(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 | -55.47%1M | -55.47%1M | -43.32%2.25M | -43.32%2.25M | -40.17%3.97M | -40.17%3.97M | -9.58%6.64M | -9.58%6.64M | 54.01%7.34M | 54.01%7.34M |
-Cash and cash equivalents | -55.47%1M | -55.47%1M | -43.32%2.25M | -43.32%2.25M | -40.17%3.97M | -40.17%3.97M | -9.58%6.64M | -9.58%6.64M | 54.01%7.34M | 54.01%7.34M |
-Accounts receivable | ---- | ---- | -61.41%931.86K | -61.41%931.86K | 6.15%2.42M | 6.15%2.42M | -77.77%2.28M | -77.77%2.28M | 106.98%10.23M | 106.98%10.23M |
-Notes receivable | --61.71K | --61.71K | ---- | ---- | 149.37%197K | 149.37%197K | -33.05%79K | -33.05%79K | 103.45%118K | 103.45%118K |
-Other receivables | ---- | ---- | ---- | ---- | 29.76%1.48M | 29.76%1.48M | -79.02%1.14M | -79.02%1.14M | 208.00%5.43M | 208.00%5.43M |
Total current assets | -52.67%1.57M | -52.67%1.57M | -59.00%3.32M | -59.00%3.32M | -33.23%8.11M | -33.23%8.11M | -38.55%12.14M | -38.55%12.14M | 44.28%19.76M | 44.28%19.76M |
Non current assets | ||||||||||
-Accumulated depreciation | ---21.69K | ---21.69K | ---- | ---- | 16.03%-2.38M | 16.03%-2.38M | -47.74%-2.84M | -47.74%-2.84M | -73.22%-1.92M | -73.22%-1.92M |
-Long term equity investment | ---- | ---- | ---- | ---- | -83.68%204K | -83.68%204K | -35.83%1.25M | -35.83%1.25M | 131.08%1.95M | 131.08%1.95M |
-Goodwill | 50.80%1.63M | 50.80%1.63M | 9.66%1.08M | 9.66%1.08M | --983K | --983K | ---- | ---- | ---- | ---- |
Regulatory assets | -51.67%450.33K | -51.67%450.33K | -63.85%931.86K | -63.85%931.86K | -6.39%2.58M | -6.39%2.58M | -73.62%2.75M | -73.62%2.75M | 92.92%10.44M | 92.92%10.44M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -1.46%49.19K | -1.46%49.19K | -94.15%49.92K | -94.15%49.92K | -17.41%854K | -17.41%854K | -19.53%1.03M | -19.53%1.03M | -3.09%1.29M | -3.09%1.29M |
-Current debt | -1.46%49.19K | -1.46%49.19K | -94.15%49.92K | -94.15%49.92K | -17.41%854K | -17.41%854K | 318.62%1.03M | 318.62%1.03M | -78.50%247K | -78.50%247K |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 486.44%1.04M | 486.44%1.04M |
-accounts payable | -41.15%147.05K | -41.15%147.05K | -75.90%249.88K | -75.90%249.88K | -25.61%1.04M | -25.61%1.04M | -72.19%1.39M | -72.19%1.39M | 142.41%5.01M | 142.41%5.01M |
-Total tax payable | 37.17%61.71K | 37.17%61.71K | -88.78%44.99K | -88.78%44.99K | -69.83%401K | -69.83%401K | -35.67%1.33M | -35.67%1.33M | 129.30%2.07M | 129.30%2.07M |
-Other payable | -80.00%160.8K | -80.00%160.8K | 0.00%804K | 0.00%804K | 0.00%804K | 0.00%804K | --804K | --804K | ---- | ---- |
Current provisions | ---- | ---- | --138.94K | --138.94K | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -28.02%315.82K | -28.02%315.82K | -89.84%438.74K | -89.84%438.74K | -4.24%4.32M | -4.24%4.32M | -64.02%4.51M | -64.02%4.51M | 114.75%12.53M | 114.75%12.53M |
Non current liabilities | ||||||||||
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 131.08%1.95M | 131.08%1.95M |
Non current accrued expenses | -30.91%22.41K | -30.91%22.41K | -96.53%32.43K | -96.53%32.43K | -61.98%935K | -61.98%935K | -26.33%2.46M | -26.33%2.46M | 44.38%3.34M | 44.38%3.34M |
Long term provisions | ---- | ---- | ---- | ---- | -83.68%204K | -83.68%204K | --1.25M | --1.25M | ---- | ---- |
Employee benefits | --61.71K | --61.71K | ---- | ---- | 149.37%197K | 149.37%197K | -33.05%79K | -33.05%79K | 103.45%118K | 103.45%118K |
Regulatory liabilities | ---- | ---- | ---- | ---- | 54.13%-50K | 54.13%-50K | 66.04%-109K | 66.04%-109K | -409.52%-321K | -409.52%-321K |
Preferred securities outside stock equity | --119.58K | --119.58K | ---- | ---- | 0.74%949K | 0.74%949K | 17.02%942K | 17.02%942K | 18.56%805K | 18.56%805K |
Total non current liabilities | -21.95%377.54K | -21.95%377.54K | -89.75%483.73K | -89.75%483.73K | -19.17%4.72M | -19.17%4.72M | -60.01%5.84M | -60.01%5.84M | 116.70%14.6M | 116.70%14.6M |
Shareholders'equity | ||||||||||
Share capital | 0.00%86.55M | 0.00%86.55M | 1.88%86.55M | 1.88%86.55M | 0.13%84.95M | 0.13%84.95M | 0.94%84.84M | 0.94%84.84M | 4.62%84.06M | 4.62%84.06M |
-common stock | 0.00%86.55M | 0.00%86.55M | 1.88%86.55M | 1.88%86.55M | 0.13%84.95M | 0.13%84.95M | 0.94%84.84M | 0.94%84.84M | 4.62%84.06M | 4.62%84.06M |
Gains losses not affecting retained earnings | 0.00%2.5M | 0.00%2.5M | 12.74%2.5M | 12.74%2.5M | 35.86%2.22M | 35.86%2.22M | -19.98%1.63M | -19.98%1.63M | 29.24%2.04M | 29.24%2.04M |
Other equity interest | -14.81%120.38K | -14.81%120.38K | -89.86%141.3K | -89.86%141.3K | -46.15%1.39M | -46.15%1.39M | 75.15%2.59M | 75.15%2.59M | -45.76%1.48M | -45.76%1.48M |
Total equity | -35.44%3.38M | -35.44%3.38M | -51.63%5.24M | -51.63%5.24M | -29.71%10.83M | -29.71%10.83M | -33.30%15.41M | -33.30%15.41M | -25.54%23.1M | -25.54%23.1M |
No Data