(Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -46.98%5.2M | -94.02%1.49M | -90.44%2.43M | -90.44%2.43M | -91.81%2.45M | -86.79%9.8M | -36.30%24.88M | -29.91%25.35M | -29.91%25.35M | -11.49%29.9M |
-Cash and cash equivalents | -46.98%5.2M | -94.02%1.49M | -90.44%2.43M | -90.44%2.43M | -91.81%2.45M | -86.79%9.8M | -36.30%24.88M | -29.91%25.35M | -29.91%25.35M | -11.49%29.9M |
-Accounts receivable | -27.91%26.22M | -25.71%32.85M | -26.99%15.3M | -26.99%15.3M | -35.27%32.16M | -27.40%36.38M | -2.64%44.22M | -3.00%20.96M | -3.00%20.96M | 95.73%49.69M |
-Notes receivable | 5.15%7.74M | 5.33%7.9M | 6.64%8.1M | 6.64%8.1M | --7.08M | --7.36M | -23.78%7.5M | -24.38%7.6M | -24.38%7.6M | ---- |
-Other receivables | ---- | ---- | 1.71%178K | 1.71%178K | ---- | ---- | ---- | -92.45%175K | -92.45%175K | --1.81M |
Holding assets for sale | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --79.03M | --79.03M | ---- |
Total current assets | -10.45%120.5M | -20.07%140.21M | -51.94%108M | -51.94%108M | -40.40%125.78M | -49.73%134.56M | -31.15%175.42M | 22.94%224.7M | 22.94%224.7M | 17.92%211.04M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | -92.84%-34.08M | -92.84%-34.08M | ---- | ---- | ---- | -222.56%-17.67M | -222.56%-17.67M | ---- |
-Long term equity investment | 88.39%48.47M | 35.15%48.6M | -50.90%23.3M | -50.90%23.3M | -78.36%17.99M | -75.93%25.73M | -68.75%35.96M | -57.25%47.46M | -57.25%47.46M | -25.35%83.17M |
Non current note receivables | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --202K | --202K | --2.35M |
-Goodwill | -2.63%10.98M | -2.60%11.05M | -2.58%11.13M | -2.58%11.13M | -2.36%11.22M | -2.55%11.27M | -2.54%11.35M | -2.53%11.42M | -2.53%11.42M | -2.71%11.49M |
Defined pension benefit | 10.23%18.27M | -4.75%17.17M | 50.44%23.18M | 50.44%23.18M | -15.82%14.4M | -35.95%16.58M | -38.20%18.02M | -48.24%15.41M | -48.24%15.41M | -41.31%17.11M |
Regulatory assets | -27.91%26.22M | -25.71%32.85M | -36.60%25.83M | -36.60%25.83M | -35.27%32.16M | -27.40%36.38M | -2.64%44.22M | 13.02%40.73M | 13.02%40.73M | 39.57%49.69M |
Total assets | ---- | ---- | -61.46%2.55M | -61.46%2.55M | ---- | ---- | ---- | 22.25%6.61M | 22.25%6.61M | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | --2.71M | --905K | -77.30%2.33M | -77.30%2.33M | ---- | ---- | ---- | 11.47%10.25M | 11.47%10.25M | 9.89%8.33M |
-Current debt | --2.71M | --905K | -82.60%1.58M | -82.60%1.58M | ---- | ---- | ---- | 14.66%9.08M | 14.66%9.08M | 13.64%7.21M |
-Current capital lease obligation | ---- | ---- | -35.97%746K | -35.97%746K | ---- | ---- | ---- | -8.41%1.17M | -8.41%1.17M | -9.39%1.12M |
-accounts payable | 51.14%38.54M | -0.15%39.76M | -37.34%32.55M | -37.34%32.55M | -33.75%31.22M | -14.48%25.5M | 21.30%39.81M | 89.05%51.95M | 89.05%51.95M | -4.84%47.12M |
-Total tax payable | 75.04%67.81M | 36.13%66.71M | -37.47%38.15M | -37.47%38.15M | -70.99%29.2M | -72.44%38.74M | -61.50%49.01M | -54.04%61.01M | -54.04%61.01M | -19.57%100.66M |
-Other payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 155.57%5.17M |
Current accrued expenses | ---- | ---- | -6.98%13.02M | -6.98%13.02M | ---- | ---- | ---- | 63.46%13.99M | 63.46%13.99M | 22.53%10.8M |
Current deferred liabilities | --515K | ---- | 5.50%883K | 5.50%883K | ---- | ---- | ---- | 22.37%837K | 22.37%837K | -66.14%470K |
Current liabilities | 28.58%59.52M | 0.99%68.41M | -36.59%54.56M | -36.59%54.56M | -27.26%54.55M | -26.78%46.29M | -26.44%67.75M | 59.21%86.04M | 59.21%86.04M | 11.33%74.99M |
Non current liabilities | ||||||||||
-Long term debt | 11.97%1.33M | -24.22%1.11M | -57.07%653K | -57.07%653K | -70.61%392K | -26.06%1.19M | -19.72%1.47M | -28.66%1.52M | -28.66%1.52M | -40.84%1.33M |
Non current accrued expenses | -0.05%119.76M | 2.52%122.5M | 4.63%124.12M | 4.63%124.12M | -37.32%121.33M | -34.29%119.82M | -33.95%119.48M | -36.24%118.63M | -36.24%118.63M | 3.22%193.57M |
Long term provisions | 92.08%47.14M | 37.68%47.49M | -50.69%22.65M | -50.69%22.65M | -78.49%17.6M | -76.69%24.54M | -69.55%34.49M | -57.81%45.93M | -57.81%45.93M | -25.02%81.83M |
Employee benefits | 5.15%7.74M | 5.33%7.9M | 6.64%8.1M | 6.64%8.1M | --7.08M | --7.36M | -23.78%7.5M | -24.38%7.6M | -24.38%7.6M | ---- |
Regulatory liabilities | ---- | ---- | 80.44%-285K | 80.44%-285K | ---- | ---- | ---- | -822.15%-1.46M | -822.15%-1.46M | ---- |
Total non current liabilities | 49.75%127.33M | 15.74%135.13M | -36.95%92.71M | -36.95%92.71M | -52.32%83.75M | -58.27%85.03M | -46.78%116.75M | -21.27%147.04M | -21.27%147.04M | -8.76%175.66M |
Shareholders'equity | ||||||||||
Share capital | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M |
-common stock | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M | 0.00%254.73M |
Gains losses not affecting retained earnings | 33.67%10.19M | 8.74%8.99M | 145.27%13.16M | 145.27%13.16M | 94.47%6.82M | -19.58%7.63M | -24.78%8.26M | -49.43%5.37M | -49.43%5.37M | -57.74%3.51M |
Other equity interest | 69.47%2.98M | 105.49%3.33M | 105.35%2.65M | 105.35%2.65M | --2.54M | --1.76M | --1.62M | -61.56%1.29M | -61.56%1.29M | ---- |
Total equity | -0.68%281.72M | -7.02%302.84M | -25.18%277.94M | -25.18%277.94M | -35.68%284.23M | -42.74%283.66M | -32.56%325.7M | -10.99%371.5M | -10.99%371.5M | 7.40%441.88M |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.