(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 | -38.54%2.77M | 17.22%7.84M | 17.22%7.84M | 236.01%8.26M | 120.52%11.15M | --4.51M | 424.03%6.69M | 424.03%6.69M | -7.68%2.46M | -33.33%5.06M |
-Cash and cash equivalents | -38.54%2.77M | 17.22%7.84M | 17.22%7.84M | 236.01%8.26M | 120.52%11.15M | --4.51M | 424.03%6.69M | 424.03%6.69M | -7.68%2.46M | -33.33%5.06M |
-Accounts receivable | -90.98%5.46K | -91.85%5.46K | -91.85%5.46K | -86.90%46.81K | -92.62%38.72K | --60.57K | -71.77%67.08K | -71.77%67.08K | --357.34K | --524.93K |
-Other receivables | -11.86%2.09M | -39.41%1.94M | -39.41%1.94M | ---- | ---- | --2.37M | --3.21M | --3.21M | --3.49M | --4.91M |
Total current assets | 41.85%53.97M | 15.35%57.54M | 15.35%57.54M | 178.93%49.65M | 25.35%39.82M | --38.05M | 117.38%49.88M | 117.38%49.88M | 73.32%17.8M | 136.14%31.77M |
Non current assets | ||||||||||
-Accumulated depreciation | -63.94%-57.98M | -82.18%-51.3M | -82.18%-51.3M | ---- | -246.65%-41.99M | ---35.37M | -2,118.37%-28.16M | -2,118.37%-28.16M | -1,307.70%-16.58M | -1,091.93%-12.11M |
-Long term equity investment | -75.75%6.27M | -81.01%7.19M | -81.01%7.19M | -69.32%11.55M | -58.30%16.4M | --25.84M | -3.39%37.85M | -3.39%37.85M | 19.88%37.66M | 46.73%39.34M |
Non current note receivables | 9.28%97.32K | 2.82%90.28K | 2.82%90.28K | 16.05%86.75K | 11.72%89.12K | --89.06K | 1.15%87.8K | 1.15%87.8K | 116.75%74.75K | 124.94%79.77K |
-Goodwill | 43.95%29.82M | 50.34%28.91M | 50.34%28.91M | 64.05%24.89M | 49.21%23.12M | --20.72M | 25.32%19.23M | 25.32%19.23M | 5.58%15.17M | 10.27%15.5M |
-Other intangible assets | -41.27%1.97M | -41.27%1.97M | -41.27%1.97M | -43.04%1.97M | -40.77%2.05M | --3.35M | -25.76%3.35M | -25.76%3.35M | -23.66%3.46M | -32.86%3.46M |
Regulatory assets | 21.88%292.53K | 27.35%280.73K | 27.35%280.73K | -39.68%281.45K | -64.32%251.81K | --240.01K | -7.24%220.44K | -7.24%220.44K | -75.51%466.58K | -26.29%705.8K |
Total assets | --0 | 334.94%4.32K | 334.94%4.32K | --0 | -77.79%3.48K | --1.67K | --993 | --993 | -93.94%941 | -98.25%15.67K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 27.76%21.22M | 392.41%28.07M | 392.41%28.07M | 205.49%28.57M | 26.62%25.05M | --16.61M | -82.64%5.7M | -82.64%5.7M | -41.76%9.35M | 53.16%19.79M |
-Current debt | 1,603.72%16.4M | 442.69%2.89M | 442.69%2.89M | -2.70%2.93M | -53.23%2.56M | --962.43K | -98.10%531.99K | -98.10%531.99K | 8.71%3.01M | 475.04%5.48M |
-Bank in debtedness | ---- | 5,616.80%20.36M | 5,616.80%20.36M | 1,218.83%20.83M | 71.56%17.67M | --10.83M | --356.16K | --356.16K | -88.12%1.58M | -13.87%10.3M |
-Current capital lease obligation | 0.07%4.82M | 0.17%4.82M | 0.17%4.82M | 0.99%4.81M | 20.25%4.82M | --4.82M | -0.77%4.81M | -0.77%4.81M | --4.77M | 58,522.68%4.01M |
-accounts payable | 23.37%64.04M | 25.15%58.71M | 25.15%58.71M | ---- | ---- | --51.91M | --46.91M | --46.91M | 1,423.07%40.27M | 816.78%29.11M |
-Total tax payable | -63.21%16.31M | -65.50%19.9M | -65.50%19.9M | -55.11%26.84M | -44.92%34.36M | --44.34M | -9.06%57.66M | -9.06%57.66M | 18.87%59.79M | 36.62%62.38M |
-Other payable | --26.73M | --15.89M | --15.89M | ---- | ---- | ---- | ---- | ---- | -68.11%1 | -7.01%3 |
Current accrued expenses | 119.80%13.79M | 127.17%14.12M | 127.17%14.12M | ---- | ---- | --6.27M | --6.21M | --6.21M | -5.83%4.91M | 308.38%5.1M |
Current deferred liabilities | --5.68M | 79.87%11.84M | 79.87%11.84M | --0 | -91.47%865.17K | --0 | --6.58M | --6.58M | ---- | --10.15M |
Current liabilities | 38.13%120.37M | 61.18%127.02M | 61.18%127.02M | 60.82%109.22M | 17.35%94.84M | --87.14M | -11.69%78.81M | -11.69%78.81M | 90.25%67.91M | 191.13%80.82M |
Non current liabilities | ||||||||||
-Long term debt | -41.66%5.63M | -37.06%6.67M | -37.06%6.67M | -33.46%7.67M | -33.90%8.68M | --9.65M | -21.06%10.6M | -21.06%10.6M | --11.53M | --13.14M |
Non current accrued expenses | -9.09%148.84M | -5.95%156.46M | -5.95%156.46M | 0.50%162.24M | 3.27%166.06M | --163.73M | -3.81%166.36M | -3.81%166.36M | 37.12%161.43M | 59.34%160.81M |
Long term provisions | -96.06%637.32K | -98.10%518.35K | -98.10%518.35K | -85.15%3.88M | -70.53%7.72M | --16.19M | 5.82%27.25M | 5.82%27.25M | -16.82%26.13M | -2.26%26.21M |
Total non current liabilities | 3.95%136.68M | 7.66%146.92M | 7.66%146.92M | 6.55%136.06M | -9.78%129.19M | --131.48M | -10.60%136.47M | -10.60%136.47M | 48.50%127.7M | 95.04%143.2M |
Shareholders'equity | ||||||||||
Share capital | 1.31%81.49M | 1.31%81.49M | 1.31%81.49M | 1.93%81.49M | 1.88%81.45M | --80.44M | 1.79%80.44M | 1.79%80.44M | 2.18%79.95M | 1.75%79.95M |
-common stock | 1.31%81.49M | 1.31%81.49M | 1.31%81.49M | 1.93%81.49M | 1.88%81.45M | --80.44M | 1.79%80.44M | 1.79%80.44M | 2.18%79.95M | 1.75%79.95M |
Retained earnings | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
Gains losses not affecting retained earnings | -42.11%-3.24M | 35.61%-1.62M | 35.61%-1.62M | 44.00%-3.82M | 46.11%-2.41M | ---2.28M | 13.03%-2.51M | 13.03%-2.51M | -155.92%-6.82M | -32.23%-4.46M |
Total equity | 16.54%259.68M | 9.86%259.11M | 9.86%259.11M | 21.76%237.09M | 10.02%229.34M | --222.83M | 11.54%235.85M | 11.54%235.85M | 36.63%194.72M | 62.10%208.44M |
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.