(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 | 69.92%14.97M | -17.69%18.33M | -17.69%18.33M | 65.63%13.75M | -47.94%14.44M | -61.27%8.81M | -15.04%22.27M | -15.04%22.27M | -25.30%8.3M | 184.82%27.74M |
-Cash and cash equivalents | 69.92%14.97M | -17.69%18.33M | -17.69%18.33M | 65.63%13.75M | -47.94%14.44M | -61.27%8.81M | -15.04%22.27M | -15.04%22.27M | -25.30%8.3M | 184.82%27.74M |
-Accounts receivable | -25.19%50.67M | -17.43%61.52M | -17.43%61.52M | -26.73%27.65M | -30.29%27.86M | 63.16%67.74M | 50.12%74.51M | 50.12%74.51M | -11.67%37.74M | -12.76%39.97M |
-Due from related parties current | ---- | ---- | ---- | 46.29%23.25M | 93.35%21.93M | ---- | ---- | ---- | --15.89M | --11.34M |
Holding assets for sale | ---- | --0 | --0 | --0 | --0 | --17.16M | --17.73M | --17.73M | --15.57M | --15.57M |
Total current assets | 3.32%111.05M | 12.96%143.1M | 12.96%143.1M | 12.60%100.06M | -15.15%90.82M | 20.64%107.48M | 49.44%126.69M | 49.44%126.69M | 5.78%88.87M | 23.42%107.04M |
Non current assets | ||||||||||
-Accumulated depreciation | -64.16%-255.46M | -69.36%-249.37M | -69.36%-249.37M | -80.44%-224.68M | -89.23%-212.25M | -10.60%-155.62M | -11.58%-147.24M | -11.58%-147.24M | -12.86%-124.52M | -11.78%-112.17M |
-Long term equity investment | 8,600.79%142.52M | 7,668.70%142.94M | 7,668.70%142.94M | -6.09%176.71M | -12.32%167.51M | -99.24%1.64M | -99.13%1.84M | -99.13%1.84M | -22.69%188.17M | -17.96%191.05M |
-Including:Held to maturity investments | 2,774.98%31.71M | 19,558.96%49.34M | 19,558.96%49.34M | --21.29M | --11.22M | --1.1M | --251K | --251K | ---- | ---- |
Financial assets | --0 | --15.07M | --15.07M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Non current note receivables | 3.51%77.61M | -13.95%67.92M | -13.95%67.92M | --81.57M | --71.98M | --74.98M | --78.94M | --78.94M | ---- | ---- |
-Other intangible assets | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M | 0.00%1.35M |
Regulatory assets | -25.19%50.67M | -17.43%61.52M | -17.43%61.52M | -4.21%52.47M | -1.85%51.51M | 16.58%67.74M | 50.12%74.51M | 50.12%74.51M | 28.20%54.77M | 14.56%52.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -81.33%33.95M | -84.02%32.78M | -84.02%32.78M | -52.39%11.27M | -62.65%11.65M | 587.42%181.81M | 783.95%205.1M | 783.95%205.1M | 2,794.13%23.67M | 2,268.34%31.19M |
-Current debt | -82.20%32.03M | -84.87%30.75M | -84.87%30.75M | -58.27%9.19M | -67.48%9.65M | 621.50%179.91M | 838.64%203.25M | 838.64%203.25M | --22.03M | --29.66M |
-Current capital lease obligation | 1.21%1.93M | 10.06%2.04M | 10.06%2.04M | 26.34%2.08M | 30.74%2M | 25.84%1.9M | 19.37%1.85M | 19.37%1.85M | 100.98%1.64M | 16.32%1.53M |
-accounts payable | -0.97%107.16M | 4.36%121.93M | 4.36%121.93M | -10.94%96.67M | -29.99%82.32M | -9.94%108.21M | -18.78%116.84M | -18.78%116.84M | -16.37%108.54M | -7.65%117.58M |
-Total tax payable | 100.71%297.37M | 91.12%300.26M | 91.12%300.26M | 0.34%323.07M | -0.74%327.59M | -64.87%148.16M | -67.49%157.1M | -67.49%157.1M | -30.18%321.97M | -28.90%330.01M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --600K | --600K |
Current provisions | 4.55%4.97M | 4.55%4.97M | 4.55%4.97M | -11.89%4.75M | -11.89%4.75M | -11.89%4.75M | -11.89%4.75M | -11.89%4.75M | 21.56%5.39M | 21.56%5.39M |
Current liabilities | -51.73%150.12M | -52.27%163.87M | -52.27%163.87M | -12.32%133.37M | -35.80%108.29M | 102.57%310.97M | 99.12%343.36M | 99.12%343.36M | 11.40%152.11M | 25.33%168.67M |
Non current liabilities | ||||||||||
-Long term debt | -23.63%1.25M | -19.78%1.48M | -19.78%1.48M | -14.53%1.82M | 175.67%1.75M | 94.77%1.64M | 55.27%1.84M | 55.27%1.84M | 455.47%2.13M | 28.14%633K |
Non current accrued expenses | -0.82%401.87M | 0.70%412.44M | 0.70%412.44M | -0.23%383.29M | 5.39%413.06M | -12.51%405.18M | -23.75%409.6M | -23.75%409.6M | -18.51%384.18M | -19.13%391.94M |
Derivative product liabilities | --13K | ---- | ---- | --20.65M | --245K | ---- | ---- | ---- | ---- | ---- |
Long term provisions | --141.27M | --141.47M | --141.47M | -5.99%174.89M | -12.94%165.77M | ---- | ---- | ---- | -23.45%186.04M | -18.06%190.41M |
Total non current liabilities | -2.53%447.49M | -7.26%464.14M | -7.26%464.14M | -3.72%456.44M | -12.60%435.88M | -20.19%459.12M | -23.68%500.47M | -23.68%500.47M | -20.68%474.08M | -16.72%498.69M |
Shareholders'equity | ||||||||||
Share capital | 0.02%275.95M | 0.02%275.94M | 0.02%275.94M | 0.11%275.91M | 0.30%275.89M | 0.56%275.89M | 0.57%275.88M | 0.57%275.88M | 0.47%275.61M | 0.28%275.08M |
-common stock | 0.02%275.95M | 0.02%275.94M | 0.02%275.94M | 0.11%275.91M | 0.30%275.89M | 0.56%275.89M | 0.57%275.88M | 0.57%275.88M | 0.47%275.61M | 0.28%275.08M |
Additional paid-in capital | 2.57%13.27M | 2.90%13.19M | 2.90%13.19M | 3.42%13.24M | 2.26%13.07M | -0.13%12.94M | -0.49%12.82M | -0.49%12.82M | -0.48%12.8M | 0.96%12.78M |
Retained earnings | 4.48%700K | 0.00%670K | 0.00%670K | -41.74%670K | -41.74%670K | -50.30%670K | -50.30%670K | -50.30%670K | -47.56%1.15M | -47.56%1.15M |
Gains losses not affecting retained earnings | 892.81%27.88M | 1,788.36%53.04M | 1,788.36%53.04M | -312.96%-5.47M | 245.67%9.95M | -8.21%2.81M | -5.04%2.81M | -5.04%2.81M | -12.08%2.57M | -7.99%2.88M |
Total equity | 0.49%590.53M | 3.79%638.54M | 3.79%638.54M | 19.27%564.92M | 15.27%575.85M | 6.31%587.64M | -1.18%615.22M | -1.18%615.22M | -15.38%473.64M | -13.22%499.58M |
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.