(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 | -40.73%1.7M | -40.73%1.7M | -44.94%2.86M | -44.94%2.86M | 349.29%5.2M | 349.29%5.2M | 155.82%1.16M | 155.82%1.16M | -84.57%452.14K | -75.79%452.14K |
-Cash and cash equivalents | -40.73%1.7M | -40.73%1.7M | -44.94%2.86M | -44.94%2.86M | 349.29%5.2M | 349.29%5.2M | 155.82%1.16M | 155.82%1.16M | -84.57%452.14K | -75.79%452.14K |
-Accounts receivable | -64.29%438.05K | -64.29%438.05K | 146.67%1.23M | 146.67%1.23M | 94.31%497.25K | 94.31%497.25K | 45.96%255.91K | 45.96%255.91K | -80.17%175.34K | -39.20%175.34K |
-Other receivables | 72.88%105.15K | 72.88%105.15K | -25.20%60.83K | -25.20%60.83K | -0.37%81.32K | -0.37%81.32K | 66.19%81.62K | 66.19%81.62K | -14.46%49.11K | --49.11K |
Total current assets | -51.29%2.91M | -51.29%2.91M | -7.29%5.97M | -7.29%5.97M | 273.74%6.44M | 273.74%6.44M | 28.55%1.72M | 28.55%1.72M | -68.87%1.34M | --1.34M |
Non current assets | ||||||||||
-Accumulated depreciation | -11.03%-115.23K | -11.03%-115.23K | 6.25%-103.78K | 6.25%-103.78K | -29.36%-110.7K | -29.36%-110.7K | -5.07%-85.58K | -5.07%-85.58K | -25.16%-81.45K | -38.86%-81.45K |
-Long term equity investment | 52.47%663.65K | 52.47%663.65K | 576.27%435.26K | 576.27%435.26K | --64.36K | --64.36K | ---- | ---- | ---- | ---- |
Regulatory assets | -76.51%393.01K | -76.51%393.01K | 122.15%1.67M | 122.15%1.67M | 195.14%753.14K | 195.14%753.14K | 2.39%255.18K | 2.39%255.18K | -70.58%249.23K | -13.57%249.23K |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 257.93%513.26K | 257.93%513.26K | 176.21%143.4K | 176.21%143.4K | --51.92K | --51.92K | ---- | ---- | ---- | ---- |
-Current debt | --305.1K | --305.1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 45.17%208.16K | 45.17%208.16K | 176.21%143.4K | 176.21%143.4K | --51.92K | --51.92K | ---- | ---- | ---- | ---- |
-accounts payable | -59.61%428.65K | -59.61%428.65K | 59.77%1.06M | 59.77%1.06M | 112.31%664.21K | 112.31%664.21K | 7.23%312.85K | 7.23%312.85K | -69.75%291.75K | 9.74%291.75K |
-Total tax payable | 52.47%663.65K | 52.47%663.65K | 576.27%435.26K | 576.27%435.26K | --64.36K | --64.36K | --0 | --0 | --0 | --0 |
-Other payable | -6.56%302.95K | -6.56%302.95K | -0.37%324.21K | -0.37%324.21K | 6.83%325.41K | 6.83%325.41K | -7.26%304.6K | -7.26%304.6K | 127.19%328.45K | 136.73%328.45K |
Current liabilities | -17.26%1.05M | -17.26%1.05M | 58.69%1.27M | 58.69%1.27M | 102.16%797.44K | 102.16%797.44K | 15.73%394.47K | 15.73%394.47K | -65.73%340.86K | --340.86K |
Non current liabilities | ||||||||||
-Long term debt | -18.66%354.04K | -18.66%354.04K | 576.27%435.26K | 576.27%435.26K | --64.36K | --64.36K | ---- | ---- | ---- | ---- |
Non current accrued expenses | 2.87%9.24M | 2.87%9.24M | 36.21%8.98M | 36.21%8.98M | 17.65%6.59M | 17.65%6.59M | -5.29%5.6M | -5.29%5.6M | 13.92%5.92M | 28.25%5.92M |
Long term provisions | --309.61K | --309.61K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Regulatory liabilities | -90.05%-101.3K | -90.05%-101.3K | -379.76%-53.3K | -379.76%-53.3K | 0.93%-11.11K | 0.93%-11.11K | 0.00%-11.21K | 0.00%-11.21K | 69.79%-11.21K | ---11.21K |
Total non current liabilities | 0.59%1.71M | 0.59%1.71M | 97.34%1.7M | 97.34%1.7M | 118.47%861.8K | 118.47%861.8K | 15.73%394.47K | 15.73%394.47K | -65.73%340.86K | --340.86K |
Shareholders'equity | ||||||||||
Share capital | 3.93%35.35M | 3.93%35.35M | 16.88%34.01M | 16.88%34.01M | 35.14%29.1M | 35.14%29.1M | 9.82%21.53M | 9.82%21.53M | 0.71%19.61M | 17.28%19.61M |
-common stock | 3.93%35.35M | 3.93%35.35M | 16.88%34.01M | 16.88%34.01M | 35.14%29.1M | 35.14%29.1M | 9.82%21.53M | 9.82%21.53M | 0.71%19.61M | 17.28%19.61M |
Gains losses not affecting retained earnings | 7.93%4.12M | 7.93%4.12M | 11.05%3.82M | 11.05%3.82M | 72.33%3.44M | 72.33%3.44M | -16.62%2M | -16.62%2M | 12.58%2.39M | 40.18%2.39M |
Other equity interest | -74.53%52.57K | -74.53%52.57K | 125.92%206.4K | 125.92%206.4K | 882.89%91.36K | 882.89%91.36K | -41.43%9.3K | -41.43%9.3K | -59.54%15.87K | -51.26%15.87K |
Total equity | -18.49%12.45M | -18.49%12.45M | 14.35%15.27M | 14.35%15.27M | 75.02%13.36M | 75.02%13.36M | 0.61%7.63M | 0.61%7.63M | -21.33%7.58M | --7.58M |
No Data