(Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 257.67%17.04M | 80.44%10.5M | 80.44%10.5M | -63.50%4.47M | 33.33%4.38M | 302.79%4.77M | --5.82M | --5.82M | -25.74%12.24M | --3.29M |
-Cash and cash equivalents | --13.87M | 4,609.68%7.3M | 4,609.68%7.3M | -94.52%183K | -69.58%87K | --0 | --155K | --155K | -78.90%3.34M | --286K |
-Accounts receivable | -9.14%114.95M | 4.57%99.35M | 4.57%99.35M | 14.49%114.82M | 26.61%111.43M | 4.15%126.51M | --95.02M | --95.02M | 16.15%100.29M | --88.02M |
Total current assets | -25.81%401.63M | -28.79%417.31M | -28.79%417.31M | -18.10%435.95M | 11.08%489.98M | 29.63%541.31M | --586.06M | --586.06M | 44.52%532.3M | --441.11M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -11.40%-128.77M | -11.40%-128.77M | ---- | ---- | ---- | ---115.59M | ---115.59M | ---- | ---- |
-Long term equity investment | -1.06%236.42M | -0.09%240.79M | -0.09%240.79M | -1.06%241.38M | -3.91%237.07M | -4.08%238.96M | --241.01M | --241.01M | -4.11%243.97M | --246.7M |
Non current note receivables | ---- | ---- | ---- | ---- | 418.24%881K | 77.96%331K | ---- | ---- | 2,908.70%692K | --170K |
-Goodwill | -3.14%276.13M | -2.43%279.26M | -2.43%279.26M | -1.62%282.84M | -1.82%285.03M | -2.44%285.08M | --286.21M | --286.21M | -2.30%287.51M | --290.32M |
Regulatory assets | -7.71%118.3M | 2.09%103.8M | 2.09%103.8M | 17.56%121.41M | 32.78%119.53M | 3.18%128.19M | --101.68M | --101.68M | 14.88%103.27M | --90.03M |
Non current deferred assets | 135.56%6.91M | -55.67%1.77M | -55.67%1.77M | -39.34%2.87M | -10.85%2.95M | -26.44%2.93M | --3.99M | --3.99M | 1,634.80%4.74M | --3.31M |
Total assets | 99.40%3.35M | -38.52%3.16M | -38.52%3.16M | 120.75%6.59M | 302.73%8.1M | -39.21%1.68M | --5.15M | --5.15M | -15.97%2.98M | --2.01M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -86.13%18.82M | -90.86%12.77M | -90.86%12.77M | -16.54%59.6M | 141.01%102.84M | 229.38%135.7M | --139.68M | --139.68M | 731.85%71.41M | --42.67M |
-Current debt | -88.98%14.47M | -93.94%8.18M | -93.94%8.18M | -18.02%54.81M | 157.20%97.98M | 257.22%131.27M | --135.05M | --135.05M | 1,682.88%66.86M | --38.09M |
-Current capital lease obligation | -1.69%4.35M | -0.71%4.59M | -0.71%4.59M | 5.34%4.79M | 6.34%4.87M | -0.52%4.43M | --4.62M | --4.62M | -5.92%4.55M | --4.58M |
-accounts payable | -19.36%115.95M | -22.97%133.09M | -22.97%133.09M | -43.17%115.38M | -15.02%122.88M | 3.14%143.79M | --172.78M | --172.78M | 48.92%203.02M | --144.59M |
-Total tax payable | -3.22%279.35M | -2.91%285.18M | -2.91%285.18M | -2.78%290.15M | -2.91%289.24M | -3.87%288.64M | --293.72M | --293.72M | -2.37%298.44M | --297.9M |
Current provisions | 41.53%334K | -18.52%154K | -18.52%154K | -76.38%292K | -76.15%249K | 29.67%236K | --189K | --189K | -35.69%1.24M | --1.04M |
Current deferred liabilities | -10.78%2.11M | -4.71%2.81M | -4.71%2.81M | -2.52%3.09M | -1.04%2.18M | 50.93%2.37M | --2.95M | --2.95M | 27.93%3.17M | --2.21M |
Current liabilities | -49.12%144.49M | -51.43%163.37M | -51.43%163.37M | -36.79%179.6M | 18.16%230.42M | 51.27%283.97M | --336.35M | --336.35M | 83.28%284.14M | --195M |
Non current liabilities | ||||||||||
-Long term debt | 161.59%6.08M | 148.74%7M | 148.74%7M | 104.53%7.89M | -59.58%2.01M | -59.61%2.33M | --2.81M | --2.81M | -50.67%3.86M | --4.96M |
Non current accrued expenses | 7.18%134.64M | 6.94%136.06M | 6.94%136.06M | 8.65%133.17M | 4.53%128.17M | 0.86%125.62M | --127.23M | --127.23M | -1.31%122.57M | --122.61M |
Long term provisions | -2.66%230.34M | -1.85%233.79M | -1.85%233.79M | -2.76%233.49M | -2.76%235.06M | -2.77%236.63M | --238.2M | --238.2M | -2.64%240.11M | --241.74M |
Employee benefits | 16.68%10.41M | 12.10%9.92M | 12.10%9.92M | -4.14%8.46M | 22.48%9.43M | -13.37%8.92M | --8.85M | --8.85M | -29.94%8.83M | --7.7M |
Preferred securities outside stock equity | ---- | -18.08%12.44M | -18.08%12.44M | ---- | ---- | ---- | --15.19M | --15.19M | ---- | ---- |
Total non current liabilities | -25.98%423.84M | -28.81%448.54M | -28.81%448.54M | -19.37%469.75M | 5.43%519.66M | 17.34%572.61M | --630.07M | --630.07M | 26.45%582.58M | --492.91M |
Shareholders'equity | ||||||||||
Share capital | -0.87%113.24M | 0.09%113.2M | 0.09%113.2M | 0.84%114.01M | 0.90%114.23M | 0.71%114.23M | --113.1M | --113.1M | -0.41%113.06M | --113.21M |
-common stock | -0.87%113.24M | 0.09%113.2M | 0.09%113.2M | 0.84%114.01M | 0.90%114.23M | 0.71%114.23M | --113.1M | --113.1M | -0.41%113.06M | --113.21M |
Additional paid-in capital | -5.91%15.46M | -11.87%15.41M | -11.87%15.41M | -15.29%15.13M | -8.09%16.54M | -8.38%16.43M | --17.49M | --17.49M | 3.24%17.87M | --18M |
Gains losses not affecting retained earnings | -7.75%-25.79M | -4.06%-23.38M | -4.06%-23.38M | -6.15%-24.44M | -20.60%-21.44M | -64.41%-23.94M | ---22.46M | ---22.46M | -20.75%-23.03M | ---17.78M |
Total equity | -14.23%819.3M | -16.85%834.4M | -16.85%834.4M | -9.81%854.83M | 5.77%907.01M | 13.93%955.28M | --1B | --1B | 20.39%947.81M | --857.52M |
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.