(FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Oct 1, 2023 | (Q1)Jul 2, 2023 | (FY)Apr 2, 2023 | (Q4)Apr 2, 2023 | (Q3)Jan 1, 2023 | (Q2)Oct 2, 2022 | (Q1)Jul 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -49.42%144.9M | -49.42%144.9M | -62.14%154.3M | -61.38%37.5M | -41.32%48M | -0.42%286.5M | -0.42%286.5M | -15.55%344.2M | -1.82%97.1M | --81.8M |
-Cash and cash equivalents | -49.42%144.9M | -49.42%144.9M | -62.14%154.3M | -61.38%37.5M | -41.32%48M | -0.42%286.5M | -0.42%286.5M | -15.55%344.2M | -1.82%97.1M | --81.8M |
-Accounts receivable | 87.83%57.1M | 87.83%57.1M | 55.53%129.4M | 1.36%126.3M | 50.20%38M | 38.18%30.4M | 38.18%30.4M | 47.36%122.6M | 38.29%124.6M | --25.3M |
-Other receivables | -22.78%6.1M | -22.78%6.1M | -34.67%19.6M | -43.90%6.9M | -44.74%2.1M | -5.95%7.9M | -5.95%7.9M | 29.33%38.8M | -47.44%12.3M | --3.8M |
Total current assets | -14.18%740.8M | -14.18%740.8M | -8.24%846.3M | -3.48%803.5M | 1.82%704.5M | 13.24%863.2M | 13.24%863.2M | 9.63%1.01B | 21.50%832.5M | --691.9M |
Non current assets | ||||||||||
-Accumulated depreciation | -29.58%-451.7M | -29.58%-451.7M | -119.69%-255.5M | -39.36%-236.5M | -44.87%-217.6M | -46.41%-348.6M | -46.41%-348.6M | -62.51%-189M | -68.02%-169.7M | ---150.2M |
-Long term equity investment | -1.72%639.1M | -1.72%639.1M | 8.04%625.9M | 3.07%729.6M | 4.59%635.6M | 16.46%650.3M | 16.46%650.3M | 11.12%643.7M | 18.60%707.9M | --607.7M |
Non current note receivables | 13.04%76.3M | 13.04%76.3M | 40.87%90.3M | 32.44%119.2M | 25.17%92.5M | 26.88%67.5M | 26.88%67.5M | 5.62%67.7M | 16.13%90M | --73.9M |
-Goodwill | 3.47%205.9M | 3.47%205.9M | 0.38%208.6M | -1.17%195.1M | -1.76%195.9M | 13.52%199M | 13.52%199M | -4.76%197.9M | -5.05%197.4M | --199.4M |
Regulatory assets | 89.96%98.4M | 89.96%98.4M | 40.65%152.6M | 1.99%163.7M | 8.49%57.5M | 18.26%51.8M | 18.26%51.8M | 16.68%126.6M | 33.20%160.5M | --53M |
Total assets | 3,011.11%28M | 3,011.11%28M | 1,520.00%8.1M | 63.81%17.2M | 37.50%6.6M | -18.18%900K | -18.18%900K | 1,040.00%5.7M | 12.90%10.5M | --4.8M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -13.89%89.3M | -13.89%89.3M | 75.73%115.1M | 28.61%157.8M | 36.38%123.7M | 66.45%103.7M | 66.45%103.7M | 81.68%119M | 47.65%122.7M | --90.7M |
-Current debt | -65.94%9.4M | -65.94%9.4M | 918.42%38.7M | 40.84%80.7M | 57.14%48.4M | 626.32%27.6M | 626.32%27.6M | 1,278.95%52.4M | 109.89%57.3M | --30.8M |
-Current capital lease obligation | 4.99%79.9M | 4.99%79.9M | 23.82%76.4M | 17.89%77.1M | 25.71%75.3M | 30.09%76.1M | 30.09%76.1M | 7.94%66.6M | 17.20%65.4M | --59.9M |
-accounts payable | -4.16%57.6M | -4.16%57.6M | -15.97%60M | -2.27%64.5M | -6.12%44.5M | -5.95%60.1M | -5.95%60.1M | 1.82%72.7M | -1.49%66M | --47.4M |
-Total tax payable | -1.57%748.2M | -1.57%748.2M | 14.72%747.6M | 4.51%837.4M | 5.02%744.7M | 20.42%760.1M | 20.42%760.1M | 14.39%745.5M | 20.32%801.3M | --709.1M |
-Other payable | -44.00%7M | -44.00%7M | -17.07%6.8M | -54.65%12.2M | -30.90%12.3M | -38.73%12.5M | -38.73%12.5M | 170.73%22.2M | 417.31%26.9M | --17.8M |
Current accrued expenses | -28.22%73.5M | -28.22%73.5M | 45.75%151M | 0.73%96.1M | 30.18%96.2M | 52.84%102.4M | 52.84%102.4M | 14.86%119M | 34.56%95.4M | --73.9M |
Current provisions | 20.83%26.1M | 20.83%26.1M | 27.31%55M | -5.53%20.5M | 0.62%16.3M | 16.76%21.6M | 16.76%21.6M | 7.87%46.6M | 20.56%21.7M | --16.2M |
Current liabilities | -12.06%309.9M | -12.06%309.9M | 16.23%453.4M | 5.46%396.2M | 14.88%328.2M | 25.19%352.4M | 25.19%352.4M | 17.76%459.4M | 20.15%375.7M | --285.7M |
Non current liabilities | ||||||||||
-Long term debt | -3.13%250.6M | -3.13%250.6M | 17.46%244.9M | 1.24%253.2M | 9.54%252.6M | 34.60%258.7M | 34.60%258.7M | 20.05%250.3M | 11.65%250.1M | --230.6M |
Non current accrued expenses | 0.85%451.6M | 0.85%451.6M | 23.50%449.9M | 15.78%459.3M | 24.64%453.3M | 35.94%447.8M | 35.94%447.8M | 10.93%404.1M | 4.70%396.7M | --363.7M |
Long term provisions | -0.79%388.5M | -0.79%388.5M | 2.75%381M | 4.06%476.4M | 1.56%383M | 6.94%391.6M | 6.94%391.6M | 6.09%393.4M | 22.77%457.8M | --377.1M |
Regulatory liabilities | -80.00%-2.7M | -80.00%-2.7M | -41.67%-1.7M | -10.00%-1.1M | -25.00%-1M | -36.36%-1.5M | -36.36%-1.5M | -41.67%-1.7M | 16.67%-1M | ---800K |
Preferred securities outside stock equity | 76.26%38.6M | 76.26%38.6M | 22.42%34.4M | 21.40%32.9M | 0.00%26.8M | -17.36%21.9M | -17.36%21.9M | -14.23%24.1M | 7.97%27.1M | --26.8M |
Total non current liabilities | -4.89%1.06B | -4.89%1.06B | 15.28%1.2B | 4.81%1.23B | 7.85%1.07B | 21.89%1.11B | 21.89%1.11B | 15.66%1.2B | 20.26%1.18B | --994.8M |
Shareholders'equity | ||||||||||
Share capital | -11.63%104.9M | -11.63%104.9M | -11.11%108.8M | -3.55%116.9M | -0.99%119.9M | 0.17%118.7M | 0.17%118.7M | -2.37%119.5M | 0.25%121.2M | --121.1M |
-common stock | -11.63%104.9M | -11.63%104.9M | -11.11%108.8M | -3.55%116.9M | -0.99%119.9M | 0.17%118.7M | 0.17%118.7M | -2.37%119.5M | 0.25%121.2M | --121.1M |
Additional paid-in capital | 90.88%54.4M | 90.88%54.4M | -61.40%12.7M | 2.72%41.6M | 2.48%37.2M | -21.27%28.5M | -21.27%28.5M | -2.13%32.2M | 55.17%40.5M | --36.3M |
Gains losses not affecting retained earnings | -10.34%5.2M | -10.34%5.2M | 126.85%4M | 127.53%4.9M | 158.74%13.1M | 133.72%5.8M | 133.72%5.8M | 126.17%3.9M | -169.70%-17.8M | ---22.3M |
Other equity interest | 0.00%52.3M | 0.00%52.3M | 60.10%61M | 30.28%82.6M | 46.76%76.9M | 39.47%52.3M | 39.47%52.3M | 53.02%58.3M | 28.34%63.4M | --52.4M |
Total equity | -6.82%1.48B | -6.82%1.48B | 2.25%1.6B | 2.97%1.59B | 8.30%1.46B | 18.60%1.59B | 18.60%1.59B | 8.70%1.7B | 13.94%1.54B | --1.35B |
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.