(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 | 80.17%11.55M | 80.17%11.55M | -57.76%6.41M | -57.76%6.41M | 123.03%15.18M | 123.03%15.18M | -33.70%6.8M | -33.70%6.8M | 9.99%10.26M | --10.26M |
-Cash and cash equivalents | 80.17%11.55M | 80.17%11.55M | -57.76%6.41M | -57.76%6.41M | 123.03%15.18M | 123.03%15.18M | -33.70%6.8M | -33.70%6.8M | 9.99%10.26M | --10.26M |
-Accounts receivable | 153.55%2.52M | 153.55%2.52M | 22.93%995.6K | 22.93%995.6K | -55.35%809.86K | -55.35%809.86K | 47.89%1.81M | 47.89%1.81M | -32.11%1.23M | --1.23M |
-Other receivables | 69.59%10.3M | 69.59%10.3M | -32.84%6.07M | -32.84%6.07M | 26.04%9.04M | 26.04%9.04M | 13.66%7.17M | 13.66%7.17M | 35.39%6.31M | --6.31M |
Current deferred assets | ---- | ---- | 29.51%16.03K | 29.51%16.03K | 73.89%12.37K | 73.89%12.37K | -60.86%7.12K | -60.86%7.12K | --18.18K | --18.18K |
Total current assets | 77.37%19.93M | 77.37%19.93M | -39.99%11.24M | -39.99%11.24M | 66.25%18.72M | 66.25%18.72M | -21.71%11.26M | -21.71%11.26M | 1.39%14.38M | --14.38M |
Non current assets | ||||||||||
-Accumulated depreciation | -11.46%-3.03M | -11.46%-3.03M | -21.85%-2.71M | -21.85%-2.71M | -27.61%-2.23M | -27.61%-2.23M | -29.46%-1.75M | -29.46%-1.75M | -60.75%-1.35M | ---1.35M |
-Long term equity investment | 111.06%782.46K | 111.06%782.46K | -55.76%370.73K | -55.76%370.73K | -29.21%838.01K | -29.21%838.01K | -21.05%1.18M | -21.05%1.18M | --1.5M | --1.5M |
-Goodwill | 85.51%491.39K | 85.51%491.39K | -44.68%264.88K | -44.68%264.88K | -31.54%478.77K | -31.54%478.77K | -9.04%699.33K | -9.04%699.33K | -38.92%768.82K | --768.82K |
Regulatory assets | 235.08%5.71M | 235.08%5.71M | 10.66%1.7M | 10.66%1.7M | -39.75%1.54M | -39.75%1.54M | -4.15%2.56M | -4.15%2.56M | -28.85%2.67M | --2.67M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -11.27%152.87K | -11.27%152.87K | -53.02%172.28K | -53.02%172.28K | 11.69%366.69K | 11.69%366.69K | 35.82%328.3K | 35.82%328.3K | --241.72K | --241.72K |
-Current capital lease obligation | -11.27%152.87K | -11.27%152.87K | -53.02%172.28K | -53.02%172.28K | 11.69%366.69K | 11.69%366.69K | 35.82%328.3K | 35.82%328.3K | --241.72K | --241.72K |
-accounts payable | 18.59%1.27M | 18.59%1.27M | 27.02%1.07M | 27.02%1.07M | -27.38%843.73K | -27.38%843.73K | -29.14%1.16M | -29.14%1.16M | -1.89%1.64M | --1.64M |
-Total tax payable | -67.25%1.04M | -67.25%1.04M | 256.35%3.18M | 256.35%3.18M | -38.65%892.57K | -38.65%892.57K | -23.17%1.45M | -23.17%1.45M | 233.50%1.89M | --1.89M |
-Other payable | -27.92%461.06K | -27.92%461.06K | 5.98%639.64K | 5.98%639.64K | -5.15%603.53K | -5.15%603.53K | 2.55%636.32K | 2.55%636.32K | -21.40%620.48K | --620.48K |
Current deferred liabilities | --13.69K | --13.69K | ---- | ---- | -28.77%41.45K | -28.77%41.45K | --58.2K | --58.2K | ---- | ---- |
Current liabilities | 60.41%11.74M | 60.41%11.74M | -28.93%7.32M | -28.93%7.32M | 18.02%10.29M | 18.02%10.29M | 6.46%8.72M | 6.46%8.72M | 29.00%8.19M | --8.19M |
Non current liabilities | ||||||||||
-Long term debt | 111.06%782.46K | 111.06%782.46K | -55.76%370.73K | -55.76%370.73K | -29.21%838.01K | -29.21%838.01K | -21.05%1.18M | -21.05%1.18M | --1.5M | --1.5M |
Non current accrued expenses | 68.96%1.04M | 68.96%1.04M | -52.16%613.78K | -52.16%613.78K | -22.24%1.28M | -22.24%1.28M | -17.23%1.65M | -17.23%1.65M | 226.33%1.99M | --1.99M |
Total non current liabilities | 21.73%12.78M | 21.73%12.78M | -6.17%10.5M | -6.17%10.5M | 9.92%11.19M | 9.92%11.19M | 0.90%10.18M | 0.90%10.18M | 45.78%10.09M | --10.09M |
Shareholders'equity | ||||||||||
Share capital | 25.51%671.48K | 25.51%671.48K | -99.56%534.99K | -99.56%534.99K | 12.51%120.59M | 12.51%120.59M | 5.28%107.18M | 5.28%107.18M | 18.52%101.8M | --101.8M |
-common stock | 25.51%671.48K | 25.51%671.48K | -99.56%534.99K | -99.56%534.99K | 12.51%120.59M | 12.51%120.59M | 5.28%107.18M | 5.28%107.18M | 18.52%101.8M | --101.8M |
Gains losses not affecting retained earnings | 11.67%140.12M | 11.67%140.12M | 3,959.46%125.48M | 3,959.46%125.48M | 13.21%3.09M | 13.21%3.09M | 31.75%2.73M | 31.75%2.73M | -54.13%2.07M | --2.07M |
Other equity interest | 79.52%430.91K | 79.52%430.91K | -22.44%240.04K | -22.44%240.04K | 24.40%309.47K | 24.40%309.47K | -28.65%248.77K | -28.65%248.77K | --348.67K | --348.67K |
Total equity | 71.85%21.92M | 71.85%21.92M | -39.52%12.75M | -39.52%12.75M | 48.01%21.09M | 48.01%21.09M | -19.81%14.25M | -19.81%14.25M | 5.47%17.77M | --17.77M |
No Data