(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 | -21.03%10.77M | -21.03%10.77M | 109.86%13.64M | 109.86%13.64M | 12.31%6.5M | 12.31%6.5M | 92.05%5.79M | 92.05%5.79M | 251.11%3.01M | 251.11%3.01M |
-Cash and cash equivalents | -21.03%10.77M | -21.03%10.77M | 109.86%13.64M | 109.86%13.64M | 12.31%6.5M | 12.31%6.5M | 132.70%5.79M | 132.70%5.79M | 189.77%2.49M | 189.77%2.49M |
-Accounts receivable | -61.88%168.06K | -61.88%168.06K | --440.91K | --440.91K | ---- | ---- | ---- | ---- | ---- | ---- |
-Notes receivable | -3.66%67.57K | -3.66%67.57K | 52.19%70.14K | 52.19%70.14K | 8.08%46.09K | 8.08%46.09K | 32.22%42.64K | 32.22%42.64K | --32.25K | --32.25K |
-Other receivables | 89.60%730.36K | 89.60%730.36K | 142.50%385.21K | 142.50%385.21K | -47.43%158.85K | -47.43%158.85K | -6.75%302.15K | -6.75%302.15K | -18.05%324.01K | -18.05%324.01K |
Total current assets | -21.95%11.09M | -21.95%11.09M | 113.22%14.2M | 113.22%14.2M | 13.21%6.66M | 13.21%6.66M | 91.34%5.88M | 91.34%5.88M | 105.39%3.08M | 105.39%3.08M |
Non current assets | ||||||||||
-Accumulated depreciation | -9.46%-872.9K | -9.46%-872.9K | 39.00%-797.48K | 39.00%-797.48K | -3.95%-1.31M | -3.95%-1.31M | -2.22%-1.26M | -2.22%-1.26M | -2.59%-1.23M | -2.59%-1.23M |
-Long term equity investment | -91.69%125.36K | -91.69%125.36K | 4,643.48%1.51M | 4,643.48%1.51M | --31.82K | --31.82K | ---- | ---- | -97.90%31.48K | -97.90%31.48K |
Regulatory assets | -44.27%313.73K | -44.27%313.73K | 248.62%562.98K | 248.62%562.98K | 67.11%161.49K | 67.11%161.49K | 56.68%96.64K | 56.68%96.64K | -19.32%61.68K | -19.32%61.68K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 4,995.29%1.62M | 4,995.29%1.62M | -97.98%31.82K | -97.98%31.82K | -3.62%1.58M | -3.62%1.58M | -0.72%1.64M | -0.72%1.64M | 4,979.02%1.65M | 4,979.02%1.65M |
-Current debt | --1.53M | --1.53M | ---- | ---- | -5.33%1.52M | -5.33%1.52M | 0.80%1.6M | 0.80%1.6M | 4,805.88%1.59M | 4,805.88%1.59M |
-Current capital lease obligation | 201.57%95.96K | 201.57%95.96K | -45.02%31.82K | -45.02%31.82K | 83.84%57.88K | 83.84%57.88K | -43.93%31.48K | -43.93%31.48K | --56.15K | --56.15K |
-accounts payable | -46.07%313.91K | -46.07%313.91K | 5.10%582.09K | 5.10%582.09K | 33.22%553.85K | 33.22%553.85K | -3.29%415.75K | -3.29%415.75K | -61.03%429.88K | -61.03%429.88K |
-Total tax payable | -87.79%192.93K | -87.79%192.93K | 1,927.46%1.58M | 1,927.46%1.58M | 82.70%77.91K | 82.70%77.91K | -33.09%42.64K | -33.09%42.64K | -96.40%63.73K | -96.40%63.73K |
-Other payable | 68.09%22.47K | 68.09%22.47K | 0.00%13.37K | 0.00%13.37K | 0.00%13.37K | 0.00%13.37K | 0.00%13.37K | 0.00%13.37K | 0.00%13.37K | 0.00%13.37K |
Current liabilities | 174.60%2.77M | 174.60%2.77M | -56.11%1.01M | -56.11%1.01M | -2.64%2.3M | -2.64%2.3M | -1.93%2.36M | -1.93%2.36M | 56.18%2.41M | 56.18%2.41M |
Non current liabilities | ||||||||||
-Long term debt | --125.36K | --125.36K | ---- | ---- | --31.82K | --31.82K | ---- | ---- | --31.48K | --31.48K |
Non current accrued expenses | 2.98%16.45M | 2.98%16.45M | -39.57%15.97M | -39.57%15.97M | 34.08%26.44M | 34.08%26.44M | 17.42%19.72M | 17.42%19.72M | 9.75%16.79M | 9.75%16.79M |
Long term provisions | ---- | ---- | --1.51M | --1.51M | ---- | ---- | ---- | ---- | ---- | ---- |
Employee benefits | -3.66%67.57K | -3.66%67.57K | 52.19%70.14K | 52.19%70.14K | 8.08%46.09K | 8.08%46.09K | 32.22%42.64K | 32.22%42.64K | --32.25K | --32.25K |
Preferred securities outside stock equity | 1,046.86%102.64K | 1,046.86%102.64K | 13.02%8.95K | 13.02%8.95K | 36.11%7.92K | 36.11%7.92K | 31.57%5.82K | 31.57%5.82K | -52.13%4.42K | -52.13%4.42K |
Total non current liabilities | 14.44%2.96M | 14.44%2.96M | 8.97%2.59M | 8.97%2.59M | -1.12%2.37M | -1.12%2.37M | -2.74%2.4M | -2.74%2.4M | -25.45%2.47M | -25.45%2.47M |
Shareholders'equity | ||||||||||
Share capital | 0.00%93.64M | 0.00%93.64M | 21.66%93.64M | 21.66%93.64M | 14.07%76.96M | 14.07%76.96M | 11.27%67.47M | 11.27%67.47M | 8.33%60.64M | 8.33%60.64M |
-common stock | 0.00%93.64M | 0.00%93.64M | 21.66%93.64M | 21.66%93.64M | 14.07%76.96M | 14.07%76.96M | 11.27%67.47M | 11.27%67.47M | 8.33%60.64M | 8.33%60.64M |
Gains losses not affecting retained earnings | 81.97%1.02M | 81.97%1.02M | 148.21%559.09K | 148.21%559.09K | -30.96%225.25K | -30.96%225.25K | 5.31%326.28K | 5.31%326.28K | 21.27%309.83K | 21.27%309.83K |
Noncontrolling interests | 55.06%38.95M | 55.06%38.95M | --25.12M | --25.12M | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | 20.24%66.53M | 20.24%66.53M | 66.99%55.33M | 66.99%55.33M | 29.32%33.14M | 29.32%33.14M | 28.87%25.62M | 28.87%25.62M | 15.49%19.88M | 15.49%19.88M |
No Data