M | 72.85%30.41M | 72.25%31.47M | 55.66%29.57M | 55.66%29.57M | -1.76%17.24M | -2.96%17.59M |
Non current accrued expenses | -3.33%85.67M | 10.06%81.68M | 10.06%81.68M | 68.43%86.17M | 70.64%89.47M | 62.48%88.62M | 32.67%74.21M | 32.67%74.21M | -10.00%51.16M | -8.88%52.43M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | --9.18K | ---- | ---- | ---- | ---- |
Long term provisions | -32.68%54.43M | 3.40%56.27M | 3.40%56.27M | 109.75%68.61M | 113.94%77.62M | 96.06%80.85M | 33.20%54.41M | 33.20%54.41M | -32.43%32.71M | -27.75%36.28M |
Employee benefits | ---- | 7.33%754.43K | 7.33%754.43K | ---- | ---- | ---- | 232.66%702.91K | 232.66%702.91K | ---- | -16.53%175.2K |
Total non current liabilities | -16.27%138.31M | -5.28%129.04M | -5.28%129.04M | 61.30%145.17M | 71.60%156.84M | 64.92%165.19M | 25.03%136.24M | 25.03%136.24M | -17.61%90M | -15.60%91.4M |
Shareholders'equity | ||||||||||
Share capital | -2.42%8.65M | -1.20%8.76M | -1.20%8.76M | -0.69%8.81M | -0.66%8.85M | -1.26%8.87M | -1.66%8.87M | -1.66%8.87M | -3.08%8.87M | -3.77%8.91M |
-common stock | -2.42%8.65M | -1.20%8.76M | -1.20%8.76M | -0.69%8.81M | -0.66%8.85M | -1.26%8.87M | -1.66%8.87M | -1.66%8.87M | -3.08%8.87M | -3.77%8.91M |
Additional paid-in capital | -0.93%270.34M | -0.48%271.59M | -0.48%271.59M | -0.30%272.16M | -0.25%272.6M | -0.38%272.89M | -0.49%272.89M | -0.49%272.89M | -0.77%272.97M | -0.88%273.27M |
Gains losses not affecting retained earnings | 77.95%889K | -51.14%261.08K | -51.14%261.08K | 70.85%1.25M | 272.30%626.02K | 163.13%499.59K | 195.44%534.35K | 195.44%534.35K | 252.39%732.24K | 62.86%-363.32K |
Total equity | -7.95%274.48M | 1.23%263.76M | 1.23%263.76M | 36.26%283.24M | 43.99%290.82M | 46.65%298.19M | 26.26%260.56M | 26.26%260.56M | 2.21%207.86M | 1.53%201.97M |
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.