(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 24, 2023 | (Q2)Jun 25, 2023 | (Q1)Mar 26, 2023 | (FY)Dec 25, 2022 | (Q4)Dec 25, 2022 | (Q3)Sep 25, 2022 | (Q2)Jun 26, 2022 | (Q1)Mar 27, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 31.61%111.52M | 31.61%111.52M | -4.52%86.58M | -6.87%88.79M | -3.43%94.44M | -3.25%84.74M | -3.25%84.74M | 18.79%90.68M | -5.86%95.35M | -28.44%97.8M |
-Cash and cash equivalents | 31.61%111.52M | 31.61%111.52M | -4.52%86.58M | -6.87%88.79M | -3.43%94.44M | -3.25%84.74M | -3.25%84.74M | 18.79%90.68M | -5.86%95.35M | -28.44%97.8M |
Receivables | -22.06%102.84M | -22.06%102.84M | 9.44%50.76M | 9.67%53.48M | -13.05%39.97M | 7.19%131.95M | 7.19%131.95M | 34.46%46.38M | 22.97%48.76M | 46.67%45.97M |
-Accounts receivable | -22.06%102.84M | -22.06%102.84M | 9.44%50.76M | 9.67%53.48M | -13.05%39.97M | 7.19%131.95M | 7.19%131.95M | 34.46%46.38M | 22.97%48.76M | 46.67%45.97M |
Inventory | -2.80%75.94M | -2.80%75.94M | -15.24%70.56M | -22.56%62.33M | -1.32%67.9M | -1.25%78.12M | -1.25%78.12M | 14.93%83.25M | 36.40%80.48M | 27.64%68.8M |
Prepaid assets | -9.10%26.67M | -9.10%26.67M | 0.84%31.73M | -12.90%24.39M | 29.98%27.86M | 38.45%29.34M | 38.45%29.34M | 37.15%31.47M | 23.52%28M | 1.66%21.43M |
Restricted cash | --2.85M | --2.85M | ---- | ---- | ---- | --0 | --0 | -96.63%143K | -94.36%101K | --101K |
Current deferred assets | 1.84%18.08M | 1.84%18.08M | 3.18%11.14M | 2.89%12.69M | 2.84%13.4M | -0.21%17.76M | -0.21%17.76M | -0.31%10.8M | -1.67%12.34M | -3.47%13.03M |
Other current assets | 15.69%5.4M | 15.69%5.4M | -20.34%10.35M | -77.74%6.21M | -82.28%4.28M | -79.28%4.67M | -79.28%4.67M | -27.81%13M | 218.59%27.9M | 84.77%24.16M |
Total current assets | -0.94%343.31M | -0.94%343.31M | -5.29%261.13M | -15.37%247.89M | -8.64%247.85M | -1.76%346.58M | -1.76%346.58M | 14.56%275.71M | 18.56%292.93M | -0.62%271.29M |
Non current assets | ||||||||||
Net PPE | 4.94%2.12B | 4.94%2.12B | 7.01%2.13B | 4.60%2.07B | 3.18%2.03B | 2.25%2.02B | 2.25%2.02B | -0.69%1.99B | -2.09%1.97B | -3.11%1.97B |
-Gross PPE | 5.22%3.82B | 5.22%3.82B | 92.52%3.83B | 4.60%2.07B | 3.18%2.03B | 4.23%3.63B | 4.23%3.63B | -0.69%1.99B | -2.09%1.97B | -3.11%1.97B |
-Accumulated depreciation | -5.57%-1.71B | -5.57%-1.71B | ---1.7B | ---- | ---- | -6.81%-1.62B | -6.81%-1.62B | ---- | ---- | ---- |
Goodwill and other intangible assets | -0.32%742.43M | -0.32%742.43M | -0.39%720.25M | -1.53%720.26M | -1.01%719.21M | -0.04%744.81M | -0.04%744.81M | -3.95%723.08M | 0.19%731.43M | 0.00%726.52M |
-Goodwill | 1.20%276.32M | 1.20%276.32M | 1.01%275.87M | -1.49%274.63M | -0.35%272.51M | 1.71%273.03M | 1.71%273.03M | -0.14%273.1M | 2.23%278.78M | 1.80%273.47M |
-Other intangible assets | -1.20%466.11M | -1.20%466.11M | -1.24%444.38M | -1.55%445.63M | -1.40%446.7M | -1.03%471.78M | -1.03%471.78M | -6.13%449.98M | -1.03%452.65M | -1.05%453.05M |
Non current deferred assets | 2.90%163.22M | 2.90%163.22M | -2.56%154.81M | -3.62%152.39M | -6.95%151.44M | -8.80%158.62M | -8.80%158.62M | -5.48%158.88M | 1.04%158.11M | -2.05%162.74M |
Other non current assets | 9.52%58.25M | 9.52%58.25M | 19.27%84.63M | 19.63%87.39M | 10.33%85.14M | 7.36%53.19M | 7.36%53.19M | 34.85%70.96M | -24.26%73.05M | -15.12%77.17M |
Total non current assets | 3.60%3.08B | 3.60%3.08B | 4.97%3.09B | 3.00%3.03B | 1.77%2.98B | 1.10%2.97B | 1.10%2.97B | -1.16%2.94B | -2.09%2.94B | -2.66%2.93B |
Total assets | 3.12%3.42B | 3.12%3.42B | 4.09%3.35B | 1.34%3.27B | 0.89%3.23B | 0.79%3.32B | 0.79%3.32B | 0.02%3.22B | -0.52%3.23B | -2.49%3.2B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 2.99%189.2M | 2.99%189.2M | 5.47%198.1M | 8.92%202.21M | 13.54%196.09M | 9.37%183.72M | 9.37%183.72M | 19.32%187.83M | 15.93%185.65M | 17.62%172.71M |
-accounts payable | 2.99%189.2M | 2.99%189.2M | 5.47%198.1M | 8.92%202.21M | 13.54%196.09M | 9.37%183.72M | 9.37%183.72M | 19.32%187.83M | 15.93%185.65M | 17.62%172.71M |
Current accrued expenses | 12.58%118.21M | 12.58%118.21M | -75.08%107.22M | -48.77%211.48M | -6.32%399.47M | -65.99%105.01M | -65.99%105.01M | 29.59%430.19M | 27.48%412.83M | 34.06%426.42M |
Current debt and capital lease obligation | -4.40%175.44M | -4.40%175.44M | 12,436.06%185.66M | 12,167.50%185.36M | -79.80%2.27M | 1,574.67%183.51M | 1,574.67%183.51M | -86.64%1.48M | -86.29%1.51M | -73.18%11.22M |
-Current debt | ---- | ---- | ---- | ---- | -79.80%2.27M | ---- | ---- | -86.64%1.48M | -86.29%1.51M | -73.18%11.22M |
-Current capital lease obligation | -4.40%175.44M | -4.40%175.44M | --185.66M | --185.36M | ---- | --183.51M | --183.51M | ---- | ---- | ---- |
Current deferred liabilities | -3.13%381.88M | -3.13%381.88M | 0.76%294.06M | 0.87%312.56M | -0.83%322.61M | -1.15%394.22M | -1.15%394.22M | 2.71%291.83M | 2.27%309.86M | 3.26%325.3M |
Other current liabilities | 22.40%137.6M | 22.40%137.6M | --134.78M | ---- | ---- | 14.54%112.42M | 14.54%112.42M | ---- | ---- | ---- |
Current liabilities | 2.40%1B | 2.40%1B | 0.93%919.82M | 0.19%911.61M | -1.63%920.43M | -0.58%978.87M | -0.58%978.87M | 1.57%911.32M | -0.39%909.85M | 0.39%935.65M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.28%1.91B | -3.28%1.91B | -2.01%1.94B | -3.70%1.9B | 0.98%1.9B | 0.79%1.98B | 0.79%1.98B | -2.16%1.98B | -3.77%1.97B | -12.95%1.88B |
-Long term debt | -5.77%780.72M | -5.77%780.72M | -3.76%789.36M | -4.53%764M | 7.69%765.7M | 5.93%828.51M | 5.93%828.51M | -0.95%820.23M | -4.63%800.22M | -25.28%711.03M |
-Long term capital lease obligation | -1.48%1.13B | -1.48%1.13B | -0.77%1.15B | -3.14%1.13B | -3.09%1.14B | -2.61%1.15B | -2.61%1.15B | -3.00%1.16B | -3.18%1.17B | -3.28%1.17B |
Non current deferred liabilities | 10.10%34.8M | 10.10%34.8M | ---- | ---- | ---- | -51.23%31.61M | -51.23%31.61M | -37.98%28.35M | -60.20%19.1M | -59.05%21.03M |
Non current accrued expenses | -5.39%26.62M | -5.39%26.62M | ---- | ---- | ---- | -10.74%28.13M | -10.74%28.13M | -3.19%30.42M | -10.47%29.28M | -3.52%30.78M |
Other non current liabilities | 16.81%35.97M | 16.81%35.97M | 235.06%94.09M | 133.46%93.65M | 122.59%86.12M | 6.52%30.79M | 6.52%30.79M | -47.26%28.08M | -25.17%40.11M | -36.03%38.69M |
Total non current liabilities | -2.80%2.01B | -2.80%2.01B | -1.57%2.04B | -3.29%1.99B | 0.71%1.99B | -0.92%2.07B | -0.92%2.07B | -4.05%2.07B | -5.64%2.06B | -14.45%1.97B |
Total liabilities | -1.13%3.01B | -1.13%3.01B | -0.81%2.95B | -2.22%2.9B | -0.04%2.91B | -0.81%3.05B | -0.81%3.05B | -2.40%2.98B | -4.09%2.97B | -10.18%2.91B |
Shareholders'equity | ||||||||||
Share capital | -0.80%870K | -0.80%870K | -1.36%872K | -3.22%873K | -1.91%875K | -1.79%877K | -1.79%877K | -0.90%884K | 1.12%902K | 0.34%892K |
-common stock | -0.80%870K | -0.80%870K | -1.36%872K | -3.22%873K | -1.91%875K | -1.79%877K | -1.79%877K | -0.90%884K | 1.12%902K | 0.34%892K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 25.11%-528.83M | 25.11%-528.83M | 24.63%-554.21M | 20.58%-582.74M | -0.17%-635.45M | -1.14%-706.11M | -1.14%-706.11M | 3.11%-735.27M | 3.75%-733.72M | 24.92%-634.36M |
Paid-in capital | -4.00%1.12B | -4.00%1.12B | -2.97%1.13B | -3.16%1.13B | 2.29%1.14B | 3.77%1.16B | 3.77%1.16B | 3.97%1.16B | 5.39%1.17B | 1.62%1.12B |
Gains losses not affecting retained earnings | 3.78%-178.3M | 3.78%-178.3M | 4.28%-178.84M | -3.34%-181.94M | 2.09%-186.45M | 10.04%-185.31M | 10.04%-185.31M | 5.48%-186.84M | 12.93%-176.05M | 11.45%-190.43M |
Total stockholders'equity | 50.76%409.12M | 50.76%409.12M | 64.84%393.15M | 41.45%368.92M | 9.75%320M | 25.37%271.37M | 25.37%271.37M | 49.23%238.5M | 78.29%260.82M | 655.27%291.56M |
Noncontrolling interests | 13.43%2.88M | 13.43%2.88M | 68.18%2.77M | 53.41%2.94M | 67.95%2.85M | -60.24%2.54M | -60.24%2.54M | -74.74%1.65M | -71.00%1.92M | -75.09%1.69M |
Total equity | 50.42%412M | 50.42%412M | 64.87%395.92M | 41.53%371.87M | 10.09%322.84M | 22.91%273.91M | 22.91%273.91M | 44.37%240.15M | 71.83%262.74M | 545.87%293.26M |
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 |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data