(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)Oct 2, 2022 | (Q2)Jul 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 15.35%68.49M | -35.83%49.62M | -35.83%49.62M | 89.54%75.5M | 14.35%57.49M | 123.18%59.38M | -35.35%49.99M | -35.35%49.99M | -38.55%39.83M | --50.27M |
-Cash and cash equivalents | 15.35%68.49M | -35.83%49.62M | -35.83%49.62M | 89.54%75.5M | 14.35%57.49M | 123.18%59.38M | -35.35%49.99M | -35.35%49.99M | -38.55%39.83M | --50.27M |
-Accounts receivable | 24.14%431.16M | 16.74%430.26M | 16.74%430.26M | 45.69%430.85M | 87.77%452.83M | -6.06%347.32M | -12.58%322.2M | -12.58%322.2M | -23.58%295.73M | --241.17M |
Total current assets | 2.20%1.37B | 23.62%1.32B | 23.62%1.32B | 12.40%1.4B | 26.59%1.44B | 20.97%1.34B | 12.26%1.2B | 12.26%1.2B | 1.33%1.25B | --1.14B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -29.98%-456.65M | -29.98%-456.65M | ---- | ---- | ---- | -15.93%-407.28M | -15.93%-407.28M | ---- | ---- |
-Long term equity investment | -4.16%1.14B | 20.02%1.12B | 20.02%1.12B | -1.93%1.15B | 15.33%1.22B | 16.06%1.19B | 29.67%1.21B | 29.67%1.21B | 6.07%1.18B | --1.06B |
-Including:Held to maturity investments | -64.24%152K | --0 | --0 | -95.80%90K | 824.52%20.25M | -50.70%425K | 289.14%1.72M | 289.14%1.72M | --2.14M | --2.19M |
Financial assets | -69.60%6.77M | --2.77M | --2.77M | -94.29%1.65M | --0 | 76.57%22.26M | --27.8M | --27.8M | --28.95M | --18.42M |
Non current note receivables | 56.94%33.79M | --33.04M | --33.04M | 198.85%32.57M | --32.77M | --21.53M | --17.67M | --17.67M | --10.9M | ---- |
-Goodwill | -1.70%967.82M | -14.72%976.38M | -14.72%976.38M | -9.40%973.16M | -10.40%985.83M | -12.79%984.52M | -13.85%986.42M | -13.85%986.42M | -7.01%1.07B | --1.1B |
-Other intangible assets | 18.75%13.85M | 35.31%13.67M | 35.31%13.67M | 19.44%13.06M | 18.06%12.45M | 12.70%11.66M | 11.68%11.29M | 11.68%11.29M | 9.91%10.93M | --10.55M |
Defined pension benefit | 43.02%8.99M | 5.37%4.34M | 5.37%4.34M | -44.13%9.71M | -77.42%5.37M | -50.53%6.29M | 258.28%14.75M | 258.28%14.75M | 215.88%17.38M | --23.76M |
Regulatory assets | 16.56%487.75M | 17.88%492.67M | 17.88%492.67M | 41.30%479.68M | 68.21%501.18M | -1.10%418.45M | -5.49%394.97M | -5.49%394.97M | -25.27%339.48M | --297.95M |
Non current deferred assets | -24.42%4.84M | -9.62%5.24M | -9.62%5.24M | 11.93%5.63M | 13.90%6.02M | 15.48%6.4M | 16.97%6.78M | 16.97%6.78M | -38.35%5.03M | --5.28M |
Total assets | -37.87%23.22M | 22.99%26.31M | 22.99%26.31M | -3.77%16.44M | -36.54%19.6M | 50.08%37.38M | 87.61%40.14M | 87.61%40.14M | -45.19%17.08M | --30.88M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -88.70%17.35M | -22.79%17.96M | -22.79%17.96M | -6.71%17.02M | 718.30%155.49M | 578.54%153.51M | 52.54%35.48M | 52.54%35.48M | -80.12%18.24M | --19M |
-Current debt | ---- | ---- | ---- | ---- | --138.01M | 10,900.81%135.64M | --17.9M | --17.9M | ---- | ---- |
-Current capital lease obligation | -2.90%17.35M | -22.79%17.96M | -22.79%17.96M | -6.71%17.02M | -8.05%17.47M | -16.47%17.87M | -24.42%17.58M | -24.42%17.58M | -20.83%18.24M | --19M |
-accounts payable | 16.11%577.32M | 19.34%547.63M | 19.34%547.63M | 12.53%541.57M | 18.94%554.66M | 14.47%497.24M | -1.11%453.79M | -1.11%453.79M | -1.15%481.27M | --466.34M |
-Total tax payable | -3.42%1.29B | 13.72%1.28B | 13.72%1.28B | 0.11%1.32B | 15.83%1.38B | 12.33%1.34B | 21.55%1.37B | 21.55%1.37B | 1.15%1.31B | --1.19B |
-Other payable | 4.77%45.44M | 47.96%45.44M | 47.96%45.44M | 75.27%44.42M | 71.19%43.31M | 71.43%43.37M | -17.46%25.35M | -17.46%25.35M | 0.18%25.35M | --25.3M |
Current provisions | -8.73%11.7M | -33.79%13.34M | -33.79%13.34M | -53.46%12.23M | -15.49%15.3M | -13.75%12.82M | 20.51%24.28M | 20.51%24.28M | 22.80%26.28M | --18.1M |
Current deferred liabilities | -21.09%143.19M | 40.07%139.3M | 40.07%139.3M | 9.97%169.54M | 39.28%201.22M | 71.44%181.45M | 26.08%125.39M | 26.08%125.39M | 68.11%154.16M | --144.47M |
Current liabilities | -11.07%754.07M | 19.03%719.71M | 19.03%719.71M | 8.19%740.35M | 42.68%930.27M | 45.63%847.97M | 6.14%641.78M | 6.14%641.78M | -1.26%684.3M | --652M |
Non current liabilities | ||||||||||
-Long term debt | 8.44%118.61M | -0.31%120.04M | -0.31%120.04M | 8.29%113.08M | -4.59%106.93M | -7.10%109.38M | -5.29%114.04M | -5.29%114.04M | -17.89%104.42M | --112.08M |
Non current accrued expenses | 3.88%308.5M | -9.96%308.91M | -9.96%308.91M | -2.45%294.68M | -7.98%289.8M | -10.59%296.98M | -11.57%303.41M | -11.57%303.41M | -15.12%302.08M | --314.93M |
Derivative product liabilities | 100.35%5.14M | -69.55%9.3M | -69.55%9.3M | -13.95%8.56M | -29.43%7.22M | -83.47%2.56M | -80.13%6.07M | -80.13%6.07M | -49.75%9.94M | --10.22M |
Long term provisions | -5.44%1.02B | 23.03%999.21M | 23.03%999.21M | -2.93%1.04B | 17.70%1.11B | 19.06%1.08B | 34.85%1.1B | 34.85%1.1B | 9.18%1.07B | --943.09M |
Employee benefits | -43.31%2.53M | -72.93%3.04M | -72.93%3.04M | -32.39%2.57M | -13.87%3.14M | 19.18%4.46M | -73.89%2.93M | -73.89%2.93M | -71.24%3.8M | --3.65M |
Total non current liabilities | -6.39%2.04B | 15.58%2B | 15.58%2B | 2.87%2.06B | 25.33%2.31B | 23.28%2.18B | 16.16%2.01B | 16.16%2.01B | 0.31%2B | --1.84B |
Shareholders'equity | ||||||||||
Share capital | 25.51%1.24B | 25.53%1.24B | 25.53%1.24B | 25.52%1.24B | 0.03%988.36M | 0.03%988.29M | 0.03%988.22M | 0.03%988.22M | 13.34%988.15M | --988.08M |
-common stock | 25.51%1.24B | 25.53%1.24B | 25.53%1.24B | 25.52%1.24B | 0.03%988.36M | 0.03%988.29M | 0.03%988.22M | 0.03%988.22M | 13.34%988.15M | --988.08M |
Gains losses not affecting retained earnings | 732.84%8.09M | -25.54%4.41M | -25.54%4.41M | 129.51%5.63M | -15.93%7.34M | -108.25%-1.28M | -150.31%-2.98M | -150.31%-2.98M | -221.35%-19.08M | --8.73M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --117K | ---- |
Total equity | 0.89%2.74B | 3.86%2.7B | 3.86%2.7B | 1.94%2.76B | 6.77%2.8B | 3.65%2.72B | -0.59%2.58B | -0.59%2.58B | -2.51%2.71B | --2.63B |
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.