(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 | -55.87%1.35M | -55.87%1.35M | -26.30%3.05M | -26.30%3.05M | -21.34%4.14M | -21.34%4.14M | 283.52%5.26M | 283.52%5.26M | 169.63%1.37M | 169.63%1.37M |
-Cash and cash equivalents | -55.87%1.35M | -55.87%1.35M | -26.30%3.05M | -26.30%3.05M | -21.34%4.14M | -21.34%4.14M | 283.52%5.26M | 283.52%5.26M | 169.63%1.37M | 169.63%1.37M |
Receivables | -41.24%187.07K | -41.24%187.07K | 7.25%318.34K | 7.25%318.34K | 56.65%296.82K | 56.65%296.82K | 31.04%189.48K | 31.04%189.48K | -37.33%144.59K | -37.33%144.59K |
-Accounts receivable | 445.06%187.07K | 445.06%187.07K | 304.68%34.32K | 304.68%34.32K | --8.48K | --8.48K | ---- | ---- | ---- | ---- |
-Loans receivable | ---- | ---- | 30.15%284.02K | 30.15%284.02K | --218.23K | --218.23K | ---- | ---- | ---- | ---- |
-Other receivables | ---- | ---- | ---- | ---- | -63.00%70.11K | -63.00%70.11K | 31.04%189.48K | 31.04%189.48K | -37.33%144.59K | -37.33%144.59K |
Inventory | -2.97%7.32K | -2.97%7.32K | -84.20%7.54K | -84.20%7.54K | 229.83%47.74K | 229.83%47.74K | 235.69%14.48K | 235.69%14.48K | --4.31K | --4.31K |
Prepaid assets | ---- | ---- | --61.46K | --61.46K | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | -80.74%132.17K | -80.74%132.17K | 839.75%686.14K | 839.75%686.14K | 157.45%73.01K | 157.45%73.01K | -16.93%28.36K | -16.93%28.36K | -70.97%34.14K | -70.97%34.14K |
Total current assets | -59.44%1.67M | -59.44%1.67M | -9.49%4.12M | -9.49%4.12M | -17.06%4.55M | -17.06%4.55M | 253.30%5.49M | 253.30%5.49M | 81.38%1.55M | 81.38%1.55M |
Non current assets | ||||||||||
Net PPE | 58.68%720.25K | 58.68%720.25K | -41.52%453.91K | -41.52%453.91K | 195.32%776.12K | 195.32%776.12K | -42.61%262.8K | -42.61%262.8K | 41.94%457.9K | 41.94%457.9K |
-Gross PPE | -18.80%720.25K | -18.80%720.25K | -21.29%886.99K | -21.29%886.99K | 95.03%1.13M | 95.03%1.13M | -15.87%577.77K | -15.87%577.77K | 33.65%686.72K | 33.65%686.72K |
-Accumulated depreciation | ---- | ---- | -23.48%-433.08K | -23.48%-433.08K | -11.35%-350.72K | -11.35%-350.72K | -37.65%-314.96K | -37.65%-314.96K | -19.65%-228.81K | -19.65%-228.81K |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -37.38%27.91K | -37.38%27.91K |
Goodwill and other intangible assets | --4.27M | --4.27M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other intangible assets | --4.27M | --4.27M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 998.31%4.99M | 998.31%4.99M | -41.52%453.91K | -41.52%453.91K | 195.32%776.12K | 195.32%776.12K | -45.90%262.8K | -45.90%262.8K | -10.39%485.82K | -10.39%485.82K |
Total assets | 45.48%6.66M | 45.48%6.66M | -14.15%4.58M | -14.15%4.58M | -7.36%5.33M | -7.36%5.33M | 182.05%5.75M | 182.05%5.75M | 45.82%2.04M | 45.82%2.04M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 1,032.33%3.13M | 1,032.33%3.13M | -14.09%276.56K | -14.09%276.56K | 718.49%321.93K | 718.49%321.93K | -73.48%39.33K | -73.48%39.33K | --148.33K | --148.33K |
-Current debt | --2.88M | --2.88M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -7.34%256.25K | -7.34%256.25K | -14.09%276.56K | -14.09%276.56K | 718.49%321.93K | 718.49%321.93K | -73.48%39.33K | -73.48%39.33K | --148.33K | --148.33K |
Payables | -29.12%852.66K | -29.12%852.66K | 108.85%1.2M | 108.85%1.2M | 34.32%575.94K | 34.32%575.94K | 58.56%428.8K | 58.56%428.8K | -34.16%270.43K | -34.16%270.43K |
-accounts payable | 30.89%852.66K | 30.89%852.66K | 238.64%651.43K | 238.64%651.43K | -31.30%192.37K | -31.30%192.37K | 79.35%280.03K | 79.35%280.03K | -13.13%156.14K | -13.13%156.14K |
-Other payable | ---- | ---- | 43.76%551.45K | 43.76%551.45K | 157.83%383.58K | 157.83%383.58K | 30.16%148.77K | 30.16%148.77K | -50.52%114.3K | -50.52%114.3K |
Current provisions | 21.94%46.35K | 21.94%46.35K | -57.10%38.01K | -57.10%38.01K | 129.04%88.61K | 129.04%88.61K | 33.55%38.69K | 33.55%38.69K | 100.45%28.97K | 100.45%28.97K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --33.76K | --33.76K | ---- | ---- |
Current liabilities | 165.62%4.03M | 165.62%4.03M | 53.82%1.52M | 53.82%1.52M | 82.49%986.48K | 82.49%986.48K | 20.74%540.57K | 20.74%540.57K | 5.30%447.72K | 5.30%447.72K |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -91.30%227.18K | -91.30%227.18K | 827.09%2.61M | 827.09%2.61M | 3,542.59%281.79K | 3,542.59%281.79K | -97.36%7.74K | -97.36%7.74K | 20.75%292.75K | 20.75%292.75K |
-Long term debt | ---- | ---- | --2.61M | --2.61M | ---- | ---- | ---- | ---- | 6.21%257.48K | 6.21%257.48K |
-Long term capital lease obligation | --227.18K | --227.18K | ---- | ---- | 3,542.59%281.79K | 3,542.59%281.79K | -78.06%7.74K | -78.06%7.74K | --35.27K | --35.27K |
Derivative product liabilities | ---- | ---- | --690.94K | --690.94K | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | -93.12%227.18K | -93.12%227.18K | 1,072.29%3.3M | 1,072.29%3.3M | 3,542.59%281.79K | 3,542.59%281.79K | -97.36%7.74K | -97.36%7.74K | 20.75%292.75K | 20.75%292.75K |
Total liabilities | -11.68%4.26M | -11.68%4.26M | 280.11%4.82M | 280.11%4.82M | 131.31%1.27M | 131.31%1.27M | -25.95%548.31K | -25.95%548.31K | 10.91%740.47K | 10.91%740.47K |
Shareholders'equity | ||||||||||
Share capital | 20.71%40.7M | 20.71%40.7M | 2.60%33.72M | 2.60%33.72M | 13.44%32.86M | 13.44%32.86M | 28.03%28.97M | 28.03%28.97M | 20.60%22.63M | 20.60%22.63M |
-common stock | 20.71%40.7M | 20.71%40.7M | 2.60%33.72M | 2.60%33.72M | 13.44%32.86M | 13.44%32.86M | 28.03%28.97M | 28.03%28.97M | 20.60%22.63M | 20.60%22.63M |
Retained earnings | -16.16%-47.23M | -16.16%-47.23M | -15.23%-40.66M | -15.23%-40.66M | -29.01%-35.29M | -29.01%-35.29M | -16.97%-27.36M | -16.97%-27.36M | -19.08%-23.39M | -19.08%-23.39M |
Gains losses not affecting retained earnings | 33.29%8.93M | 33.29%8.93M | 3.26%6.7M | 3.26%6.7M | 80.78%6.49M | 80.78%6.49M | 74.44%3.59M | 74.44%3.59M | 27.95%2.06M | 27.95%2.06M |
Total stockholders'equity | 1,081.12%2.4M | 1,081.12%2.4M | -106.02%-244.59K | -106.02%-244.59K | -21.96%4.06M | -21.96%4.06M | 300.56%5.21M | 300.56%5.21M | 77.68%1.3M | 77.68%1.3M |
Total equity | 1,081.12%2.4M | 1,081.12%2.4M | -106.02%-244.59K | -106.02%-244.59K | -21.96%4.06M | -21.96%4.06M | 300.56%5.21M | 300.56%5.21M | 77.68%1.3M | 77.68%1.3M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data
No Data