(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 | (FY)Dec 30, 2018 | (Q4)Jun 30, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 37.69%85.21M | 37.69%85.21M | 90.71%61.89M | 90.71%61.89M | -9.77%32.45M | -9.77%32.45M | -21.48%35.96M | -40.45%35.96M | 102.83%45.8M | 167.44%60.39M |
-Cash and cash equivalents | 37.69%85.21M | 37.69%85.21M | 90.71%61.89M | 90.71%61.89M | -9.77%32.45M | -9.77%32.45M | -21.48%35.96M | -40.45%35.96M | 102.83%45.8M | 167.44%60.39M |
-Accounts receivable | 4.87%78.31M | 4.87%78.31M | 7.69%74.67M | 7.69%74.67M | 3.74%69.34M | 3.74%69.34M | -9.74%66.84M | -28.46%66.84M | -3.74%74.05M | 21.45%93.42M |
-Notes receivable | -8.60%6.32M | -8.60%6.32M | 1.95%6.91M | 1.95%6.91M | 16.70%6.78M | 16.70%6.78M | -1.68%5.81M | 5.77%5.81M | 10.54%5.91M | 2.75%5.49M |
-Other receivables | -11.52%71.13M | -11.52%71.13M | 5.64%80.38M | 5.64%80.38M | 23.64%76.09M | 23.64%76.09M | -5.52%61.55M | 7.18%61.55M | 32.07%65.14M | 16.42%57.43M |
Current deferred assets | 260.72%30.86M | 260.72%30.86M | --8.55M | --8.55M | ---- | ---- | 71.95%5.19M | --5.19M | --3.02M | ---- |
Holding assets for sale | ---- | ---- | --3.21M | --3.21M | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | 18.49%350.08M | 18.49%350.08M | 29.64%295.46M | 29.64%295.46M | 6.71%227.91M | 6.71%227.91M | -6.92%213.58M | --213.58M | 22.71%229.45M | ---- |
Non current assets | ||||||||||
-Accumulated depreciation | -6.91%-436.57M | -6.91%-436.57M | -19.25%-408.34M | -19.25%-408.34M | -14.91%-342.41M | -14.91%-342.41M | -34.09%-297.97M | -42.41%-297.97M | -37.04%-222.21M | -29.03%-209.23M |
Investment properties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.21%244K | -1.21%244K |
-Long term equity investment | 7.92%935M | 7.92%935M | 94.26%866.35M | 94.26%866.35M | -4.47%445.96M | -4.47%445.96M | 60.97%466.85M | 97.43%466.85M | 171.61%290.01M | 121.46%236.47M |
-Including:Held to maturity investments | -3.17%244K | -3.17%244K | -91.10%252K | -91.10%252K | 297.75%2.83M | 297.75%2.83M | --712K | --712K | ---- | ---- |
Financial assets | --496K | --496K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current note receivables | 18.73%25.29M | 18.73%25.29M | -10.85%21.3M | -10.85%21.3M | 33.67%23.89M | 33.67%23.89M | -14.05%17.88M | 517.27%17.88M | 491.36%20.8M | -17.66%2.9M |
-Goodwill | -2.17%282.86M | -2.17%282.86M | 38.05%289.15M | 38.05%289.15M | -1.83%209.45M | -1.83%209.45M | -16.54%213.35M | -16.60%213.35M | 78.65%255.64M | 78.77%255.83M |
Regulatory assets | -5.96%101.59M | -5.96%101.59M | 11.49%108.03M | 11.49%108.03M | 9.69%96.9M | 9.69%96.9M | -4.51%88.34M | -19.53%88.34M | 5.81%92.51M | 25.56%109.78M |
Non current deferred assets | ---- | ---- | -68.34%1.27M | -68.34%1.27M | -1.57%4.02M | -1.57%4.02M | 84.98%4.09M | --4.09M | 2,662.50%2.21M | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -5.94%73.21M | -5.94%73.21M | 60.67%77.83M | 60.67%77.83M | 16.19%48.44M | 16.19%48.44M | 9,640.19%41.69M | --41.69M | --428K | ---- |
-Current debt | -11.06%12.19M | -11.06%12.19M | -4.30%13.7M | -4.30%13.7M | 83.97%14.32M | 83.97%14.32M | 1,718.69%7.78M | --7.78M | --428K | ---- |
-Current capital lease obligation | -4.85%61.02M | -4.85%61.02M | 87.95%64.13M | 87.95%64.13M | 0.63%34.12M | 0.63%34.12M | --33.9M | --33.9M | ---- | ---- |
-accounts payable | 13.58%78.29M | 13.58%78.29M | 16.81%68.93M | 16.81%68.93M | 13.58%59.01M | 13.58%59.01M | -20.19%51.95M | -25.37%51.95M | 21.88%65.1M | 30.34%69.61M |
-Total tax payable | 6.03%982.31M | 6.03%982.31M | 96.41%926.47M | 96.41%926.47M | -3.67%471.7M | -3.67%471.7M | 52.00%489.68M | --489.68M | 177.72%322.15M | ---- |
-Other payable | --277K | --277K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current provisions | 1,656.64%16.13M | 1,656.64%16.13M | -79.70%918K | -79.70%918K | -59.43%4.52M | -59.43%4.52M | 120.80%11.15M | 458.24%11.15M | 220.37%5.05M | 26.71%2M |
Current deferred liabilities | -83.76%88K | -83.76%88K | -94.85%542K | -94.85%542K | --10.53M | --10.53M | ---- | ---- | ---- | -27.63%12.71M |
Current liabilities | 4.43%259.72M | 4.43%259.72M | 14.57%248.69M | 14.57%248.69M | 18.91%217.07M | 18.91%217.07M | 20.25%182.55M | --182.55M | 11.58%151.81M | ---- |
Non current liabilities | ||||||||||
-Long term debt | -1.71%510.03M | -1.71%510.03M | 82.75%518.93M | 82.75%518.93M | 9.29%283.95M | 9.29%283.95M | --259.81M | --259.81M | ---- | ---- |
Non current accrued expenses | -0.10%1.37B | -0.10%1.37B | 67.22%1.37B | 67.22%1.37B | 4.39%818.49M | 4.39%818.49M | 89.31%784.09M | 115.07%784.09M | 46.90%414.19M | 29.31%364.58M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | -72.84%986K | -86.28%986K | --3.63M | --7.19M |
Long term provisions | 22.32%424.96M | 22.32%424.96M | 114.44%347.42M | 114.44%347.42M | -21.75%162.01M | -21.75%162.01M | -28.61%207.03M | -12.45%207.03M | 171.61%290.01M | 121.46%236.47M |
Employee benefits | -8.60%6.32M | -8.60%6.32M | 1.95%6.91M | 1.95%6.91M | 16.70%6.78M | 16.70%6.78M | -1.68%5.81M | 5.77%5.81M | 10.54%5.91M | 2.75%5.49M |
Regulatory liabilities | -8.42%-631K | -8.42%-631K | 10.74%-582K | 10.74%-582K | -35.27%-652K | -35.27%-652K | 28.91%-482K | -10.80%-482K | -26.02%-678K | 19.14%-435K |
Trust preferred securities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.21%244K | -1.21%244K |
Preferred securities outside stock equity | 3.93%20.88M | 3.93%20.88M | 8.73%20.09M | 8.73%20.09M | 13.93%18.48M | 13.93%18.48M | 0.78%16.22M | 6.48%16.22M | 13.46%16.1M | 7.39%15.23M |
Total non current liabilities | 5.69%1.24B | 5.69%1.24B | 70.62%1.18B | 70.62%1.18B | 2.46%688.77M | 2.46%688.77M | 41.83%672.24M | --672.24M | 88.04%473.96M | ---- |
Shareholders'equity | ||||||||||
Share capital | 0.06%768.53M | 0.06%768.53M | 32.26%768.07M | 32.26%768.07M | -0.02%580.73M | -0.02%580.73M | 43.51%580.83M | 43.98%580.83M | 1.21%404.72M | 0.88%403.41M |
-common stock | 0.06%768.53M | 0.06%768.53M | 32.26%768.07M | 32.26%768.07M | -0.02%580.73M | -0.02%580.73M | 43.51%580.83M | 43.98%580.83M | 1.21%404.72M | 0.88%403.41M |
Gains losses not affecting retained earnings | -18.99%92.52M | -18.99%92.52M | 13.17%114.2M | 13.17%114.2M | 49.10%100.91M | 49.10%100.91M | -29.44%67.68M | -41.34%67.68M | 100.37%95.91M | 141.04%115.38M |
Other equity interest | --79.79M | --79.79M | ---- | ---- | ---- | ---- | ---- | ---- | 4.97%48.33M | ---- |
Noncontrolling interests | 14.84%31.29M | 14.84%31.29M | 26.34%27.25M | 26.34%27.25M | 29.36%21.57M | 29.36%21.57M | 15.61%16.67M | 46.22%16.67M | -55.43%14.42M | -64.76%11.4M |
Total equity | 2.72%2.06B | 2.72%2.06B | 53.46%2B | 53.46%2B | 4.46%1.31B | 4.46%1.31B | 33.37%1.25B | --1.25B | 44.54%936.96M | ---- |
No Data