(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 | |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Current assets | ||||||||
Cash, cash equivalents and short term investments | 176.90%2.55M | 2,660.38%5.85M | 2,660.38%5.85M | --9.11M | --18.35M | --922K | --212K | --212K |
-Cash and cash equivalents | 4.66%965K | 1,776.42%3.98M | 1,776.42%3.98M | --7.32M | --16.51M | --922K | --212K | --212K |
-Accounts receivable | 253.81%789K | -19.10%161K | -19.10%161K | --522K | --391K | --223K | --199K | --199K |
Total current assets | -9.58%6.25M | 49.82%9.39M | 49.82%9.39M | --15.59M | --24.25M | --6.91M | --6.27M | --6.27M |
Non current assets | ||||||||
-Accumulated depreciation | ---- | -36.58%-13.56M | -36.58%-13.56M | ---- | ---- | ---- | ---9.93M | ---9.93M |
-Long term equity investment | -91.00%3.3M | -90.34%3.25M | -90.34%3.25M | --3.37M | --3.83M | --36.63M | --33.67M | --33.67M |
-Goodwill | -54.99%18.48M | -55.91%18.19M | -55.91%18.19M | --41.16M | --40.45M | --41.05M | --41.26M | --41.26M |
-Other intangible assets | 11.25%3.81M | 11.25%3.81M | 11.25%3.81M | --3.81M | --3.81M | --3.42M | --3.42M | --3.42M |
Regulatory assets | 253.81%789K | 158.02%627K | 158.02%627K | --522K | --391K | --223K | --243K | --243K |
Total assets | ---- | 952.27%463K | 952.27%463K | ---- | ---- | ---- | --44K | --44K |
Liabilities | ||||||||
Current liabilities | ||||||||
Current debt and capital lease obligation | 428.58%6.57M | 432.76%6.55M | 432.76%6.55M | --7.5M | --7.75M | --1.24M | --1.23M | --1.23M |
-Current debt | 564.42%6.11M | 583.98%6.15M | 583.98%6.15M | --7.16M | --7.4M | --919K | --899K | --899K |
-Current capital lease obligation | 42.11%459K | 22.05%404K | 22.05%404K | --346K | --348K | --323K | --331K | --331K |
-accounts payable | ---- | -59.65%3.44M | -59.65%3.44M | ---- | ---- | ---- | --8.51M | --8.51M |
-Total tax payable | -89.13%5.35M | -88.47%5.27M | -88.47%5.27M | --11.35M | --11.66M | --49.17M | --45.7M | --45.7M |
-Other payable | -2.56%152K | -2.56%152K | -2.56%152K | --156K | --156K | --156K | --156K | --156K |
Current accrued expenses | ---- | -28.06%3.26M | -28.06%3.26M | ---- | ---- | ---- | --4.53M | --4.53M |
Current liabilities | -15.66%12.81M | -7.18%13.24M | -7.18%13.24M | --13.75M | --17.87M | --15.18M | --14.27M | --14.27M |
Non current liabilities | ||||||||
-Long term debt | -8.76%2.55M | -9.01%2.62M | -9.01%2.62M | --2.66M | --2.75M | --2.8M | --2.88M | --2.88M |
Non current accrued expenses | -18.26%13.35M | -18.42%13.89M | -18.42%13.89M | --14.93M | --15.65M | --16.33M | --17.03M | --17.03M |
Derivative product liabilities | ---- | --0 | --0 | --0 | --0 | --4.51M | --3.98M | --3.98M |
Long term provisions | -97.80%745K | -97.93%637K | -97.93%637K | --707K | --1.08M | --33.83M | --30.8M | --30.8M |
Total non current liabilities | -71.80%18.15M | -69.13%18.51M | -69.13%18.51M | --25.1M | --29.53M | --64.35M | --59.97M | --59.97M |
Shareholders'equity | ||||||||
Share capital | 66.27%154.09M | 66.27%154.09M | 66.27%154.09M | --152.88M | --155.7M | --92.67M | --92.67M | --92.67M |
-common stock | 66.27%154.09M | 66.27%154.09M | 66.27%154.09M | --152.88M | --155.7M | --92.67M | --92.67M | --92.67M |
Additional paid-in capital | -3.72%5.44M | -4.19%5.39M | -4.19%5.39M | --5.16M | --5.66M | --5.65M | --5.63M | --5.63M |
Gains losses not affecting retained earnings | -57.92%263K | -98.04%12K | -98.04%12K | --590K | --48K | --625K | --612K | --612K |
Other equity interest | -57.24%691K | -46.12%867K | -46.12%867K | --2M | --1.44M | --1.62M | --1.61M | --1.61M |
Total equity | -40.69%38.22M | -35.67%41.63M | -35.67%41.63M | --71.83M | --80.5M | --64.44M | --64.71M | --64.71M |
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.