(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 | 361.98%6.08M | 28.78%4.4M | 28.78%4.4M | 144.24%1.76M | 66.67%1.44M | 66.46%1.32M | 309.95%3.42M | 309.95%3.42M | -59.45%721K | -53.28%861K |
-Cash and cash equivalents | 361.98%6.08M | 28.78%4.4M | 28.78%4.4M | 144.24%1.76M | 66.67%1.44M | 66.46%1.32M | 309.95%3.42M | 309.95%3.42M | -59.45%721K | -53.28%861K |
-Accounts receivable | 14.99%9.57M | 18.81%8.76M | 18.81%8.76M | 38.88%8.04M | 130.01%7.96M | 88.51%8.32M | 148.15%7.38M | 148.15%7.38M | 92.07%5.79M | 13.96%3.46M |
Total current assets | 20.51%41.5M | 22.10%37.21M | 22.10%37.21M | 67.58%37.42M | 89.02%36.05M | 111.02%34.44M | 129.89%30.47M | 129.89%30.47M | 43.13%22.33M | 28.05%19.07M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -20.90%-3.82M | -20.90%-3.82M | -18.11%-3.66M | -19.48%-3.51M | -19.11%-3.32M | -4.22%-3.16M | -4.22%-3.16M | 32.39%-3.1M | ---2.94M |
-Long term equity investment | -0.31%4.56M | -0.18%4.55M | -0.18%4.55M | -2.65%4.49M | -1.72%4.53M | -3.82%4.58M | -12.25%4.56M | -12.25%4.56M | -10.71%4.61M | 577.21%4.61M |
Non current note receivables | ---- | --0 | --0 | --129K | --111K | --85K | --65K | --65K | ---- | ---- |
-Goodwill | 9.06%1.77M | 3.20%1.81M | 3.20%1.81M | -35.54%1.57M | -34.29%1.55M | -28.98%1.62M | -20.77%1.75M | -20.77%1.75M | 8.01%2.44M | 6.26%2.36M |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -13.89%124K |
Regulatory assets | 14.99%9.57M | 23.44%9.15M | 23.44%9.15M | 38.88%8.04M | 130.01%7.96M | 88.51%8.32M | 135.06%7.42M | 135.06%7.42M | 92.07%5.79M | 12.59%3.46M |
Total assets | ---- | 368.82%436K | 368.82%436K | ---- | ---- | ---- | -58.11%93K | -58.11%93K | --0 | --0 |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -95.08%295K | -38.62%3.36M | -38.62%3.36M | 65.91%5.66M | 108.81%5.97M | 351.66%6M | 670.18%5.48M | 670.18%5.48M | 165.29%3.41M | -56.97%2.86M |
-Current debt | -97.50%147K | -39.97%3.22M | -39.97%3.22M | 68.17%5.49M | 111.30%5.85M | 390.57%5.88M | 3,783.33%5.36M | 3,783.33%5.36M | 436.84%3.26M | -53.49%2.77M |
-Current capital lease obligation | 22.31%148K | 23.08%144K | 23.08%144K | 15.17%167K | 32.97%121K | -6.92%121K | -79.58%117K | -79.58%117K | -78.58%145K | -86.89%91K |
-accounts payable | 3.66%16.97M | -11.63%12.75M | -11.63%12.75M | 113.21%16.59M | 94.97%16.53M | 108.79%16.37M | --14.43M | --14.43M | 27.58%7.78M | 83.56%8.48M |
-Total tax payable | 0.35%4.59M | 1.49%4.63M | 1.49%4.63M | -3.17%4.49M | -2.06%4.53M | -4.07%4.58M | -12.56%4.56M | -12.56%4.56M | -15.10%4.63M | 320.09%4.62M |
-Other payable | ---- | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---1K |
Current deferred liabilities | ---- | ---- | ---- | -99.41%12K | 2.90%71K | -31.93%113K | ---- | ---- | 761.02%2.03M | -46.51%69K |
Current liabilities | -11.34%20.17M | -8.42%18.23M | -8.42%18.23M | 68.62%23.13M | 95.38%23.21M | 138.44%22.75M | 149.82%19.91M | 149.82%19.91M | 78.63%13.72M | 4.24%11.88M |
Non current liabilities | ||||||||||
-Long term debt | 82.61%252K | 132.22%209K | 132.22%209K | 2.80%110K | 56.94%113K | -29.95%138K | -85.10%90K | -85.10%90K | -80.22%107K | -89.41%72K |
Non current accrued expenses | 4.11%8.52M | -0.35%8.19M | -0.35%8.19M | -3.28%8.17M | -4.52%8.05M | -2.75%8.18M | -16.58%8.22M | -16.58%8.22M | -17.96%8.45M | -22.08%8.43M |
Long term provisions | -2.88%4.31M | -2.84%4.34M | -2.84%4.34M | -2.78%4.38M | -2.65%4.41M | -2.70%4.44M | -2.68%4.47M | -2.68%4.47M | -2.58%4.5M | --4.53M |
Regulatory liabilities | ---- | 15.38%-44K | 15.38%-44K | ---- | ---- | ---- | -33.33%-52K | -33.33%-52K | ---- | ---- |
Total non current liabilities | -9.38%24.76M | -6.58%22.86M | -6.58%22.86M | 50.49%27.62M | 68.09%27.73M | 90.93%27.33M | 85.58%24.47M | 85.58%24.47M | 39.69%18.35M | 32.05%16.5M |
Shareholders'equity | ||||||||||
Share capital | -7.69%23.66M | 0.00%23.63M | 0.00%23.63M | 18.00%25.63M | 20.52%25.63M | 22.52%25.63M | 12.97%23.63M | 12.97%23.63M | 3.89%21.72M | 1.72%21.26M |
-common stock | -7.69%23.66M | 0.00%23.63M | 0.00%23.63M | 18.00%25.63M | 20.52%25.63M | 22.52%25.63M | 12.97%23.63M | 12.97%23.63M | 3.89%21.72M | 1.72%21.26M |
Additional paid-in capital | 164.69%1.21M | --1.03M | --1.03M | -195.37%-1.13M | -291.05%-1.77M | -265.40%-1.87M | --0 | --0 | 37.78%1.19M | 26.64%927K |
Gains losses not affecting retained earnings | -18.68%283K | -21.00%237K | -21.00%237K | -32.08%288K | -34.73%233K | -10.54%348K | -12.54%300K | -12.54%300K | -31.06%424K | -31.48%357K |
Other equity interest | 20.38%1.22M | -2.09%1.08M | -2.09%1.08M | -47.15%676K | 19.47%1.22M | 18.94%1.01M | 14.91%1.1M | 14.91%1.1M | 277.29%1.28M | 68.65%1.02M |
Total equity | 16.84%51.79M | 16.53%47.2M | 16.53%47.2M | 42.37%47.29M | 53.24%45.77M | 64.07%44.33M | 60.00%40.51M | 60.00%40.51M | 17.97%33.22M | 6.89%29.87M |
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.