(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -50.51%1.58M | -42.43%2.2M | -42.43%2.2M | 34.13%3.3M | 46.08%3.2M | -12.36%3.83M | -12.36%3.83M | -75.16%2.46M | -85.75%1.12M | -78.63%2.19M |
-Cash and cash equivalents | -50.51%1.58M | -42.43%2.2M | -42.43%2.2M | 34.13%3.3M | 46.08%3.2M | -12.36%3.83M | -12.36%3.83M | -37.06%2.46M | -81.72%1.12M | -78.51%2.19M |
-Accounts receivable | -85.71%7.73K | --22.44K | --22.44K | 646.31%128.72K | -53.36%54.09K | --0 | --0 | -94.14%17.25K | -11.18%55.33K | 98.42%115.97K |
-Other receivables | ---- | ---- | ---- | -9.23%158.77K | ---- | ---- | ---- | 10.17%174.92K | -0.00%158.77K | -0.00%158.77K |
Total current assets | -52.74%1.96M | -42.81%2.59M | -42.81%2.59M | -10.47%3.99M | 9.40%4.15M | -16.83%4.53M | -16.83%4.53M | -59.54%4.45M | -68.12%2.68M | -64.97%3.79M |
Non current assets | ||||||||||
-Accumulated depreciation | 93.22%-6.08K | 93.21%-5.81K | 93.21%-5.81K | 86.88%-6.02K | -217.88%-89.61K | -258.56%-85.56K | -258.56%-85.56K | -115.84%-45.89K | -94.46%-40.09K | -49.83%-28.19K |
Investment properties | -46.20%592.13K | -32.95%794.3K | -32.95%794.3K | -94.31%942.61K | --1.1M | -10.21%1.18M | -10.21%1.18M | --16.56M | --18.18M | ---- |
-Long term equity investment | -19.87%4.11M | -13.28%4.05M | -13.28%4.05M | -12.30%4.95M | 845.94%5.13M | 696.76%4.67M | 696.76%4.67M | 2,684.86%5.65M | 347.52%496.59K | 254.34%542.12K |
-Including:Available-for-sale securities | -46.20%592.13K | -32.95%794.3K | -32.95%794.3K | -94.31%942.61K | --1.1M | -10.21%1.18M | -10.21%1.18M | --16.56M | --18.18M | ---- |
-Goodwill | -56.51%2.81M | -62.80%2.65M | -62.80%2.65M | -42.63%5.26M | 3.66%6.47M | 4.51%7.14M | 4.51%7.14M | 2.89%9.17M | -24.49%5.67M | -48.30%6.24M |
-Other intangible assets | -54.52%563.39K | -54.52%563.39K | -54.52%563.39K | -78.18%938.79K | -67.95%1.24M | -24.37%1.24M | -24.37%1.24M | 35.73%4.3M | 29.63%3.86M | 27.40%3.86M |
Due from related parties non current | -5.80%308.11K | 1.80%277.08K | 1.80%277.08K | -28.52%194.19K | 12.61%327.09K | 29.24%272.17K | 29.24%272.17K | -88.22%271.65K | -86.89%246.19K | 95.10%290.47K |
Regulatory assets | -45.95%142.88K | -7.30%104.86K | -7.30%104.86K | -37.18%258.64K | -28.35%264.35K | -72.49%113.12K | -72.49%113.12K | 1.14%411.7K | 102.33%360.09K | 133.21%368.96K |
Non current deferred assets | -5.80%308.11K | 1.80%277.08K | 1.80%277.08K | -28.52%194.19K | 12.61%327.09K | 29.24%272.17K | 29.24%272.17K | -88.22%271.65K | -86.89%246.19K | 95.10%290.47K |
Total assets | -28.73%60.84K | -6.50%80.49K | -6.50%80.49K | -24.52%129.92K | -43.69%85.36K | -29.34%86.09K | -29.34%86.09K | 52.64%172.13K | 27.11%147.04K | 51.96%151.59K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 58.32%3M | 44.13%2.79M | 44.13%2.79M | 25.54%1.08M | -51.81%1.89M | -47.50%1.94M | -47.50%1.94M | -58.69%859.56K | 167.39%4.31M | 159.91%3.93M |
-Current debt | 76.06%3M | 61.84%2.79M | 61.84%2.79M | 74.19%1.08M | -54.56%1.7M | -50.95%1.73M | -50.95%1.73M | -69.58%619.47K | 155.44%4.11M | 147.85%3.75M |
-Current capital lease obligation | ---- | --0 | --0 | --0 | 4.62%190.77K | 22.88%212.2K | 22.88%212.2K | 442.35%240.09K | --192.49K | --182.34K |
-accounts payable | 44.67%1.8M | 126.06%1.77M | 126.06%1.77M | 46.76%1.54M | 132.02%1.24M | 103.81%783.82K | 103.81%783.82K | 104.34%1.05M | 108.65%1.1M | -4.61%535.83K |
-Total tax payable | -24.38%4.15M | -19.14%4.08M | -19.14%4.08M | -12.04%5.11M | 631.26%5.49M | 505.25%5.05M | 505.25%5.05M | 2,766.87%5.81M | 510.03%676.92K | 390.39%750.27K |
-Due to related parties current | ---- | --0 | --0 | ---- | --158.77K | 0.00%158.77K | 0.00%158.77K | ---- | ---- | ---- |
Current accrued expenses | 64.89%1.8M | 28.42%1.56M | 28.42%1.56M | -1.15%1.07M | 98.54%1.09M | 66.79%1.21M | 66.79%1.21M | 323.84%1.09M | 16.07%510.94K | 3.78%549.53K |
Current deferred liabilities | 10.52%1.55M | 2.63%1.75M | 2.63%1.75M | 25.65%1.84M | 206.73%1.4M | 355.79%1.7M | 355.79%1.7M | 659.31%1.47M | --964.77K | 1,268.83%456.09K |
Current liabilities | 40.72%8.25M | 35.84%7.99M | 35.84%7.99M | 24.55%5.77M | 4.21%5.87M | 10.15%5.88M | 10.15%5.88M | 44.76%4.64M | 157.27%7.04M | 82.16%5.63M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --73.88K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term debt | ---- | --0 | --0 | --0 | -50.94%203.14K | -49.07%235.99K | -49.07%235.99K | 255.47%307.07K | --362.34K | --414.09K |
Non current accrued expenses | -99.35%2.42K | -99.38%2.69K | -99.38%2.69K | -14.13%491.55K | -43.15%373.22K | -52.03%434.39K | -52.03%434.39K | 178.47%572.43K | 5,781.86%593.42K | 322.29%656.54K |
Long term provisions | -16.56%4.11M | -8.66%4.05M | -8.66%4.05M | -7.26%4.95M | 3,746.89%4.92M | 3,525.88%4.43M | 3,525.88%4.43M | 4,487.46%5.34M | 20.99%134.25K | -16.32%128.03K |
Total non current liabilities | 9.26%12.4M | 10.43%12.07M | 10.43%12.07M | 4.19%10.89M | 77.95%11.35M | 77.09%10.93M | 77.09%10.93M | 206.87%10.45M | 171.01%7.72M | 96.70%6.38M |
Shareholders'equity | ||||||||||
Share capital | 0.00%43.92M | 0.00%43.92M | 0.00%43.92M | 2.11%43.92M | 2.62%43.92M | 2.62%43.92M | 2.62%43.92M | 0.06%43.01M | -0.43%42.8M | 0.97%42.8M |
-common stock | 0.00%43.92M | 0.00%43.92M | 0.00%43.92M | 2.11%43.92M | 2.62%43.92M | 2.62%43.92M | 2.62%43.92M | 0.06%43.01M | -0.43%42.8M | 0.97%42.8M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | 0.00%11.5K | 0.00%11.5K | --16.15K | ---- | ---- |
Gains losses not affecting retained earnings | 38.04%16.88M | 35.60%16.73M | 35.60%16.73M | 35,764.54%13.99M | 16,651.19%12.23M | 439.70%12.34M | 439.70%12.34M | -100.65%-39.22K | 20.88%71.41K | 23.58%73.01K |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.26M | --4.8M | ---- |
Total equity | -50.65%11.43M | -51.25%11.78M | -51.25%11.78M | -32.62%21.83M | -36.76%23.16M | -35.24%24.18M | -35.24%24.18M | -38.28%32.4M | -37.06%32.35M | -37.94%36.61M |
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.