(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 | |
---|---|---|---|---|---|---|---|
Assets | |||||||
Current assets | |||||||
Cash, cash equivalents and short term investments | 49.74%8.1M | 49.74%8.1M | -68.32%5.41M | -68.32%5.41M | -55.51%17.07M | --17.07M | --38.36M |
-Cash and cash equivalents | 12.12%6.06M | 12.12%6.06M | -68.32%5.41M | -68.32%5.41M | -55.51%17.07M | --17.07M | --38.36M |
-Accounts receivable | 21.27%1.9M | 21.27%1.9M | -4.79%1.57M | -4.79%1.57M | 0.18%1.65M | --1.65M | --1.65M |
-Other receivables | -99.34%38K | -99.34%38K | 13.95%5.79M | 13.95%5.79M | 81.41%5.08M | --5.08M | --2.8M |
Current deferred assets | -1.28%387K | -1.28%387K | -14.78%392K | -14.78%392K | 180.49%460K | --460K | --164K |
Total current assets | 19.62%11.59M | 19.62%11.59M | -55.27%9.69M | -55.27%9.69M | -48.39%21.67M | --21.67M | --41.98M |
Non current assets | |||||||
-Accumulated depreciation | ---- | ---- | -40.81%-1.11M | -40.81%-1.11M | -35.80%-789K | ---789K | ---581K |
-Long term equity investment | --6.56M | --6.56M | ---- | ---- | ---- | ---- | --1.21M |
-Goodwill | -34.64%5.97M | -34.64%5.97M | -16.88%9.13M | -16.88%9.13M | 206.84%10.99M | --10.99M | --3.58M |
Regulatory assets | -12.89%2.12M | -12.89%2.12M | -17.92%2.44M | -17.92%2.44M | 61.57%2.97M | --2.97M | --1.84M |
Liabilities | |||||||
Current liabilities | |||||||
Current debt and capital lease obligation | --4.24M | --4.24M | ---- | ---- | ---- | ---- | --286K |
-Current debt | --3.85M | --3.85M | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --392K | --392K | ---- | ---- | ---- | ---- | --286K |
-accounts payable | -20.73%1.86M | -20.73%1.86M | 185.85%2.34M | 185.85%2.34M | 19.19%820K | --820K | --688K |
-Total tax payable | 374.18%7.51M | 374.18%7.51M | 22.51%1.58M | 22.51%1.58M | 7.30%1.29M | --1.29M | --1.21M |
Current deferred liabilities | --3.02M | --3.02M | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 20.01%9.76M | 20.01%9.76M | 37.83%8.14M | 37.83%8.14M | 56.33%5.9M | --5.9M | --3.78M |
Non current liabilities | |||||||
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | --1.21M |
Non current accrued expenses | -38.77%747K | -38.77%747K | -35.59%1.22M | -35.59%1.22M | 11.61%1.89M | --1.89M | --1.7M |
Long term provisions | --6.56M | --6.56M | ---- | ---- | ---- | ---- | ---- |
Regulatory liabilities | ---- | ---- | 64.71%-12K | 64.71%-12K | ---34K | ---34K | ---- |
Total non current liabilities | 77.73%17.28M | 77.73%17.28M | 35.08%9.72M | 35.08%9.72M | 44.47%7.2M | --7.2M | --4.98M |
Shareholders'equity | |||||||
Share capital | 0.00%78K | 0.00%78K | 8.33%78K | 8.33%78K | 2.86%72K | --72K | --70K |
-common stock | 0.00%78K | 0.00%78K | 8.33%78K | 8.33%78K | 2.86%72K | --72K | --70K |
Gains losses not affecting retained earnings | 0.16%58.38M | 0.16%58.38M | 9.09%58.29M | 9.09%58.29M | 10.81%53.44M | --53.44M | --48.22M |
Other equity interest | --38K | --38K | ---- | ---- | ---- | ---- | ---- |
Noncontrolling interests | ---- | ---- | -6.91%1.97M | -6.91%1.97M | -3.43%2.11M | --2.11M | --2.19M |
Total equity | -10.91%19.61M | -10.91%19.61M | -39.96%22.01M | -39.96%22.01M | -25.86%36.66M | --36.66M | --49.44M |
No Data