(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 | 92.72%144.12M | 92.72%144.12M | -43.50%74.78M | -43.50%74.78M | 4.00%132.35M | 4.00%132.35M | 25.49%127.26M | 25.49%127.26M | 129.73%101.41M | 129.73%101.41M |
-Cash and cash equivalents | 93.29%143.85M | 93.29%143.85M | -43.41%74.42M | -43.41%74.42M | 4.06%131.51M | 4.06%131.51M | 24.73%126.39M | 24.73%126.39M | 130.53%101.33M | 130.53%101.33M |
-Notes receivable | -37.47%519K | -37.47%519K | -43.38%830K | -43.38%830K | 20.36%1.47M | 20.36%1.47M | 5.73%1.22M | 5.73%1.22M | -34.17%1.15M | -34.17%1.15M |
-Other receivables | 12.94%24.8M | 12.94%24.8M | 28.77%21.96M | 28.77%21.96M | -4.85%17.05M | -4.85%17.05M | -4.16%17.92M | -4.16%17.92M | 156.46%18.7M | 156.46%18.7M |
Total current assets | 42.49%195.19M | 42.49%195.19M | -20.65%136.98M | -20.65%136.98M | 9.74%172.62M | 9.74%172.62M | 28.24%157.31M | 28.24%157.31M | 108.73%122.67M | 108.73%122.67M |
Non current assets | ||||||||||
-Accumulated depreciation | -34.20%-287.26M | -34.20%-287.26M | -63.59%-214.05M | -63.59%-214.05M | -88.40%-130.85M | -88.40%-130.85M | -249.75%-69.45M | -249.75%-69.45M | -431.39%-19.86M | -431.39%-19.86M |
Investment properties | 14.38%464.96M | 14.38%464.96M | --406.51M | --406.51M | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term equity investment | 4.07%114.83M | 4.07%114.83M | 5.20%110.34M | 5.20%110.34M | -1.33%104.88M | -1.33%104.88M | -25.28%106.29M | -25.28%106.29M | 28.13%142.25M | 28.13%142.25M |
Non current note receivables | ---- | ---- | --4.84M | --4.84M | ---- | ---- | ---- | ---- | 10.87%10.89M | 10.87%10.89M |
Regulatory assets | 51.42%4.48M | 51.42%4.48M | 37.81%2.96M | 37.81%2.96M | -61.01%2.15M | -61.01%2.15M | 203.31%5.5M | 203.31%5.5M | -54.60%1.81M | -54.60%1.81M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 13.15%13.8M | 13.15%13.8M | 13.56%12.19M | 13.56%12.19M | 10.76%10.74M | 10.76%10.74M | -83.32%9.7M | -83.32%9.7M | 784.30%58.13M | 784.30%58.13M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --49.55M | --49.55M |
-Current capital lease obligation | 13.15%13.8M | 13.15%13.8M | 13.56%12.19M | 13.56%12.19M | 10.76%10.74M | 10.76%10.74M | 13.10%9.7M | 13.10%9.7M | 30.41%8.57M | 30.41%8.57M |
-accounts payable | 5.82%15.8M | 5.82%15.8M | 10.68%14.93M | 10.68%14.93M | 17.71%13.49M | 17.71%13.49M | 27.42%11.46M | 27.42%11.46M | 108.41%8.99M | 108.41%8.99M |
-Total tax payable | 9.39%150.68M | 9.39%150.68M | -12.18%137.75M | -12.18%137.75M | 4.32%156.86M | 4.32%156.86M | -13.14%150.36M | -13.14%150.36M | 27.02%173.1M | 27.02%173.1M |
-Other payable | --12.32M | --12.32M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current provisions | ---- | ---- | ---- | ---- | -42.40%4.71M | -42.40%4.71M | -24.41%8.17M | -24.41%8.17M | --10.81M | --10.81M |
Current deferred liabilities | 280.77%24.99M | 280.77%24.99M | 18.75%6.56M | 18.75%6.56M | -24.67%5.53M | -24.67%5.53M | --7.34M | --7.34M | ---- | ---- |
Current liabilities | 41.27%85.13M | 41.27%85.13M | 11.48%60.26M | 11.48%60.26M | -5.65%54.05M | -5.65%54.05M | -41.42%57.29M | -41.42%57.29M | 386.48%97.79M | 386.48%97.79M |
Non current liabilities | ||||||||||
-Long term debt | 4.07%114.83M | 4.07%114.83M | 5.20%110.34M | 5.20%110.34M | -1.33%104.88M | -1.33%104.88M | -6.19%106.29M | -6.19%106.29M | 4.13%113.3M | 4.13%113.3M |
Non current accrued expenses | 5.10%505.78M | 5.10%505.78M | 0.45%481.23M | 0.45%481.23M | 2.30%479.06M | 2.30%479.06M | -0.98%468.27M | -0.98%468.27M | 11.32%472.89M | 11.32%472.89M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | -3.93%4.47M | -3.93%4.47M | --4.65M | --4.65M |
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,207.81%28.96M | 1,207.81%28.96M |
Employee benefits | -37.47%519K | -37.47%519K | -43.38%830K | -43.38%830K | 20.36%1.47M | 20.36%1.47M | 5.73%1.22M | 5.73%1.22M | -34.17%1.15M | -34.17%1.15M |
Trust preferred securities | 14.38%464.96M | 14.38%464.96M | --406.51M | --406.51M | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | 24.44%5.75M | 24.44%5.75M | 81.64%4.62M | 81.64%4.62M | -6.13%2.54M | -6.13%2.54M | 132.53%2.71M | 132.53%2.71M | 91.93%1.17M | 91.93%1.17M |
Total non current liabilities | 19.09%235.81M | 19.09%235.81M | -6.12%198.01M | -6.12%198.01M | 1.57%210.91M | 1.57%210.91M | -23.35%207.65M | -23.35%207.65M | 73.23%270.9M | 73.23%270.9M |
Shareholders'equity | ||||||||||
Share capital | 1.35%440.05M | 1.35%440.05M | 112.23%434.17M | 112.23%434.17M | 0.31%204.58M | 0.31%204.58M | 0.00%203.95M | 0.00%203.95M | 0.00%203.95M | 0.00%203.95M |
-common stock | 1.35%440.05M | 1.35%440.05M | 112.23%434.17M | 112.23%434.17M | 0.31%204.58M | 0.31%204.58M | 0.00%203.95M | 0.00%203.95M | 0.00%203.95M | 0.00%203.95M |
Gains losses not affecting retained earnings | 2.01%117.09M | 2.01%117.09M | 3,968.84%114.78M | 3,968.84%114.78M | -22.11%2.82M | -22.11%2.82M | 74.05%3.62M | 74.05%3.62M | 58.37%2.08M | 58.37%2.08M |
Total equity | 14.41%1.18B | 14.41%1.18B | 57.85%1.03B | 57.85%1.03B | 4.03%652.39M | 4.03%652.39M | 3.31%627.12M | 3.31%627.12M | 22.55%607.03M | 22.55%607.03M |
No Data