(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 128.66%43.94M | 128.66%43.94M | -24.16%48.29M | 60.41%28.01M | 97.45%34.43M | --19.22M | --19.22M | -47.68%63.68M | -83.61%17.46M | --17.44M |
-Cash and cash equivalents | 128.66%43.94M | 128.66%43.94M | -24.16%48.29M | 60.41%28.01M | 97.45%34.43M | --19.22M | --19.22M | -47.68%63.68M | -83.61%17.46M | --17.44M |
Receivables | 8.94%245.81M | 8.94%245.81M | 9.01%246.39M | -3.41%244.02M | -0.47%246.63M | --225.63M | --225.63M | 14.57%226.04M | 19.19%252.63M | --247.8M |
-Accounts receivable | 8.94%245.81M | 8.94%245.81M | 9.01%246.39M | -3.41%244.02M | -0.47%246.63M | --225.63M | --225.63M | 14.57%226.04M | 19.19%252.63M | --247.8M |
Prepaid assets | 3.94%15.68M | 3.94%15.68M | -2.00%12.35M | -17.26%16.25M | 8.21%16.59M | --15.09M | --15.09M | -3.33%12.6M | 22.56%19.63M | --15.33M |
Other current assets | -3.68%9.45M | -3.68%9.45M | 14.78%11.21M | 283.74%13.01M | 91.89%10.84M | --9.81M | --9.81M | -8.68%9.76M | -70.58%3.39M | --5.65M |
Total current assets | 16.73%314.89M | 16.73%314.89M | 1.97%318.25M | 2.79%301.28M | 7.79%308.5M | --269.75M | --269.75M | -8.94%312.08M | -15.29%293.12M | --286.21M |
Non current assets | ||||||||||
Net PPE | -9.45%70.05M | -9.45%70.05M | -6.25%73.79M | -7.36%71.7M | -9.47%73.13M | --77.35M | --77.35M | 0.37%78.71M | -1.91%77.39M | --80.78M |
-Gross PPE | 2.08%140.94M | 2.08%140.94M | -6.25%73.79M | -7.36%71.7M | -9.47%73.13M | --138.06M | --138.06M | 0.37%78.71M | -1.91%77.39M | --80.78M |
-Accumulated depreciation | -16.77%-70.89M | -16.77%-70.89M | ---- | ---- | ---- | ---60.71M | ---60.71M | ---- | ---- | ---- |
Goodwill and other intangible assets | -8.52%1.15B | -8.52%1.15B | -21.58%1.15B | -14.38%1.26B | -35.18%1.26B | --1.26B | --1.26B | -2.08%1.47B | -1.96%1.47B | --1.94B |
-Goodwill | -9.07%1.05B | -9.07%1.05B | -22.93%1.05B | -15.17%1.16B | -36.89%1.16B | --1.16B | --1.16B | -3.61%1.37B | -3.68%1.37B | --1.84B |
-Other intangible assets | -1.93%94.01M | -1.93%94.01M | -2.65%95.19M | -3.57%96.77M | -4.56%97.53M | --95.86M | --95.86M | 25.98%97.78M | 29.43%100.36M | --102.2M |
Non current accounts receivable | -6.78%21.32M | -6.78%21.32M | -3.27%23.19M | 17.47%27.46M | -11.31%24.49M | --22.87M | --22.87M | -5.72%23.97M | -14.17%23.38M | --27.62M |
Other non current assets | -32.54%58.18M | -32.54%58.18M | -2.98%89.74M | 77.52%84.5M | 61.67%67.56M | --86.24M | --86.24M | 933.93%92.5M | 510.49%47.6M | --41.79M |
Total non current assets | -9.98%1.3B | -9.98%1.3B | -19.55%1.34B | -10.88%1.44B | -31.94%1.42B | --1.44B | --1.44B | 3.00%1.66B | 0.13%1.62B | --2.09B |
Total assets | -5.77%1.61B | -5.77%1.61B | -16.15%1.65B | -8.78%1.74B | -27.15%1.73B | --1.71B | --1.71B | 0.91%1.97B | -2.59%1.91B | --2.38B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -26.58%52.79M | -26.58%52.79M | -25.39%36.53M | -27.98%38.44M | -25.70%42.58M | --71.9M | --71.9M | 4.43%48.96M | 25.36%53.37M | --57.31M |
-accounts payable | -32.48%30.13M | -32.48%30.13M | -25.39%36.53M | -27.98%38.44M | -25.70%42.58M | --44.62M | --44.62M | 4.43%48.96M | 25.36%53.37M | --57.31M |
-Total tax payable | --0 | --0 | ---- | ---- | ---- | --6.78M | --6.78M | ---- | ---- | ---- |
-Other payable | 10.57%22.66M | 10.57%22.66M | ---- | ---- | ---- | --20.49M | --20.49M | ---- | ---- | ---- |
Current accrued expenses | 74.71%78.43M | 74.71%78.43M | 51.19%75.59M | 33.08%60.18M | 17.23%62.15M | --44.89M | --44.89M | -12.31%50M | -17.76%45.22M | --53.02M |
Current provisions | -5.51%30.17M | -5.51%30.17M | 23.01%29.66M | 26.69%29.89M | 54.33%33.08M | --31.93M | --31.93M | 7.81%24.12M | 0.00%23.59M | --21.43M |
Current debt and capital lease obligation | -1.44%28.04M | -1.44%28.04M | 6.80%23.17M | 20.24%23.4M | 13.57%25.31M | --28.45M | --28.45M | -7.43%21.7M | -21.29%19.46M | --22.29M |
-Current debt | -14.44%13.16M | -14.44%13.16M | 0.00%9.2M | 6.98%9.2M | 6.98%9.2M | --15.38M | --15.38M | -18.37%9.2M | -31.60%8.6M | --8.6M |
-Current capital lease obligation | 13.86%14.88M | 13.86%14.88M | 11.81%13.97M | 30.75%14.2M | 17.72%16.11M | --13.07M | --13.07M | 2.71%12.5M | -10.61%10.86M | --13.69M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -0.68%25.52M | -0.68%25.52M | --25.52M |
Other current liabilities | 10.72%165.34M | 10.72%165.34M | 9.90%199.35M | 5.01%203.71M | 12.97%212.63M | --149.34M | --149.34M | 310.64%181.39M | 298.16%194M | --188.22M |
Current liabilities | 8.66%354.76M | 8.66%354.76M | 3.59%364.3M | -1.54%355.62M | 2.16%375.75M | --326.5M | --326.5M | 60.17%351.68M | 63.95%361.17M | --367.79M |
Non current liabilities | ||||||||||
Long term provisions | 5.61%61.61M | 5.61%61.61M | 10.41%67.48M | 7.30%64.15M | -6.61%61.18M | --58.34M | --58.34M | 7.75%61.12M | -1.06%59.79M | --65.51M |
Long term debt and capital lease obligation | -0.81%1.32B | -0.81%1.32B | -0.52%1.32B | 3.11%1.32B | 4.24%1.32B | --1.33B | --1.33B | 52.58%1.33B | 46.70%1.28B | --1.27B |
-Long term debt | -0.37%1.28B | -0.37%1.28B | -0.39%1.28B | 3.18%1.28B | 4.44%1.28B | --1.28B | --1.28B | 54.59%1.28B | 48.69%1.24B | --1.23B |
-Long term capital lease obligation | -13.10%39.82M | -13.10%39.82M | -4.30%42.6M | 1.05%42.84M | -1.29%43.09M | --45.82M | --45.82M | 11.02%44.52M | 5.51%42.39M | --43.65M |
Non current deferred liabilities | 26.40%4.86M | 26.40%4.86M | 60.52%4.42M | 50.02%4.44M | -0.49%4.44M | --3.84M | --3.84M | -90.55%2.75M | -89.86%2.96M | --4.46M |
Other non current liabilities | 746.52%3.04M | 746.52%3.04M | 208.44%1.9M | -78.65%219K | -71.27%314K | --359K | --359K | -97.42%616K | -96.05%1.03M | --1.09M |
Total non current liabilities | -0.27%1.39B | -0.27%1.39B | 0.17%1.39B | 3.33%1.39B | 3.64%1.39B | --1.39B | --1.39B | 42.07%1.39B | 36.01%1.35B | --1.34B |
Total liabilities | 1.43%1.74B | 1.43%1.74B | 0.86%1.76B | 2.30%1.75B | 3.32%1.76B | --1.72B | --1.72B | 45.38%1.74B | 41.10%1.71B | --1.71B |
Shareholders'equity | ||||||||||
Share capital | 1.01%1.91M | 1.01%1.91M | 2.58%1.91M | 2.42%1.9M | 2.22%1.89M | --1.89M | --1.89M | 0.98%1.86M | 0.98%1.86M | --1.85M |
-common stock | 1.01%1.91M | 1.01%1.91M | 2.58%1.91M | 2.42%1.9M | 2.22%1.89M | --1.89M | --1.89M | 0.98%1.86M | 0.98%1.86M | --1.85M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -10.88%-1.37B | -10.88%-1.37B | -34.69%-1.35B | -21.49%-1.24B | -130.95%-1.27B | ---1.24B | ---1.24B | -122.74%-998.93M | -127.09%-1.02B | ---549.34M |
Paid-in capital | 0.92%1.24B | 0.92%1.24B | 1.05%1.24B | 1.06%1.23B | 1.44%1.23B | --1.23B | --1.23B | 1.99%1.23B | 2.06%1.22B | --1.21B |
Other equity interest | 0.00%2.14M | 0.00%2.14M | 0.00%2.14M | 0.00%2.14M | 0.00%2.14M | --2.14M | --2.14M | 0.00%2.14M | 0.00%2.14M | --2.14M |
Total stockholders'equity | -2,952.34%-127.44M | -2,952.34%-127.44M | -145.02%-103.58M | -102.28%-4.6M | -105.05%-33.73M | ---4.18M | ---4.18M | -69.59%230.08M | -73.04%202.27M | --668.1M |
Total equity | -2,952.34%-127.44M | -2,952.34%-127.44M | -145.02%-103.58M | -102.28%-4.6M | -105.05%-33.73M | ---4.18M | ---4.18M | -69.59%230.08M | -73.04%202.27M | --668.1M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data