(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 | 3.01%2.38M | 3.01%2.38M | 131.82%2.31M | 131.82%2.31M | -80.93%995.09K | -80.93%995.09K | 1,658.45%5.22M | 1,658.45%5.22M | -64.25%296.76K | -64.25%296.76K |
-Cash and cash equivalents | 2.80%2.32M | 2.80%2.32M | 136.03%2.25M | 136.03%2.25M | -81.58%954.92K | -81.58%954.92K | 1,646.48%5.18M | 1,646.48%5.18M | -64.25%296.76K | -64.25%296.76K |
-Accounts receivable | -47.27%1.22M | -47.27%1.22M | 116.78%2.31M | 116.78%2.31M | 76.37%1.07M | 76.37%1.07M | 524.01%605.33K | 524.01%605.33K | 194.73%97.01K | 194.73%97.01K |
-Other receivables | ---- | ---- | ---- | ---- | -94.39%39.33K | -94.39%39.33K | 113.50%701K | 113.50%701K | -51.16%328.33K | -51.16%328.33K |
Holding assets for sale | ---- | ---- | ---- | ---- | --6.54M | --6.54M | ---- | ---- | ---- | ---- |
Total current assets | -14.93%3.93M | -14.93%3.93M | -48.38%4.62M | -48.38%4.62M | 34.14%8.95M | 34.14%8.95M | 319.39%6.67M | 319.39%6.67M | -34.48%1.59M | -34.48%1.59M |
Non current assets | ||||||||||
-Accumulated depreciation | ---2.47M | ---2.47M | ---- | ---- | -37.99%-1.63M | -37.99%-1.63M | -1,685.33%-1.18M | -1,685.33%-1.18M | -60.01%-66.2K | -60.01%-66.2K |
-Long term equity investment | 283.05%880.02K | 283.05%880.02K | 42.47%229.74K | 42.47%229.74K | 31.49%161.26K | 31.49%161.26K | --122.64K | --122.64K | ---- | ---- |
Non current note receivables | 71.96%18.62K | 71.96%18.62K | -88.90%10.83K | -88.90%10.83K | 91.52%97.54K | 91.52%97.54K | --50.93K | --50.93K | ---- | ---- |
-Goodwill | -1.90%1.17M | -1.90%1.17M | -15.20%1.19M | -15.20%1.19M | -79.77%1.41M | -79.77%1.41M | --6.96M | --6.96M | ---- | ---- |
Regulatory assets | -46.73%1.23M | -46.73%1.23M | 100.20%2.31M | 100.20%2.31M | 43.75%1.16M | 43.75%1.16M | 498.01%804.21K | 498.01%804.21K | -64.69%134.48K | -64.69%134.48K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 95.04%294.59K | 95.04%294.59K | -67.63%151.04K | -67.63%151.04K | -30.03%466.53K | -30.03%466.53K | 417.19%666.72K | 417.19%666.72K | 62.91%128.91K | 62.91%128.91K |
-Current debt | 231.14%107.92K | 231.14%107.92K | -91.17%32.59K | -91.17%32.59K | -37.21%368.9K | -37.21%368.9K | 355.76%587.52K | 355.76%587.52K | 62.91%128.91K | 62.91%128.91K |
-Current capital lease obligation | 57.59%186.66K | 57.59%186.66K | 21.31%118.45K | 21.31%118.45K | 23.29%97.64K | 23.29%97.64K | --79.19K | --79.19K | ---- | ---- |
-accounts payable | -13.37%800.93K | -13.37%800.93K | 114.33%924.58K | 114.33%924.58K | 94.67%431.39K | 94.67%431.39K | -9.20%221.61K | -9.20%221.61K | -42.89%244.06K | -42.89%244.06K |
-Total tax payable | 283.05%880.02K | 283.05%880.02K | 42.47%229.74K | 42.47%229.74K | -87.08%161.26K | -87.08%161.26K | 1,065.94%1.25M | 1,065.94%1.25M | -79.93%107.04K | -79.93%107.04K |
Current deferred liabilities | --53.44K | --53.44K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 19.59%1.3M | 19.59%1.3M | -63.81%1.09M | -63.81%1.09M | 84.51%3.01M | 84.51%3.01M | 104.71%1.63M | 104.71%1.63M | -39.76%795.92K | -39.76%795.92K |
Non current liabilities | ||||||||||
-Long term debt | 519.65%680.02K | 519.65%680.02K | 95.96%109.74K | 95.96%109.74K | -54.34%56K | -54.34%56K | --122.64K | --122.64K | ---- | ---- |
Non current accrued expenses | 47.38%1.69M | 47.38%1.69M | 32.62%1.14M | 32.62%1.14M | 31.22%862.87K | 31.22%862.87K | 488.08%657.59K | 488.08%657.59K | -16.31%111.82K | -16.31%111.82K |
Long term provisions | 66.67%200K | 66.67%200K | 14.01%120K | 14.01%120K | --105.25K | --105.25K | ---- | ---- | ---- | ---- |
Regulatory liabilities | ---91.06K | ---91.06K | ---- | ---- | 23.29%-6.1K | 23.29%-6.1K | ---7.95K | ---7.95K | ---- | ---- |
Total non current liabilities | 65.52%2.18M | 65.52%2.18M | -58.40%1.32M | -58.40%1.32M | 10.08%3.17M | 10.08%3.17M | 218.65%2.88M | 218.65%2.88M | -51.32%902.96K | -51.32%902.96K |
Shareholders'equity | ||||||||||
Share capital | 8.79%14.37M | 8.79%14.37M | 0.00%13.21M | 0.00%13.21M | 2.35%13.21M | 2.35%13.21M | -15.42%12.9M | -15.42%12.9M | 24.56%15.26M | 24.56%15.26M |
-common stock | 8.79%14.37M | 8.79%14.37M | 0.00%13.21M | 0.00%13.21M | 2.35%13.21M | 2.35%13.21M | -15.42%12.9M | -15.42%12.9M | 24.56%15.26M | 24.56%15.26M |
Gains losses not affecting retained earnings | -26.71%-1.41M | -26.71%-1.41M | -89.62%-1.11M | -89.62%-1.11M | -7.04%-587.35K | -7.04%-587.35K | -123.81%-548.73K | -123.81%-548.73K | 0.67%2.3M | 0.67%2.3M |
Other equity interest | ---1 | ---1 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | -2.33%6.81M | -2.33%6.81M | -38.42%6.97M | -38.42%6.97M | -21.08%11.32M | -21.08%11.32M | 742.25%14.34M | 742.25%14.34M | -33.53%1.7M | -33.53%1.7M |
No Data