(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 | 131.34%1.91M | 131.34%1.91M | -53.97%825.81K | -53.97%825.81K | -59.75%1.79M | -59.75%1.79M | 57.93%4.46M | 57.93%4.46M | -17.72%2.82M | -17.72%2.82M |
-Cash and cash equivalents | 131.34%1.91M | 131.34%1.91M | -53.97%825.81K | -53.97%825.81K | -59.75%1.79M | -59.75%1.79M | 62.41%4.46M | 62.41%4.46M | -19.99%2.74M | -19.99%2.74M |
-Accounts receivable | -58.48%556.47K | -58.48%556.47K | 128.67%1.34M | 128.67%1.34M | 242.57%586.17K | 242.57%586.17K | -44.94%171.11K | -44.94%171.11K | 1,123.39%310.79K | 1,123.39%310.79K |
-Other receivables | --205.04K | --205.04K | ---- | ---- | 18.01%260.07K | 18.01%260.07K | -77.36%220.38K | -77.36%220.38K | 144.02%973.51K | 144.02%973.51K |
Total current assets | -20.03%5.44M | -20.03%5.44M | 54.42%6.8M | 54.42%6.8M | -33.93%4.4M | -33.93%4.4M | 56.54%6.66M | 56.54%6.66M | 8.25%4.26M | 8.25%4.26M |
Non current assets | ||||||||||
-Accumulated depreciation | 10.91%-42.43K | 10.91%-42.43K | -30.99%-47.63K | -30.99%-47.63K | -100.19%-36.36K | -100.19%-36.36K | -1.79%-18.16K | -1.79%-18.16K | -165.31%-17.85K | -165.31%-17.85K |
-Long term equity investment | -49.59%90.44K | -49.59%90.44K | -24.82%179.43K | -24.82%179.43K | 568.28%238.66K | 568.28%238.66K | -80.23%35.71K | -80.23%35.71K | --180.62K | --180.62K |
-Goodwill | 1,308.57%205.09K | 1,308.57%205.09K | -72.46%14.56K | -72.46%14.56K | -63.92%52.86K | -63.92%52.86K | -89.43%146.5K | -89.43%146.5K | 63.86%1.39M | 63.86%1.39M |
Regulatory assets | -36.36%927.09K | -36.36%927.09K | 118.19%1.46M | 118.19%1.46M | 242.93%667.65K | 242.93%667.65K | -77.16%194.69K | -77.16%194.69K | 820.75%852.51K | 820.75%852.51K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 81.27%125.79K | 81.27%125.79K | 9.65%69.4K | 9.65%69.4K | -50.77%63.29K | -50.77%63.29K | -80.79%128.55K | -80.79%128.55K | --669.21K | --669.21K |
-Current debt | --39.38K | --39.38K | ---- | ---- | ---- | ---- | ---- | ---- | --514.06K | --514.06K |
-Current capital lease obligation | 24.52%86.41K | 24.52%86.41K | 9.65%69.4K | 9.65%69.4K | -50.77%63.29K | -50.77%63.29K | -17.14%128.55K | -17.14%128.55K | --155.15K | --155.15K |
-accounts payable | -89.55%293.57K | -89.55%293.57K | 584.07%2.81M | 584.07%2.81M | -54.68%410.7K | -54.68%410.7K | 100.07%906.31K | 100.07%906.31K | 159.58%453K | 159.58%453K |
-Total tax payable | -49.59%90.44K | -49.59%90.44K | -24.82%179.43K | -24.82%179.43K | 568.28%238.66K | 568.28%238.66K | -80.23%35.71K | -80.23%35.71K | --180.62K | --180.62K |
Current deferred liabilities | -90.62%28.54K | -90.62%28.54K | 13.64%304.41K | 13.64%304.41K | -17.73%267.87K | -17.73%267.87K | 20.37%325.6K | 20.37%325.6K | --270.49K | --270.49K |
Current liabilities | -76.67%759.22K | -76.67%759.22K | 212.61%3.25M | 212.61%3.25M | -35.58%1.04M | -35.58%1.04M | -31.75%1.62M | -31.75%1.62M | 276.17%2.37M | 276.17%2.37M |
Non current liabilities | ||||||||||
-Long term debt | -49.59%90.44K | -49.59%90.44K | -24.82%179.43K | -24.82%179.43K | 568.28%238.66K | 568.28%238.66K | -80.23%35.71K | -80.23%35.71K | --180.62K | --180.62K |
Non current accrued expenses | -17.11%207.14K | -17.11%207.14K | -13.11%249.91K | -13.11%249.91K | 50.84%287.62K | 50.84%287.62K | -49.14%190.68K | -49.14%190.68K | 1,071.29%374.93K | 1,071.29%374.93K |
Regulatory liabilities | 46.10%-39.01K | 46.10%-39.01K | ---72.38K | ---72.38K | ---- | ---- | ---- | ---- | ---- | ---- |
Preferred securities outside stock equity | 50.52%106.28K | 50.52%106.28K | 81.28%70.61K | 81.28%70.61K | 11.69%38.95K | 11.69%38.95K | 3,114.01%34.87K | 3,114.01%34.87K | -98.06%1.09K | -98.06%1.09K |
Total non current liabilities | -75.25%849.66K | -75.25%849.66K | 168.33%3.43M | 168.33%3.43M | -22.52%1.28M | -22.52%1.28M | -35.19%1.65M | -35.19%1.65M | 304.87%2.55M | 304.87%2.55M |
Shareholders'equity | ||||||||||
Share capital | 13.64%20.17M | 13.64%20.17M | 9.55%17.75M | 9.55%17.75M | 1.38%16.21M | 1.38%16.21M | 34.13%15.99M | 34.13%15.99M | 43.65%11.92M | 43.65%11.92M |
-common stock | 13.64%20.17M | 13.64%20.17M | 9.55%17.75M | 9.55%17.75M | 1.38%16.21M | 1.38%16.21M | 34.13%15.99M | 34.13%15.99M | 43.65%11.92M | 43.65%11.92M |
Gains losses not affecting retained earnings | -50.50%599.99K | -50.50%599.99K | 13.45%1.21M | 13.45%1.21M | -3.69%1.07M | -3.69%1.07M | 19.27%1.11M | 19.27%1.11M | 9.39%930.11K | 9.39%930.11K |
Other equity interest | 2.45%240.56K | 2.45%240.56K | --234.8K | --234.8K | ---- | ---- | 262.65%328.13K | 262.65%328.13K | 51.57%90.48K | 51.57%90.48K |
Total equity | -17.19%5.85M | -17.19%5.85M | 48.91%7.06M | 48.91%7.06M | -32.25%4.74M | -32.25%4.74M | 16.35%7M | 16.35%7M | 25.09%6.02M | 25.09%6.02M |
No Data
No Data