(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 | -42.96%10.86M | -42.96%10.86M | -50.77%19.03M | -50.77%19.03M | 12.26%38.66M | 12.26%38.66M | 533.87%34.44M | 533.87%34.44M | -37.14%5.43M | --5.43M |
-Cash and cash equivalents | -42.96%10.86M | -42.96%10.86M | -50.77%19.03M | -50.77%19.03M | 12.26%38.66M | 12.26%38.66M | 533.87%34.44M | 533.87%34.44M | -37.14%5.43M | --5.43M |
-Accounts receivable | -16.80%644K | -16.80%644K | 73.54%774K | 73.54%774K | -36.01%446K | -36.01%446K | 33.52%697K | 33.52%697K | 5.67%522K | --522K |
Total current assets | -31.58%24.74M | -31.58%24.74M | -30.71%36.16M | -30.71%36.16M | 18.46%52.19M | 18.46%52.19M | 265.80%44.06M | 265.80%44.06M | -17.98%12.05M | --12.05M |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | -71.21%-10.4M | -71.21%-10.4M | -61.42%-6.08M | -61.42%-6.08M | -48.31%-3.76M | -48.31%-3.76M | -143.34%-2.54M | ---2.54M |
-Long term equity investment | 9.73%96.27M | 9.73%96.27M | 27.85%87.74M | 27.85%87.74M | 180.43%68.62M | 180.43%68.62M | -45.08%24.47M | -45.08%24.47M | 1,664.09%44.56M | --44.56M |
-Goodwill | 6.25%26.99M | 6.25%26.99M | 188.78%25.4M | 188.78%25.4M | 78.09%8.8M | 78.09%8.8M | 43.62%4.94M | 43.62%4.94M | 54.08%3.44M | --3.44M |
Regulatory assets | -16.80%644K | -16.80%644K | 73.54%774K | 73.54%774K | -36.01%446K | -36.01%446K | 33.52%697K | 33.52%697K | 5.67%522K | --522K |
Non current deferred assets | -41.43%246K | -41.43%246K | -27.71%420K | -27.71%420K | --581K | --581K | ---- | ---- | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -11.83%14.58M | -11.83%14.58M | 10.12%16.53M | 10.12%16.53M | 87.13%15.02M | 87.13%15.02M | 35.63%8.02M | 35.63%8.02M | -14.88%5.92M | --5.92M |
-Current debt | -42.73%4.49M | -42.73%4.49M | 6.56%7.83M | 6.56%7.83M | 114.07%7.35M | 114.07%7.35M | 344.11%3.43M | 344.11%3.43M | -88.88%773K | --773K |
-Current capital lease obligation | 15.97%10.09M | 15.97%10.09M | 13.53%8.7M | 13.53%8.7M | 66.98%7.67M | 66.98%7.67M | -10.73%4.59M | -10.73%4.59M | --5.14M | --5.14M |
-accounts payable | -1.12%26.11M | -1.12%26.11M | -4.24%26.41M | -4.24%26.41M | 57.82%27.57M | 57.82%27.57M | 35.24%17.47M | 35.24%17.47M | -10.51%12.92M | --12.92M |
-Total tax payable | 8.15%99.26M | 8.15%99.26M | 31.84%91.78M | 31.84%91.78M | 149.06%69.61M | 149.06%69.61M | -40.64%27.95M | -40.64%27.95M | 1,763.90%47.08M | --47.08M |
-Other payable | 6.10%2.66M | 6.10%2.66M | 7.36%2.51M | 7.36%2.51M | -23.19%2.34M | -23.19%2.34M | 740.88%3.04M | 740.88%3.04M | -38.64%362K | --362K |
Current provisions | ---- | ---- | ---- | ---- | -67.44%70K | -67.44%70K | 246.77%215K | 246.77%215K | 121.43%62K | --62K |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 23.16%234K | --234K |
Current liabilities | -7.78%58.27M | -7.78%58.27M | 4.36%63.18M | 4.36%63.18M | 63.59%60.54M | 63.59%60.54M | 44.43%37.01M | 44.43%37.01M | -1.07%25.62M | --25.62M |
Non current liabilities | ||||||||||
-Long term debt | 47.03%24.95M | 47.03%24.95M | -12.79%16.97M | -12.79%16.97M | 188.41%19.46M | 188.41%19.46M | -17.65%6.75M | -17.65%6.75M | --8.19M | --8.19M |
Non current accrued expenses | 13.82%53.91M | 13.82%53.91M | -2.72%47.36M | -2.72%47.36M | 131.36%48.68M | 131.36%48.68M | 4.44%21.04M | 4.44%21.04M | 315.74%20.15M | --20.15M |
Derivative product liabilities | ---- | ---- | 128.64%2.26M | 128.64%2.26M | -71.60%988K | -71.60%988K | 38.00%3.48M | 38.00%3.48M | --2.52M | --2.52M |
Long term provisions | 0.78%71.33M | 0.78%71.33M | 43.94%70.77M | 43.94%70.77M | 177.39%49.17M | 177.39%49.17M | -51.26%17.73M | -51.26%17.73M | 1,339.79%36.37M | --36.37M |
Total non current liabilities | 1.66%157.53M | 1.66%157.53M | 19.06%154.96M | 19.06%154.96M | 100.37%130.15M | 100.37%130.15M | -10.66%64.96M | -10.66%64.96M | 155.77%72.7M | --72.7M |
Shareholders'equity | ||||||||||
Share capital | 87.00%73.56M | 87.00%73.56M | 13,799.65%39.34M | 13,799.65%39.34M | 10.55%283K | 10.55%283K | 61.01%256K | 61.01%256K | 13.57%159K | --159K |
-common stock | 87.00%73.56M | 87.00%73.56M | 13,799.65%39.34M | 13,799.65%39.34M | 10.55%283K | 10.55%283K | 61.01%256K | 61.01%256K | 13.57%159K | --159K |
Gains losses not affecting retained earnings | 1.96%236.08M | 1.96%236.08M | -9.60%231.55M | -9.60%231.55M | 8.86%256.14M | 8.86%256.14M | 123.72%235.29M | 123.72%235.29M | 4.29%105.17M | --105.17M |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2K | --2K |
Total equity | -2.96%108.54M | -2.96%108.54M | -0.65%111.85M | -0.65%111.85M | 54.05%112.59M | 54.05%112.59M | 97.59%73.09M | 97.59%73.09M | 59.16%36.99M | --36.99M |
No Data
No Data