(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 | 235.92%41.15M | -54.88%28.44M | -54.88%28.44M | -76.27%11.34M | -77.69%8.81M | -59.47%12.25M | --63.03M | --63.03M | 104.97%47.78M | --39.47M |
-Cash and cash equivalents | 235.92%41.15M | -54.88%28.44M | -54.88%28.44M | -76.27%11.34M | -77.69%8.81M | -59.47%12.25M | --63.03M | --63.03M | 104.97%47.78M | --39.47M |
-Accounts receivable | 39.41%31.01M | 26.52%23.97M | 26.52%23.97M | 13.24%24.52M | 21.62%23.86M | 42.77%22.24M | --18.95M | --18.95M | 41.88%21.65M | --19.62M |
Total current assets | 14.40%254.02M | -7.16%238.14M | -7.16%238.14M | -8.79%228.54M | -3.47%209.96M | 20.03%222.04M | --256.5M | --256.5M | 52.23%250.57M | --217.51M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -3.29%-96.44M | -3.29%-96.44M | ---- | ---- | ---- | ---93.37M | ---93.37M | ---- | ---- |
-Long term equity investment | 29.50%656.28M | 22.25%655.31M | 22.25%655.31M | 11.16%588.15M | 12.10%588.62M | -3.87%506.79M | --536.03M | --536.03M | 2.20%529.11M | --525.11M |
Non current note receivables | 8.69%7.23M | 8.69%7.23M | 8.69%7.23M | 19.53%6.65M | 19.53%6.65M | 19.53%6.65M | --6.65M | --6.65M | --5.57M | --5.57M |
-Goodwill | -0.07%149.57M | -0.06%149.77M | -0.06%149.77M | 0.23%150.18M | 0.19%150.42M | 0.29%149.68M | --149.85M | --149.85M | 15.24%149.84M | --150.13M |
Regulatory assets | 32.69%72.39M | 29.22%68.22M | 29.22%68.22M | 22.13%61.12M | 21.94%57.48M | 28.17%54.56M | --52.79M | --52.79M | 23.55%50.04M | --47.14M |
Non current deferred assets | 10.79%158.89M | 12.69%159.1M | 12.69%159.1M | 15.09%152.18M | 18.73%148.42M | 18.84%143.42M | --141.19M | --141.19M | 19.85%132.22M | --125.01M |
Total assets | 258.99%6.37M | --6.01M | --6.01M | --3.94M | --2.18M | --1.78M | --0 | --0 | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 28.75%83.45M | 18.43%81.82M | 18.43%81.82M | 27.47%77.36M | 12.48%69.86M | 10.09%64.81M | --69.09M | --69.09M | 12.65%60.69M | --62.11M |
-Current debt | 0.00%17.75M | 0.00%17.75M | 0.00%17.75M | 14.29%17.75M | 33.34%17.75M | 60.00%17.75M | --17.75M | --17.75M | 75.00%15.53M | --13.31M |
-Current capital lease obligation | 39.60%65.7M | 24.80%64.07M | 24.80%64.07M | 32.01%59.61M | 6.79%52.11M | -1.50%47.06M | --51.34M | --51.34M | 0.35%45.16M | --48.8M |
-accounts payable | -5.46%103.49M | 0.67%34.01M | 0.67%34.01M | -10.57%96.7M | -10.55%90.09M | 24.06%109.47M | --33.79M | --33.79M | 30.67%108.13M | --100.72M |
-Total tax payable | 29.16%673.94M | 22.58%674.94M | 22.58%674.94M | 12.05%606.26M | 13.12%606.52M | -2.97%521.78M | --550.6M | --550.6M | 3.27%541.04M | --536.15M |
-Other payable | -42.47%4.14M | -41.61%4.24M | -41.61%4.24M | -42.18%4.22M | -45.28%4.32M | 145.03%7.19M | --7.26M | --7.26M | 483.85%7.3M | --7.9M |
Current accrued expenses | ---- | -25.01%49.65M | -25.01%49.65M | ---- | ---- | ---- | --66.21M | --66.21M | ---- | ---- |
Current provisions | --669K | --669K | --669K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | 9.69%1.36M | 12.28%1.34M | 12.28%1.34M | -25.02%1.24M | 10.28%1.27M | 8.02%1.24M | --1.2M | --1.2M | 65.93%1.65M | --1.15M |
Current liabilities | 7.66%188.97M | -8.96%172.25M | -8.96%172.25M | -3.50%175.3M | -5.54%161.21M | 15.70%175.52M | --189.21M | --189.21M | 25.18%181.65M | --170.68M |
Non current liabilities | ||||||||||
-Long term debt | 75.89%384.96M | 75.88%379.83M | 75.88%379.83M | 50.57%308.53M | 54.93%304.84M | 12.42%218.87M | --215.97M | --215.97M | 14.34%204.91M | --196.76M |
Non current accrued expenses | 107.72%370.08M | 105.98%358.43M | 105.98%358.43M | 94.20%286.16M | 89.07%279.4M | 19.53%178.16M | --174.02M | --174.02M | 8.39%147.35M | --147.78M |
Long term provisions | -5.77%271.32M | -13.93%275.47M | -13.93%275.47M | -13.75%279.63M | -13.57%283.78M | -13.40%287.92M | --320.06M | --320.06M | -4.23%324.21M | --328.35M |
Total non current liabilities | 23.75%862.91M | 14.52%847.19M | 14.52%847.19M | 8.15%781.55M | 8.62%767.73M | 1.13%697.3M | --739.8M | --739.8M | 8.02%722.69M | --706.83M |
Shareholders'equity | ||||||||||
Share capital | 1.49%321.75M | 1.75%321.75M | 1.75%321.75M | 3.05%321.7M | 3.21%321.69M | 2.90%317.02M | --316.21M | --316.21M | 3.36%312.19M | --311.68M |
-common stock | 1.49%321.75M | 1.75%321.75M | 1.75%321.75M | 3.05%321.7M | 3.21%321.69M | 2.90%317.02M | --316.21M | --316.21M | 3.36%312.19M | --311.68M |
Additional paid-in capital | 92.45%8.51M | 67.45%6.88M | 67.45%6.88M | 29.16%5.21M | 29.36%4.17M | 82.28%4.42M | --4.11M | --4.11M | 348.11%4.03M | --3.22M |
Gains losses not affecting retained earnings | 2.76%-141K | 11.32%-141K | 11.32%-141K | 8.44%-141K | 34.09%-116K | 19.89%-145K | ---159K | ---159K | 14.92%-154K | ---176K |
Other equity interest | -29.25%10.7M | -12.84%19.4M | -12.84%19.4M | --21.04M | --12.89M | --15.13M | --22.26M | --22.26M | ---- | ---- |
Noncontrolling interests | ---- | --0 | --0 | --0 | -11.74%3.09M | 55.04%3.29M | --4.71M | --4.71M | --4.49M | --3.5M |
Total equity | 32.86%943.92M | 23.88%916.91M | 23.88%916.91M | 18.73%827.93M | 22.04%802.26M | 15.59%710.44M | --740.18M | --740.18M | 28.63%697.35M | --657.39M |
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.