(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -5.35%11.61M | -5.35%11.61M | 65.43%12.26M | 65.43%12.26M | -75.59%7.41M | -75.59%7.41M | 34.53%30.37M | 34.53%30.37M | 241.34%22.57M | 241.34%22.57M |
-Cash and cash equivalents | -5.35%11.61M | -5.35%11.61M | 65.43%12.26M | 65.43%12.26M | -75.59%7.41M | -75.59%7.41M | 34.53%30.37M | 34.53%30.37M | 241.34%22.57M | 241.34%22.57M |
-Accounts receivable | -7.06%485.1M | -7.06%485.1M | 24.86%521.98M | 24.86%521.98M | 40.09%418.06M | 40.09%418.06M | 10.20%298.42M | 10.20%298.42M | 21.95%270.79M | 21.95%270.79M |
-Notes receivable | ---- | ---- | 84.50%3.9M | 84.50%3.9M | 9.24%2.12M | 9.24%2.12M | -11.79%1.94M | -11.79%1.94M | 17.50%2.2M | 17.50%2.2M |
-Other receivables | -21.34%50.01M | -21.34%50.01M | 273.67%63.58M | 273.67%63.58M | -25.61%17.02M | -25.61%17.02M | 1.54%22.87M | 1.54%22.87M | 111.52%22.53M | 111.52%22.53M |
Total current assets | -16.31%716.16M | -16.31%716.16M | 28.85%855.75M | 28.85%855.75M | 41.14%664.16M | 41.14%664.16M | 7.21%470.58M | 7.21%470.58M | 25.11%438.93M | 25.11%438.93M |
Non current assets | ||||||||||
-Accumulated depreciation | ---16.32M | ---16.32M | ---- | ---- | -77.22%-14.43M | -77.22%-14.43M | -65.31%-8.14M | -65.31%-8.14M | 35.17%-4.93M | 35.17%-4.93M |
-Long term equity investment | -70.44%19.63M | -70.44%19.63M | 9.86%66.4M | 9.86%66.4M | 11,658.56%60.44M | 11,658.56%60.44M | -80.26%514K | -80.26%514K | -93.43%2.6M | -93.43%2.6M |
Non current note receivables | --1.75M | --1.75M | ---- | ---- | 3.36%6.34M | 3.36%6.34M | 19.10%6.14M | 19.10%6.14M | 39.90%5.15M | 39.90%5.15M |
-Goodwill | --94.46M | --94.46M | ---- | ---- | 295.58%98.63M | 295.58%98.63M | -5.16%24.93M | -5.16%24.93M | -5.12%26.29M | -5.12%26.29M |
Regulatory assets | -16.52%485.67M | -16.52%485.67M | 27.73%581.78M | 27.73%581.78M | 39.30%455.47M | 39.30%455.47M | 10.49%326.96M | 10.49%326.96M | 23.95%295.92M | 23.95%295.92M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 24.22%303.69M | 24.22%303.69M | 41.41%244.48M | 41.41%244.48M | 41.43%172.88M | 41.43%172.88M | -8.09%122.24M | -8.09%122.24M | 90.00%133M | 90.00%133M |
-Current debt | 24.49%300.86M | 24.49%300.86M | 42.02%241.68M | 42.02%241.68M | 41.81%170.17M | 41.81%170.17M | -7.64%120M | -7.64%120M | 85.61%129.93M | 85.61%129.93M |
-Current capital lease obligation | 1.15%2.83M | 1.15%2.83M | 2.91%2.79M | 2.91%2.79M | 21.04%2.72M | 21.04%2.72M | -26.99%2.24M | -26.99%2.24M | --3.07M | --3.07M |
-accounts payable | -35.83%270.04M | -35.83%270.04M | 10.40%420.79M | 10.40%420.79M | 52.27%381.16M | 52.27%381.16M | 9.59%250.32M | 9.59%250.32M | 7.57%228.41M | 7.57%228.41M |
-Total tax payable | -71.26%24.15M | -71.26%24.15M | 10.22%84.04M | 10.22%84.04M | 1,054.47%76.25M | 1,054.47%76.25M | -31.26%6.61M | -31.26%6.61M | -79.07%9.61M | -79.07%9.61M |
-Other payable | ---- | ---- | --211M | --211M | ---- | ---- | ---- | ---- | --1K | --1K |
Current provisions | ---- | ---- | ---- | ---- | 7.05%243K | 7.05%243K | 5.09%227K | 5.09%227K | 8.54%216K | 8.54%216K |
Current deferred liabilities | -5.46%1.77M | -5.46%1.77M | -83.35%1.87M | -83.35%1.87M | 127.18%11.22M | 127.18%11.22M | -44.21%4.94M | -44.21%4.94M | 425.16%8.85M | 425.16%8.85M |
Current liabilities | -13.95%647.55M | -13.95%647.55M | 25.52%752.56M | 25.52%752.56M | 44.92%599.57M | 44.92%599.57M | 2.70%413.73M | 2.70%413.73M | 32.91%402.87M | 32.91%402.87M |
Non current liabilities | ||||||||||
-Long term debt | -5.73%15.46M | -5.73%15.46M | 3,635.99%16.4M | 3,635.99%16.4M | -14.59%439K | -14.59%439K | -80.26%514K | -80.26%514K | --2.6M | --2.6M |
Non current accrued expenses | --114.67M | --114.67M | ---- | ---- | 5.85%85M | 5.85%85M | 116.02%80.3M | 116.02%80.3M | -20.51%37.17M | -20.51%37.17M |
Long term provisions | -91.66%4.17M | -91.66%4.17M | -16.67%50M | -16.67%50M | --60M | --60M | ---- | ---- | ---- | ---- |
Employee benefits | ---- | ---- | 84.50%3.9M | 84.50%3.9M | 9.24%2.12M | 9.24%2.12M | -11.79%1.94M | -11.79%1.94M | 17.50%2.2M | 17.50%2.2M |
Regulatory liabilities | -222.29%-2.17M | -222.29%-2.17M | 62.80%-673K | 62.80%-673K | 21.99%-1.81M | 21.99%-1.81M | -388.21%-2.32M | -388.21%-2.32M | -78.57%-475K | -78.57%-475K |
Preferred securities outside stock equity | 0.88%22.04M | 0.88%22.04M | 28.15%21.85M | 28.15%21.85M | 29.88%17.05M | 29.88%17.05M | 33.05%13.13M | 33.05%13.13M | 19.60%9.87M | 19.60%9.87M |
Total non current liabilities | -19.71%671.7M | -19.71%671.7M | 23.79%836.6M | 23.79%836.6M | 60.78%675.83M | 60.78%675.83M | 1.91%420.33M | 1.91%420.33M | 18.17%412.47M | 18.17%412.47M |
Shareholders'equity | ||||||||||
Share capital | 0.86%214.56M | 0.86%214.56M | 52.47%212.74M | 52.47%212.74M | 5.87%139.53M | 5.87%139.53M | 110.81%131.79M | 110.81%131.79M | 7.82%62.52M | 7.82%62.52M |
-common stock | 0.86%214.56M | 0.86%214.56M | 52.47%212.74M | 52.47%212.74M | 5.87%139.53M | 5.87%139.53M | 110.81%131.79M | 110.81%131.79M | 7.82%62.52M | 7.82%62.52M |
Gains losses not affecting retained earnings | -96.94%7K | -96.94%7K | -30.82%229K | -30.82%229K | 22.59%331K | 22.59%331K | -57.41%270K | -57.41%270K | 20.30%634K | 20.30%634K |
Total equity | -13.10%927.03M | -13.10%927.03M | 24.89%1.07B | 24.89%1.07B | 46.77%854.12M | 46.77%854.12M | 14.66%581.95M | 14.66%581.95M | 18.31%507.54M | 18.31%507.54M |
No Data