(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Sep 25, 2022 | (Q2)Jun 26, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -73.69%2.05M | --3.25M | --3.25M | -79.58%2.14M | -65.31%4.69M | -49.57%7.79M | --8.18M | --8.18M | 194.24%10.5M | 123.71%13.52M |
-Cash and cash equivalents | -73.69%2.05M | --3.25M | --3.25M | -79.58%2.14M | -65.31%4.69M | -49.57%7.79M | --8.18M | --8.18M | 194.24%10.5M | 123.71%13.52M |
-Other receivables | -25.07%1.31M | --1.76M | --1.76M | -32.73%1.72M | -46.55%1.32M | -6.88%1.75M | --1.71M | --1.71M | 100.47%2.56M | 362.61%2.46M |
Total current assets | -56.63%4.64M | --5.43M | --5.43M | -64.43%4.53M | -54.53%7.16M | -39.02%10.7M | --10.72M | --10.72M | 123.75%12.72M | 98.46%15.74M |
Non current assets | ||||||||||
-Accumulated depreciation | -15.16%-14.02M | ---13.55M | ---13.55M | -15.57%-13.08M | -15.51%-12.62M | -15.50%-12.17M | ---11.76M | ---11.76M | -16.03%-11.31M | -17.06%-10.93M |
-Long term equity investment | 50.43%11.13M | --10.3M | --10.3M | -13.21%7M | 0.53%7.4M | -5.42%7.4M | --7.79M | --7.79M | -1.75%8.07M | -19.54%7.36M |
-Goodwill | -48.10%927.9K | --1M | --1M | 30.33%1.62M | 179.32%1.93M | 180.97%1.79M | --1.84M | --1.84M | --1.24M | --692.25K |
-Other intangible assets | --12.72K | --3.36K | --3.36K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -10.79%1.37M | --1.39M | --1.39M | 5.68%1.52M | 9.52%1.53M | 9.86%1.54M | --1.51M | --1.51M | -92.70%1.43M | -92.80%1.4M |
-Current capital lease obligation | -10.79%1.37M | --1.39M | --1.39M | 5.68%1.52M | 9.52%1.53M | 9.86%1.54M | --1.51M | --1.51M | 0.49%1.43M | 16.08%1.4M |
-accounts payable | 3.50%1.06M | --987.23K | --987.23K | 46.10%1.01M | 33.97%991.51K | 65.02%1.02M | --869.09K | --869.09K | -34.86%692.77K | -42.76%740.08K |
-Total tax payable | 40.73%11.3M | --10.66M | --10.66M | -9.59%7.29M | 9.79%8.08M | 2.63%8.03M | --8.42M | --8.42M | -86.20%8.07M | -87.04%7.36M |
-Other payable | ---- | ---- | ---- | ---- | --1 | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | 35.86%100.18K | --63.71K | --63.71K | -43.19%55.91K | -47.38%59.29K | -34.88%73.74K | --61.76K | --61.76K | -97.03%98.41K | -96.20%112.67K |
Current deferred liabilities | 12.00%2.52M | --2.66M | --2.66M | 16.15%2.19M | 62.12%2.25M | 73.87%2.25M | --2.41M | --2.41M | 62.25%1.88M | 16.79%1.39M |
Current liabilities | -4.10%6.37M | --6.86M | --6.86M | -2.62%6.49M | 0.75%6.14M | 25.05%6.64M | --6.56M | --6.56M | -74.80%6.66M | -75.99%6.1M |
Non current liabilities | ||||||||||
-Long term debt | -7.45%4.56M | --4.83M | --4.83M | -19.22%4.52M | 0.58%4.92M | -8.11%4.93M | --5.32M | --5.32M | -2.71%5.6M | -26.59%4.89M |
Non current accrued expenses | -10.08%9.41M | --10.11M | --10.11M | -10.63%10.17M | 4.64%10.53M | -4.38%10.46M | --10.78M | --10.78M | -7.07%11.38M | -18.71%10.06M |
Long term provisions | 165.77%6.57M | --5.47M | --5.47M | 0.45%2.48M | 0.43%2.48M | 0.42%2.47M | --2.47M | --2.47M | 0.50%2.47M | -0.61%2.46M |
Total non current liabilities | 20.44%17.67M | --17.52M | --17.52M | -6.44%13.78M | 5.69%14.22M | 11.70%14.67M | --14.98M | --14.98M | -82.65%14.73M | -83.62%13.46M |
Shareholders'equity | ||||||||||
Share capital | 0.19%117.94M | --117.71M | --117.71M | -0.01%117.71M | 0.93%117.71M | 0.93%117.71M | --117.72M | --117.72M | 3,004.71%117.73M | 3,013.89%116.63M |
-common stock | 0.19%117.94M | --117.71M | --117.71M | -0.01%117.71M | 0.93%117.71M | 0.93%117.71M | --117.72M | --117.72M | 3,004.71%117.73M | 3,013.89%116.63M |
Additional paid-in capital | 33.67%1.22M | --1.11M | --1.11M | 43.02%1.07M | 51.90%999.29K | 41.27%914.73K | --798.58K | --798.58K | 49.29%746.6K | 34.72%657.87K |
Retained earnings | 0.00%165K | --165K | --165K | --165K | --165K | --165K | --165K | --165K | ---- | ---- |
Gains losses not affecting retained earnings | --97.2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other equity interest | --1.1M | --646.56K | --646.56K | --621.63K | --663.27K | ---- | --672.72K | --672.72K | ---- | ---- |
Total equity | -34.29%15.35M | --16.91M | --16.91M | -35.45%16.73M | -25.82%20.03M | -21.15%23.37M | --23.75M | --23.75M | 42.39%25.92M | 31.25%27M |
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.