(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 | -19.35%28.28M | -19.35%28.28M | -33.02%35.06M | -33.02%35.06M | 12.82%52.35M | 12.82%52.35M | 72.45%46.4M | 72.45%46.4M | -32.08%26.91M | --26.91M |
-Cash and cash equivalents | -20.37%24.64M | -20.37%24.64M | -24.27%30.94M | -24.27%30.94M | 31.61%40.85M | 31.61%40.85M | 41.67%31.04M | 41.67%31.04M | -43.45%21.91M | --21.91M |
-Accounts receivable | -17.20%17.55M | -17.20%17.55M | -33.10%21.19M | -33.10%21.19M | -17.71%31.67M | -17.71%31.67M | -0.35%38.49M | -0.35%38.49M | 16.84%38.63M | --38.63M |
-Notes receivable | ---- | ---- | --525K | --525K | ---- | ---- | 12.50%711K | 12.50%711K | -24.58%632K | --632K |
-Other receivables | -28.57%24.2M | -28.57%24.2M | -7.48%33.89M | -7.48%33.89M | 30.28%36.62M | 30.28%36.62M | -10.67%28.11M | -10.67%28.11M | -17.81%31.47M | --31.47M |
Holding assets for sale | --1.84M | --1.84M | ---- | ---- | --8.49M | --8.49M | ---- | ---- | ---- | ---- |
Total current assets | -25.59%74.3M | -25.59%74.3M | -13.65%99.84M | -13.65%99.84M | 8.48%115.62M | 8.48%115.62M | 21.68%106.59M | 21.68%106.59M | -10.29%87.6M | --87.6M |
Non current assets | ||||||||||
-Accumulated depreciation | 3.01%-16.1M | 3.01%-16.1M | ---16.6M | ---16.6M | ---- | ---- | -23.00%-13.6M | -23.00%-13.6M | -25.68%-11.06M | ---11.06M |
-Long term equity investment | -92.16%2.58M | -92.16%2.58M | -3.87%32.94M | -3.87%32.94M | 72.83%34.26M | 72.83%34.26M | 137.17%19.83M | 137.17%19.83M | 38.72%8.36M | --8.36M |
Non current note receivables | --1.97M | --1.97M | ---- | ---- | ---- | ---- | -28.90%610K | -28.90%610K | -28.97%858K | --858K |
-Goodwill | -14.86%1.14M | -14.86%1.14M | -21.65%1.34M | -21.65%1.34M | -6.82%1.71M | -6.82%1.71M | -69.42%1.83M | -69.42%1.83M | 7.05%6M | --6M |
Regulatory assets | -28.01%35.3M | -28.01%35.3M | 54.78%49.03M | 54.78%49.03M | -17.70%31.67M | -17.70%31.67M | -3.25%38.49M | -3.25%38.49M | 18.69%39.78M | --39.78M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 606.46%16.73M | 606.46%16.73M | -18.85%2.37M | -18.85%2.37M | 55.38%2.92M | 55.38%2.92M | 114.14%1.88M | 114.14%1.88M | 138.32%877K | --877K |
-Current debt | 1,145.22%15.75M | 1,145.22%15.75M | -18.33%1.27M | -18.33%1.27M | -17.52%1.55M | -17.52%1.55M | 114.14%1.88M | 114.14%1.88M | 138.32%877K | --877K |
-Current capital lease obligation | -11.42%977K | -11.42%977K | -19.43%1.1M | -19.43%1.1M | --1.37M | --1.37M | ---- | ---- | ---- | ---- |
-accounts payable | -53.67%8.16M | -53.67%8.16M | 226.33%17.61M | 226.33%17.61M | -57.68%5.4M | -57.68%5.4M | 3.18%12.75M | 3.18%12.75M | 17.04%12.36M | --12.36M |
-Total tax payable | -90.56%3.36M | -90.56%3.36M | -11.61%35.58M | -11.61%35.58M | -5.82%40.25M | -5.82%40.25M | 194.44%42.74M | 194.44%42.74M | 36.02%14.52M | --14.52M |
-Other payable | 0.35%2.91M | 0.35%2.91M | -41.74%2.9M | -41.74%2.9M | -44.55%4.97M | -44.55%4.97M | -64.34%8.97M | -64.34%8.97M | 14.33%25.14M | --25.14M |
Current provisions | -32.55%3.25M | -32.55%3.25M | 12.28%4.82M | 12.28%4.82M | -16.03%4.29M | -16.03%4.29M | 3.25%5.11M | 3.25%5.11M | 88.64%4.95M | --4.95M |
Current deferred liabilities | -97.15%714K | -97.15%714K | -21.61%25.1M | -21.61%25.1M | -0.64%32.01M | -0.64%32.01M | 48.93%32.22M | 48.93%32.22M | -19.13%21.63M | --21.63M |
Current liabilities | -8.90%77.55M | -8.90%77.55M | -8.36%85.13M | -8.36%85.13M | 13.91%92.9M | 13.91%92.9M | 12.33%81.55M | 12.33%81.55M | -9.31%72.6M | --72.6M |
Non current liabilities | ||||||||||
-Long term debt | -83.09%496K | -83.09%496K | -29.78%2.93M | -29.78%2.93M | --4.18M | --4.18M | ---- | ---- | 5.03%6.33M | --6.33M |
Non current accrued expenses | -15.70%8.15M | -15.70%8.15M | -19.51%9.66M | -19.51%9.66M | -7.52%12.01M | -7.52%12.01M | -8.34%12.98M | -8.34%12.98M | -4.61%14.16M | --14.16M |
Long term provisions | -93.05%2.09M | -93.05%2.09M | -0.27%30M | -0.27%30M | 51.75%30.09M | 51.75%30.09M | 876.60%19.83M | 876.60%19.83M | --2.03M | --2.03M |
Employee benefits | ---- | ---- | --525K | --525K | ---- | ---- | 12.50%711K | 12.50%711K | -24.58%632K | --632K |
Regulatory liabilities | -25.30%-2.22M | -25.30%-2.22M | ---1.78M | ---1.78M | ---- | ---- | 27.66%-2.08M | 27.66%-2.08M | 10.50%-2.87M | ---2.87M |
Preferred securities outside stock equity | -8.41%1.24M | -8.41%1.24M | --1.36M | --1.36M | ---- | ---- | 12.84%1.49M | 12.84%1.49M | -10.42%1.32M | --1.32M |
Total non current liabilities | -32.97%80.91M | -32.97%80.91M | -9.34%120.7M | -9.34%120.7M | 7.13%133.15M | 7.13%133.15M | 42.67%124.29M | 42.67%124.29M | -3.98%87.12M | --87.12M |
Shareholders'equity | ||||||||||
Share capital | 6.73%232.31M | 6.73%232.31M | 2.54%217.67M | 2.54%217.67M | 0.06%212.28M | 0.06%212.28M | 0.15%212.16M | 0.15%212.16M | 14.43%211.84M | --211.84M |
-common stock | 6.73%232.31M | 6.73%232.31M | 2.54%217.67M | 2.54%217.67M | 0.06%212.28M | 0.06%212.28M | 0.15%212.16M | 0.15%212.16M | 14.43%211.84M | --211.84M |
Gains losses not affecting retained earnings | 76.60%-3.25M | 76.60%-3.25M | -18.56%-13.9M | -18.56%-13.9M | 1.82%-11.72M | 1.82%-11.72M | 19.72%-11.94M | 19.72%-11.94M | 5.60%-14.87M | ---14.87M |
Other equity interest | 70.78%678K | 70.78%678K | -5.25%397K | -5.25%397K | -60.73%419K | -60.73%419K | -16.96%1.07M | -16.96%1.07M | -19.94%1.29M | --1.29M |
Noncontrolling interests | -4.60%332K | -4.60%332K | -36.38%348K | -36.38%348K | 31.81%547K | 31.81%547K | -4.38%415K | -4.38%415K | -10.33%434K | --434K |
Total equity | -24.67%93.13M | -24.67%93.13M | -17.11%123.62M | -17.11%123.62M | -3.64%149.14M | -3.64%149.14M | 15.33%154.76M | 15.33%154.76M | -5.36%134.19M | --134.19M |
No Data