(Q1)Jan 1, 2022 | (FY)Oct 2, 2021 | (Q4)Oct 2, 2021 | (Q3)Jul 3, 2021 | (Q2)Apr 3, 2021 | (FY)Oct 3, 2020 | (Q4)Oct 3, 2020 | |
---|---|---|---|---|---|---|---|
Assets | |||||||
Current assets | |||||||
Cash, cash equivalents and short term investments | --1.75M | 153.37%2.9M | 153.37%2.9M | --6.59M | --5.86M | --1.14M | --1.14M |
-Cash and cash equivalents | --1.75M | 153.37%2.9M | 153.37%2.9M | --6.59M | --5.86M | --1.14M | --1.14M |
-Accounts receivable | --2.87M | -61.18%1.52M | -61.18%1.52M | --2.51M | --4.81M | --3.91M | --3.91M |
Total current assets | --12.19M | 9.90%12.19M | 9.90%12.19M | --21.72M | --42.06M | --11.09M | --11.09M |
Non current assets | |||||||
-Accumulated depreciation | ---- | ---- | ---- | ---14.09M | ---12.64M | ---- | ---- |
-Long term equity investment | --26.77M | -11.67%16.46M | -11.67%16.46M | --17.33M | --35.89M | --18.63M | --18.63M |
-Goodwill | --5.62M | -3.73%5.68M | -3.73%5.68M | --5.73M | --5.82M | --5.9M | --5.9M |
Regulatory assets | --3.98M | -38.44%2.93M | -38.44%2.93M | --8.55M | --5.27M | --4.76M | --4.76M |
Non current deferred assets | --3.83M | --4.08M | --4.08M | --5.9M | --2.42M | ---- | ---- |
Liabilities | |||||||
Current liabilities | |||||||
Current debt and capital lease obligation | --9.88M | -41.03%12.66M | -41.03%12.66M | --12.46M | --29.77M | --21.47M | --21.47M |
-Current debt | --7.3M | -47.81%10.1M | -47.81%10.1M | --10.06M | --27.51M | --19.36M | --19.36M |
-Current capital lease obligation | --2.58M | 21.16%2.56M | 21.16%2.56M | --2.4M | --2.26M | --2.11M | --2.11M |
-accounts payable | --10.48M | 44.22%15.48M | 44.22%15.48M | --11.27M | --9.59M | --10.73M | --10.73M |
-Total tax payable | --33.12M | -41.90%22.07M | -41.90%22.07M | --26.61M | --60.5M | --37.99M | --37.99M |
-Other payable | --5.4M | --5.41M | --5.41M | --5.41M | ---- | ---- | ---- |
Current accrued expenses | --5.89M | 20.23%5.38M | 20.23%5.38M | --8.84M | --10.08M | --4.47M | --4.47M |
Current deferred liabilities | --1.11M | 36.50%1.08M | 36.50%1.08M | --1.98M | --1.12M | --789K | --789K |
Current liabilities | --27.94M | -7.66%34.59M | -7.66%34.59M | --34.55M | --74.77M | --37.46M | --37.46M |
Non current liabilities | |||||||
-Long term debt | --15.83M | 1.62%16.46M | 1.62%16.46M | --17.3M | --16.06M | --16.2M | --16.2M |
Non current accrued expenses | --28.76M | -0.83%29.86M | -0.83%29.86M | --30.71M | --29.77M | --30.11M | --30.11M |
Derivative product liabilities | --0 | -93.54%977K | -93.54%977K | --3.05M | --19.61M | --15.12M | --15.12M |
Long term provisions | --10.94M | ---- | ---- | --34K | --19.83M | --2.44M | --2.44M |
Non current deferred liabilities | ---- | ---- | ---- | --2.08M | ---- | ---- | ---- |
Total non current liabilities | --61.06M | -24.90%56.67M | -24.90%56.67M | --61.16M | --135.27M | --75.45M | --75.45M |
Shareholders'equity | |||||||
Share capital | --119M | 98.73%119M | 98.73%119M | --118.97M | --59.97M | --59.88M | --59.88M |
-common stock | --119M | 98.73%119M | 98.73%119M | --118.97M | --59.97M | --59.88M | --59.88M |
Retained earnings | ---- | ---- | ---- | ---- | --24.21M | ---- | ---- |
Gains losses not affecting retained earnings | --15.07M | 242.46%12.65M | 242.46%12.65M | --4.54M | --4.79M | --3.7M | --3.7M |
Total equity | --55.8M | 21.49%57.23M | 21.49%57.23M | --69.5M | --80.03M | --47.1M | --47.1M |
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.