(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -18.45%1.25M | -18.45%1.25M | 21.70%1.54M | 21.70%1.54M | 2,761.57%1.26M | 2,761.57%1.26M | 4.61%44.11K | 4.61%44.11K | -91.82%42.17K | -91.82%42.17K |
-Cash and cash equivalents | -18.45%1.25M | -18.45%1.25M | 21.70%1.54M | 21.70%1.54M | 2,761.57%1.26M | 2,761.57%1.26M | 4.61%44.11K | 4.61%44.11K | -91.82%42.17K | -91.82%42.17K |
-Accounts receivable | -67.20%69.46K | -67.20%69.46K | 146.15%211.79K | 146.15%211.79K | 179.17%86.04K | 179.17%86.04K | -79.71%30.82K | -79.71%30.82K | -26.14%151.87K | -26.14%151.87K |
-Other receivables | ---- | ---- | ---- | ---- | -50.86%19.8K | -50.86%19.8K | 4.28%40.29K | 4.28%40.29K | 269.32%38.64K | 269.32%38.64K |
Total current assets | -20.55%1.94M | -20.55%1.94M | 69.08%2.45M | 69.08%2.45M | 1,007.31%1.45M | 1,007.31%1.45M | -59.90%130.72K | -59.90%130.72K | -67.89%326.02K | -67.89%326.02K |
Non current assets | ||||||||||
-Accumulated depreciation | -304.65%-99.73K | -304.65%-99.73K | -53.20%-24.65K | -53.20%-24.65K | 82.99%-16.09K | 82.99%-16.09K | -78.57%-94.6K | -78.57%-94.6K | -253.77%-52.97K | -253.77%-52.97K |
-Long term equity investment | -14.76%100.09K | -14.76%100.09K | --117.41K | --117.41K | ---- | ---- | ---- | ---- | 5.91%1.62M | 5.91%1.62M |
Non current note receivables | -16.30%937.83K | -16.30%937.83K | 1.10%1.12M | 1.10%1.12M | 17.01%1.11M | 17.01%1.11M | 0.00%947.18K | 0.00%947.18K | 27.30%947.18K | 27.30%947.18K |
Regulatory assets | 59.21%691.72K | 59.21%691.72K | 134.39%434.48K | 134.39%434.48K | 114.01%185.37K | 114.01%185.37K | -69.49%86.62K | -69.49%86.62K | -43.20%283.85K | -43.20%283.85K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 12.39%24.85K | 12.39%24.85K | -98.03%22.11K | -98.03%22.11K | -69.24%1.12M | -69.24%1.12M | 177.17%3.64M | 177.17%3.64M | 9.36%1.31M | 9.36%1.31M |
-Current debt | ---- | ---- | ---- | ---- | -69.21%1.12M | -69.21%1.12M | 185.87%3.64M | 185.87%3.64M | 5.95%1.27M | 5.95%1.27M |
-Current capital lease obligation | 12.39%24.85K | 12.39%24.85K | --22.11K | --22.11K | ---- | ---- | -92.47%3.09K | -92.47%3.09K | --41.07K | --41.07K |
-accounts payable | -60.04%296.25K | -60.04%296.25K | 19.05%741.38K | 19.05%741.38K | -47.49%622.76K | -47.49%622.76K | 12.78%1.19M | 12.78%1.19M | -5.47%1.05M | -5.47%1.05M |
-Total tax payable | -31.45%1.08M | -31.45%1.08M | --1.57M | --1.57M | --0 | --0 | --0 | --0 | 5.91%1.62M | 5.91%1.62M |
-Other payable | 21.44%16K | 21.44%16K | -98.26%13.18K | -98.26%13.18K | 973,076.92%759.08K | 973,076.92%759.08K | -99.56%78 | -99.56%78 | -35.98%17.58K | -35.98%17.58K |
Current liabilities | -57.59%325.66K | -57.59%325.66K | -56.53%767.88K | -56.53%767.88K | -63.73%1.77M | -63.73%1.77M | 102.37%4.87M | 102.37%4.87M | 3.43%2.41M | 3.43%2.41M |
Non current liabilities | ||||||||||
-Long term debt | -14.76%100.09K | -14.76%100.09K | --117.41K | --117.41K | ---- | ---- | ---- | ---- | --58.51K | --58.51K |
Non current accrued expenses | 4.23%12.04M | 4.23%12.04M | 41.71%11.55M | 41.71%11.55M | 1.90%8.15M | 1.90%8.15M | 0.24%8M | 0.24%8M | 3.47%7.98M | 3.47%7.98M |
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2.09%1.56M | 2.09%1.56M |
Preferred securities outside stock equity | 3.88%4.56K | 3.88%4.56K | 17.96%4.39K | 17.96%4.39K | 32.96%3.72K | 32.96%3.72K | 0.00%2.8K | 0.00%2.8K | 1.49%2.8K | 1.49%2.8K |
Total non current liabilities | -40.04%1.4M | -40.04%1.4M | 32.25%2.34M | 32.25%2.34M | -63.73%1.77M | -63.73%1.77M | 20.90%4.87M | 20.90%4.87M | 4.41%4.03M | 4.41%4.03M |
Shareholders'equity | ||||||||||
Share capital | 0.38%56.85M | 0.38%56.85M | 7.42%56.63M | 7.42%56.63M | 13.03%52.72M | 13.03%52.72M | 0.00%46.64M | 0.00%46.64M | 2.44%46.64M | 2.44%46.64M |
-common stock | 0.38%56.85M | 0.38%56.85M | 7.42%56.63M | 7.42%56.63M | 13.03%52.72M | 13.03%52.72M | 0.00%46.64M | 0.00%46.64M | 2.44%46.64M | 2.44%46.64M |
Gains losses not affecting retained earnings | -5.24%1.3M | -5.24%1.3M | 14.04%1.37M | 14.04%1.37M | 0.90%1.2M | 0.90%1.2M | 0.00%1.19M | 0.00%1.19M | 0.00%1.19M | 0.00%1.19M |
Other equity interest | ---- | ---- | --476.91K | --476.91K | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | -1.28%14.94M | -1.28%14.94M | 31.98%15.14M | 31.98%15.14M | 26.32%11.47M | 26.32%11.47M | -2.09%9.08M | -2.09%9.08M | -2.40%9.27M | -2.40%9.27M |
No Data