(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 | 51.73%42.52M | 51.73%42.52M | 50.40%28.03M | 50.40%28.03M | 24.25%18.63M | 24.25%18.63M | 125.59%15M | 125.59%15M | 58.52%6.65M | 58.52%6.65M |
-Cash and cash equivalents | 51.73%42.52M | 51.73%42.52M | 50.40%28.03M | 50.40%28.03M | 24.25%18.63M | 24.25%18.63M | 125.59%15M | 125.59%15M | 58.52%6.65M | 58.52%6.65M |
-Accounts receivable | -43.03%7.64M | -43.03%7.64M | 76.53%13.41M | 76.53%13.41M | 5.77%7.6M | 5.77%7.6M | 488.03%7.18M | 488.03%7.18M | 33.47%1.22M | 33.47%1.22M |
-Other receivables | -37.45%8.95M | -37.45%8.95M | 11.78%14.31M | 11.78%14.31M | 115.32%12.81M | 115.32%12.81M | 34.92%5.95M | 34.92%5.95M | 12.56%4.41M | 12.56%4.41M |
Total current assets | 5.82%72.94M | 5.82%72.94M | 38.35%68.93M | 38.35%68.93M | 73.91%49.82M | 73.91%49.82M | 66.77%28.65M | 66.77%28.65M | 25.58%17.18M | 25.58%17.18M |
Non current assets | ||||||||||
-Accumulated depreciation | -11.61%-6.15M | -11.61%-6.15M | 0.66%-5.51M | 0.66%-5.51M | -50.94%-5.55M | -50.94%-5.55M | -13.79%-3.68M | -13.79%-3.68M | 10.88%-3.23M | 10.88%-3.23M |
-Long term equity investment | 459.85%923K | 459.85%923K | -41.70%164.87K | -41.70%164.87K | -29.69%282.77K | -29.69%282.77K | -21.27%402.17K | -21.27%402.17K | --510.81K | --510.81K |
-Goodwill | --2.79M | --2.79M | ---- | ---- | ---- | ---- | ---- | ---- | -33.33%297.77K | -33.33%297.77K |
Regulatory assets | -47.22%9.22M | -47.22%9.22M | 17.94%17.47M | 17.94%17.47M | 69.78%14.81M | 69.78%14.81M | 309.62%8.72M | 309.62%8.72M | 1.50%2.13M | 1.50%2.13M |
Non current deferred assets | --2.28M | --2.28M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 3,869.49%4.38M | 3,869.49%4.38M | -0.21%110.27K | -0.21%110.27K | 2.87%110.49K | 2.87%110.49K | -94.98%107.42K | -94.98%107.42K | 73.26%2.14M | 73.26%2.14M |
-Current debt | --4.12M | --4.12M | ---- | ---- | ---- | ---- | ---- | ---- | 65.55%2.05M | 65.55%2.05M |
-Current capital lease obligation | 133.07%257K | 133.07%257K | -0.21%110.27K | -0.21%110.27K | 2.87%110.49K | 2.87%110.49K | 12.70%107.42K | 12.70%107.42K | --95.31K | --95.31K |
-accounts payable | -65.25%2.57M | -65.25%2.57M | 82.01%7.39M | 82.01%7.39M | 147.30%4.06M | 147.30%4.06M | 33.98%1.64M | 33.98%1.64M | -45.16%1.22M | -45.16%1.22M |
-Total tax payable | 459.85%923K | 459.85%923K | -41.70%164.87K | -41.70%164.87K | -29.69%282.77K | -29.69%282.77K | -21.27%402.17K | -21.27%402.17K | --510.81K | --510.81K |
-Other payable | ---- | ---- | ---- | ---- | ---1 | ---1 | ---- | ---- | ---- | ---- |
Current deferred liabilities | ---- | ---- | 4,919.54%474.4K | 4,919.54%474.4K | -96.93%9.45K | -96.93%9.45K | --308.25K | --308.25K | ---- | ---- |
Current liabilities | -28.67%15.9M | -28.67%15.9M | 31.22%22.29M | 31.22%22.29M | 112.19%16.98M | 112.19%16.98M | 2.96%8M | 2.96%8M | 5.26%7.77M | 5.26%7.77M |
Non current liabilities | ||||||||||
-Long term debt | 459.85%923K | 459.85%923K | -41.70%164.87K | -41.70%164.87K | -29.69%282.77K | -29.69%282.77K | -21.27%402.17K | -21.27%402.17K | --510.81K | --510.81K |
Non current accrued expenses | 106.37%12.71M | 106.37%12.71M | -3.01%6.16M | -3.01%6.16M | -8.98%6.35M | -8.98%6.35M | -10.97%6.98M | -10.97%6.98M | -8.44%7.83M | -8.44%7.83M |
Regulatory liabilities | ---- | ---- | ---4.52M | ---4.52M | ---- | ---- | 0.00%-291.33K | 0.00%-291.33K | 0.00%-291.33K | 0.00%-291.33K |
Total non current liabilities | -25.08%16.82M | -25.08%16.82M | 30.02%22.45M | 30.02%22.45M | 105.40%17.27M | 105.40%17.27M | 1.46%8.41M | 1.46%8.41M | 12.18%8.28M | 12.18%8.28M |
Shareholders'equity | ||||||||||
Share capital | 19.51%109.84M | 19.51%109.84M | 1.49%91.91M | 1.49%91.91M | 0.82%90.56M | 0.82%90.56M | 19.20%89.82M | 19.20%89.82M | 0.72%75.35M | 0.72%75.35M |
-common stock | 19.51%109.84M | 19.51%109.84M | 1.49%91.91M | 1.49%91.91M | 0.82%90.56M | 0.82%90.56M | 19.20%89.82M | 19.20%89.82M | 0.72%75.35M | 0.72%75.35M |
Gains losses not affecting retained earnings | -181.77%-1.9M | -181.77%-1.9M | 66.84%2.33M | 66.84%2.33M | 151.44%1.39M | 151.44%1.39M | -276.11%-2.71M | -276.11%-2.71M | -40.50%-720.97K | -40.50%-720.97K |
Other equity interest | --5.05M | --5.05M | ---- | ---- | ---1 | ---1 | ---- | ---- | ---- | ---- |
Noncontrolling interests | -4.96%5.61M | -4.96%5.61M | -17.26%5.9M | -17.26%5.9M | 20.00%7.13M | 20.00%7.13M | --5.94M | --5.94M | ---- | ---- |
Total equity | 18.93%96.32M | 18.93%96.32M | 27.93%80.99M | 27.93%80.99M | 52.29%63.3M | 52.29%63.3M | 64.23%41.57M | 64.23%41.57M | 11.59%25.31M | 11.59%25.31M |
No Data