(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 | -92.62%164.8M | -82.01%410.54M | -82.01%410.54M | 118.42%2.42B | 87.00%2.23B | 79.22%2.23B | 71.26%2.28B | 71.26%2.28B | -5.07%1.11B | 20.71%1.19B |
-Cash and cash equivalents | -88.27%164.8M | -64.10%410.54M | -64.10%410.54M | 242.86%2.42B | 166.22%2.21B | 33.10%1.4B | -8.32%1.14B | -8.32%1.14B | -30.95%705.64M | -4.54%829.75M |
-Accounts receivable | 38.72%206.77M | 146.76%413.79M | 146.76%413.79M | 26.90%297.68M | 53.34%275.63M | -16.18%149.05M | -38.13%167.69M | -38.13%167.69M | 62.92%234.59M | -16.81%179.76M |
-Other receivables | ---- | 67.00%108.86M | 67.00%108.86M | ---- | ---- | ---- | -1.31%65.18M | -1.31%65.18M | ---- | ---- |
Total current assets | -56.58%1.47B | -44.55%1.84B | -44.55%1.84B | 64.74%3.68B | 63.16%3.59B | 54.41%3.39B | 55.10%3.32B | 55.10%3.32B | 8.27%2.23B | 7.66%2.2B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -3.31%-6.15B | -3.31%-6.15B | ---- | ---- | ---- | -5.59%-5.95B | -5.59%-5.95B | ---- | ---- |
-Long term equity investment | 3.51%1.03B | 28.82%1.28B | 28.82%1.28B | -50.05%497.87M | -50.05%497.77M | 0.08%997.19M | 0.08%997M | 0.08%997M | 0.07%996.81M | 0.07%996.63M |
Non current note receivables | -9.10%874.93M | -9.27%892.86M | -9.27%892.86M | -6.81%909.43M | -0.48%944.38M | 2.40%962.48M | 4.96%984.07M | 4.96%984.07M | 3.23%975.84M | 0.94%948.89M |
-Goodwill | -7.67%42.66M | -7.51%43.58M | -7.51%43.58M | -7.62%44.4M | -8.92%45.11M | -8.10%46.2M | -8.06%47.12M | -8.06%47.12M | -7.83%48.06M | -7.07%49.53M |
-Other intangible assets | -54.05%14.71M | -144.10%-15.28M | -144.10%-15.28M | 55.41%9.47M | -20.27%30.75M | -54.34%32.02M | -52.40%34.65M | -52.40%34.65M | -91.71%6.1M | -55.12%38.57M |
Regulatory assets | -10.89%232.24M | 99.59%433.47M | 99.59%433.47M | 0.82%302.13M | 27.86%302.49M | 17.96%260.62M | -28.64%217.18M | -28.64%217.18M | 73.29%299.67M | -9.99%236.57M |
Total assets | -66.04%1.05M | 12.07%7.75M | 12.07%7.75M | 158.43%2.76M | 129.21%3.76M | 11.08%3.09M | -22.21%6.91M | -22.21%6.91M | -86.18%1.07M | -77.70%1.64M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | --499.91M | --499.82M | --499.82M | --499.72M | --499.61M | ---- | ---- | ---- | ---- | ---- |
-Current debt | --499.91M | --499.82M | --499.82M | --499.72M | --499.61M | ---- | ---- | ---- | ---- | ---- |
-accounts payable | 71.20%376.71M | 55.58%388.9M | 55.58%388.9M | -5.94%261.81M | 5.54%265.06M | -35.98%220.04M | 17.15%249.96M | 17.15%249.96M | 2.84%278.33M | 19.23%251.15M |
-Total tax payable | 6.69%2.36B | 18.55%2.65B | 18.55%2.65B | -22.83%1.65B | -18.26%1.7B | 2.13%2.21B | -0.98%2.24B | -0.98%2.24B | -3.72%2.14B | -7.33%2.08B |
-Due to related parties current | ---- | 33.95%79.79M | 33.95%79.79M | ---- | ---- | ---- | -2.40%59.57M | -2.40%59.57M | ---- | ---- |
-Other payable | 14.58%600.3M | 3.07%613.77M | 3.07%613.77M | -4.45%570.24M | -6.61%546M | -11.52%523.93M | 3.11%595.51M | 3.11%595.51M | 2.10%596.78M | -2.36%584.63M |
Current provisions | 21.99%59.06M | -19.03%39.11M | -19.03%39.11M | 34.12%46.38M | 14.14%43.04M | 3.54%48.41M | 4.18%48.31M | 4.18%48.31M | -11.36%34.58M | -1.88%37.71M |
Current liabilities | 136.21%1.03B | 112.02%1.19B | 112.02%1.19B | 118.69%956.37M | 169.73%987.38M | 0.71%437.3M | 35.55%560.84M | 35.55%560.84M | 34.49%437.32M | 42.15%366.06M |
Non current liabilities | ||||||||||
Non current accrued expenses | -2.71%3.32B | -3.01%3.37B | -3.01%3.37B | -2.56%3.32B | -1.24%3.37B | -1.25%3.41B | -2.88%3.47B | -2.88%3.47B | -4.35%3.41B | -5.67%3.41B |
Long term provisions | 3.51%1.03B | 28.82%1.28B | 28.82%1.28B | -50.05%497.87M | -50.05%497.77M | 0.08%997.19M | 0.08%997M | 0.08%997M | 0.07%996.81M | 0.07%996.63M |
Total non current liabilities | 28.09%3.39B | 37.29%3.84B | 37.29%3.84B | 1.16%2.61B | 9.86%2.69B | 1.89%2.65B | 4.68%2.8B | 4.68%2.8B | 1.15%2.58B | -2.24%2.45B |
Shareholders'equity | ||||||||||
Share capital | 0.78%2.91B | 1.17%2.91B | 1.17%2.91B | 51.87%2.91B | 51.31%2.9B | 51.08%2.89B | 51.33%2.88B | 51.33%2.88B | 0.78%1.92B | 1.04%1.91B |
-common stock | 0.78%2.91B | 1.17%2.91B | 1.17%2.91B | 51.87%2.91B | 51.31%2.9B | 51.08%2.89B | 51.33%2.88B | 51.33%2.88B | 0.78%1.92B | 1.04%1.91B |
Additional paid-in capital | -3.32%209.73M | -4.01%215.68M | -4.01%215.68M | -3.57%215.87M | -2.76%216.88M | -2.47%216.94M | -2.33%224.69M | -2.33%224.69M | -2.45%223.87M | -2.73%223.05M |
Retained earnings | -34.52%158.42M | --156.27M | --156.27M | 5.04%248.37M | 4.40%244.98M | 3.50%241.92M | ---- | ---- | 22.63%236.47M | 24.53%234.66M |
Noncontrolling interests | 1,076.35%3.19B | 1,404.08%3.17B | 1,404.08%3.17B | -5.10%194.79M | -13.93%162.75M | 7.08%271.53M | -9.55%210.97M | -9.55%210.97M | 2.39%205.25M | 1.70%189.09M |
Total equity | 10.45%9.5B | 15.07%9.93B | 15.07%9.93B | 16.76%8.72B | 17.26%8.66B | 14.94%8.6B | 14.83%8.63B | 14.83%8.63B | 0.80%7.47B | -0.73%7.39B |
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.