(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 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | -49.95%1.1M | -49.95%1.1M | -51.95%2.2M | -51.95%2.2M | -46.61%4.59M | -46.61%4.59M | 11.04%8.6M | --8.6M | --7.74M |
-Cash and cash equivalents | -49.95%1.1M | -49.95%1.1M | -51.95%2.2M | -51.95%2.2M | -46.61%4.59M | -46.61%4.59M | 11.04%8.6M | --8.6M | --7.74M |
-Accounts receivable | -10.40%478.17K | -10.40%478.17K | 78.01%533.65K | 78.01%533.65K | -9.16%299.78K | -9.16%299.78K | -49.33%330.01K | --330.01K | --651.29K |
-Other receivables | ---- | ---- | ---- | ---- | -39.74%359.82K | -39.74%359.82K | 75.07%597.09K | --597.09K | --341.07K |
Total current assets | -39.99%1.75M | -39.99%1.75M | -44.08%2.91M | -44.08%2.91M | -43.75%5.2M | -43.75%5.2M | 8.56%9.25M | --9.25M | --8.52M |
Non current assets | |||||||||
-Accumulated depreciation | ---- | ---- | ---- | ---- | -76.97%-414.47K | -76.97%-414.47K | -439.17%-234.2K | ---234.2K | ---43.44K |
-Long term equity investment | --3.05M | --3.05M | ---- | ---- | ---- | ---- | -48.61%128.93K | --128.93K | --250.88K |
-Goodwill | -4.84%1.56M | -4.84%1.56M | 42.87%1.64M | 42.87%1.64M | 115.39%1.15M | 115.39%1.15M | 17.33%531.89K | --531.89K | --453.34K |
Regulatory assets | -10.40%478.17K | -10.40%478.17K | 68.79%533.65K | 68.79%533.65K | -15.33%316.15K | -15.33%316.15K | -32.30%373.41K | --373.41K | --551.58K |
Liabilities | |||||||||
Current liabilities | |||||||||
Current debt and capital lease obligation | ---- | ---- | ---- | ---- | -35.18%125K | -35.18%125K | 28.62%192.83K | --192.83K | --149.92K |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --17.73K |
-Current capital lease obligation | ---- | ---- | ---- | ---- | -35.18%125K | -35.18%125K | 45.87%192.83K | --192.83K | --132.19K |
-accounts payable | 11.03%766.82K | 11.03%766.82K | -1.53%690.66K | -1.53%690.66K | 94.22%701.38K | 94.22%701.38K | -20.20%361.12K | --361.12K | --452.51K |
-Total tax payable | --3.05M | --3.05M | --0 | --0 | --0 | --0 | -71.40%128.93K | --128.93K | --450.81K |
Current provisions | 19.89%436.38K | 19.89%436.38K | --363.98K | --363.98K | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | -1.47%1.09M | -1.47%1.09M | 27.84%1.11M | 27.84%1.11M | 34.94%867.72K | 34.94%867.72K | 12.27%643.02K | --643.02K | --572.74K |
Current liabilities | 6.11%2.3M | 6.11%2.3M | -9.71%2.16M | -9.71%2.16M | 18.74%2.4M | 18.74%2.4M | 21.60%2.02M | --2.02M | --1.66M |
Non current liabilities | |||||||||
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | -48.61%128.93K | --128.93K | --250.88K |
Non current accrued expenses | -7.23%32.85K | -7.23%32.85K | -79.70%35.41K | -79.70%35.41K | -48.45%174.43K | -48.45%174.43K | -17.82%338.4K | --338.4K | --411.8K |
Long term provisions | --3.05M | --3.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Regulatory liabilities | ---- | ---- | ---- | ---- | 28.73%-21.54K | 28.73%-21.54K | 83.85%-30.22K | ---30.22K | ---187.09K |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | 52.79%342.76K | 52.79%342.76K | 56.17%224.33K | --224.33K | --143.65K |
Total non current liabilities | 147.08%5.35M | 147.08%5.35M | -9.71%2.16M | -9.71%2.16M | 11.61%2.4M | 11.61%2.4M | 1.74%2.15M | --2.15M | --2.11M |
Shareholders'equity | |||||||||
Share capital | 0.00%36.26M | 0.00%36.26M | 11.60%36.26M | 11.60%36.26M | 9.80%32.5M | 9.80%32.5M | 27.38%29.6M | --29.6M | --23.23M |
-common stock | 0.00%36.26M | 0.00%36.26M | 11.60%36.26M | 11.60%36.26M | 9.80%32.5M | 9.80%32.5M | 27.38%29.6M | --29.6M | --23.23M |
Gains losses not affecting retained earnings | -0.36%1.72M | -0.36%1.72M | -16.78%1.73M | -16.78%1.73M | -39.23%2.07M | -39.23%2.07M | -1.16%3.41M | --3.41M | --3.45M |
Total equity | -27.18%3.34M | -27.18%3.34M | -29.76%4.58M | -29.76%4.58M | -35.54%6.52M | -35.54%6.52M | 7.83%10.12M | --10.12M | --9.38M |
No Data