(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)Oct 1, 2022 | (Q2)Jul 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 172.89%53.87M | 86.98%52.59M | 86.98%52.59M | -8.09%44.55M | -0.21%29.72M | 0.45%19.74M | 34.54%28.13M | 34.54%28.13M | 509.15%48.48M | --29.78M |
-Cash and cash equivalents | 172.89%53.87M | 86.98%52.59M | 86.98%52.59M | -8.09%44.55M | -0.21%29.72M | 0.45%19.74M | 34.54%28.13M | 34.54%28.13M | 509.15%48.48M | --29.78M |
-Accounts receivable | 10.99%136.31M | 47.63%110.94M | 47.63%110.94M | 21.72%125.3M | 15.11%119.42M | 30.02%122.82M | 11.56%75.15M | 11.56%75.15M | 38.23%102.94M | --103.75M |
Total current assets | 25.25%316.71M | 34.47%309.44M | 34.47%309.44M | 17.91%290.11M | 20.97%262.43M | 36.29%252.86M | 44.10%230.12M | 44.10%230.12M | 67.59%246.05M | --216.93M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -6.82%-82.82M | -6.82%-82.82M | ---- | ---- | ---- | -9.38%-77.54M | -9.38%-77.54M | ---- | ---- |
Investments and advances | 34.22%4.19M | -5.80%2.94M | -5.80%2.94M | -10.20%2.96M | -8.26%3.02M | -5.25%3.12M | -5.25%3.12M | -5.25%3.12M | -3.29%3.29M | --3.29M |
-Long term equity investment | 34.98%11.39M | 73.75%12.17M | 73.75%12.17M | 20.43%7.63M | 49.66%8.23M | 43.71%8.44M | 10.12%7.01M | 10.12%7.01M | 13.92%6.33M | --5.5M |
Non current note receivables | 58.87%12.03M | 47.24%11.8M | 47.24%11.8M | 32.07%6.44M | 55.53%7.08M | 69.72%7.57M | 238.10%8.01M | 238.10%8.01M | 199.51%4.87M | --4.55M |
-Goodwill | -5.89%18.26M | -6.85%18.33M | -6.85%18.33M | -13.39%18.84M | -12.26%18.85M | -11.64%19.4M | -13.40%19.67M | -13.40%19.67M | -8.76%21.76M | --21.48M |
Regulatory assets | 14.57%141.91M | 46.22%133.84M | 46.22%133.84M | 22.57%129M | 16.12%121.61M | 30.47%123.87M | 25.35%91.54M | 25.35%91.54M | 39.77%105.24M | --104.73M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -14.44%2.49M | --2.51M |
Total assets | 431.00%5.6M | 68.05%14.45M | 68.05%14.45M | 60.84%3.7M | 124.13%2.19M | 117.98%1.06M | 359.00%8.6M | 359.00%8.6M | 178.21%2.3M | --978K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 69.88%29.83M | 134.78%24.86M | 134.78%24.86M | -8.77%26.96M | -4.52%22.75M | -26.54%17.56M | -52.72%10.59M | -52.72%10.59M | 16.24%29.56M | --23.82M |
-Current debt | 82.17%22.98M | 200.15%18.47M | 200.15%18.47M | -15.81%22.42M | -11.05%18M | -38.64%12.62M | -68.06%6.15M | -68.06%6.15M | 14.03%26.63M | --20.24M |
-Current capital lease obligation | 38.50%6.85M | 44.07%6.39M | 44.07%6.39M | 55.35%4.54M | 32.40%4.74M | 47.82%4.94M | 41.75%4.43M | 41.75%4.43M | 41.21%2.92M | --3.58M |
-accounts payable | 38.94%129.86M | 36.90%126.36M | 36.90%126.36M | -3.93%107.44M | -13.45%93.84M | 12.10%93.46M | 30.49%92.3M | 30.49%92.3M | 73.89%111.84M | --108.43M |
-Total tax payable | 26.35%11.89M | 54.30%12.5M | 54.30%12.5M | 26.10%8.37M | 54.77%8.97M | 52.56%9.41M | 14.03%8.1M | 14.03%8.1M | 2.37%6.64M | --5.79M |
Current provisions | 76.54%3.35M | 113.21%3.92M | 113.21%3.92M | 8.31%1.84M | -0.86%1.74M | 0.11%1.9M | -0.54%1.84M | -0.54%1.84M | -0.53%1.7M | --1.75M |
Current deferred liabilities | -14.93%8.56M | -46.06%5.72M | -46.06%5.72M | --7.67M | --8.33M | --10.06M | 111.00%10.61M | 111.00%10.61M | ---- | ---- |
Current liabilities | 36.77%172.55M | 40.61%165.47M | 40.61%165.47M | 1.40%147.58M | -3.78%129.9M | 11.26%126.16M | 15.38%117.68M | 15.38%117.68M | 57.41%145.55M | --135M |
Non current liabilities | ||||||||||
-Long term debt | 34.98%11.39M | 73.75%12.17M | 73.75%12.17M | 20.43%7.63M | 49.66%8.23M | 43.71%8.44M | 10.12%7.01M | 10.12%7.01M | 13.92%6.33M | --5.5M |
Non current accrued expenses | 61.91%71.59M | 57.73%65.84M | 57.73%65.84M | 48.19%55.42M | 36.78%47.98M | 24.67%44.22M | 34.83%41.74M | 34.83%41.74M | 26.12%37.4M | --35.08M |
Total non current liabilities | 36.05%184.44M | 41.49%177.97M | 41.49%177.97M | 2.47%155.95M | -1.37%138.86M | 13.39%135.57M | 15.29%125.78M | 15.29%125.78M | 53.80%152.19M | --140.79M |
Shareholders'equity | ||||||||||
Share capital | 0.00%15.76M | 3.42%15.76M | 3.42%15.76M | 3.42%15.76M | 3.42%15.76M | 3.42%15.76M | 2.38%15.24M | 2.38%15.24M | 2.38%15.24M | --15.24M |
-common stock | 0.00%15.76M | 3.42%15.76M | 3.42%15.76M | 3.42%15.76M | 3.42%15.76M | 3.42%15.76M | 2.38%15.24M | 2.38%15.24M | 2.38%15.24M | --15.24M |
Additional paid-in capital | 0.00%2.29M | -3.66%2.29M | -3.66%2.29M | -3.66%2.29M | -3.66%2.29M | -3.66%2.29M | -2.30%2.38M | -2.30%2.38M | -2.30%2.38M | --2.38M |
Gains losses not affecting retained earnings | 9.96%13.7M | -30.58%8.63M | -30.58%8.63M | -12.77%14.18M | 58.98%9.52M | 516.48%12.46M | 489.43%12.43M | 489.43%12.43M | 736.54%16.25M | --5.99M |
Other equity interest | --6.84M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Total equity | 29.22%422.78M | 34.91%408.34M | 34.91%408.34M | 18.33%373.76M | 19.55%339.36M | 29.14%327.17M | 28.74%302.67M | 28.74%302.67M | 42.57%315.86M | --283.85M |
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.