(FY)Dec 31, 2023 | (Q4)Dec 31, 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 | 22.45%36.96M | 22.45%36.96M | -21.92%26.83M | -28.32%29.39M | 72.07%47.1M | -31.29%30.19M | -31.29%30.19M | -57.54%34.36M | -69.87%41M | --27.37M |
-Cash and cash equivalents | 22.45%36.96M | 22.45%36.96M | -21.92%26.83M | -28.32%29.39M | 72.07%47.1M | -31.29%30.19M | -31.29%30.19M | -57.54%34.36M | -69.87%41M | --27.37M |
Receivables | -9.91%122.79M | -9.91%122.79M | -14.59%112.9M | -16.35%119.64M | -0.62%118.54M | 9.07%136.3M | 9.07%136.3M | 25.36%132.19M | 40.17%143.02M | --119.29M |
-Accounts receivable | -9.91%122.79M | -9.91%122.79M | -14.59%112.9M | -16.35%119.64M | -0.62%118.54M | 9.07%136.3M | 9.07%136.3M | 25.36%132.19M | 40.17%143.02M | --119.29M |
Inventory | 7.75%91.33M | 7.75%91.33M | 26.78%97.56M | 39.37%96.28M | 35.96%87.95M | 37.41%84.77M | 37.41%84.77M | 110.45%76.95M | 103.05%69.08M | --64.69M |
Prepaid assets | ---- | ---- | --2.13M | --4.22M | --4.4M | ---- | ---- | ---- | ---- | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --23K | --0 | --5.28M |
Other current assets | -8.83%16.91M | -8.83%16.91M | -63.60%10.03M | -53.81%11.11M | -55.52%12.79M | 23.65%18.55M | 23.65%18.55M | 19.04%27.56M | 50.91%24.06M | --28.76M |
Total current assets | -1.68%268M | -1.68%268M | -7.98%249.45M | -5.96%260.64M | 25.78%308.66M | 3.60%272.58M | 3.60%272.58M | 10.16%271.08M | -4.45%277.16M | --245.4M |
Non current assets | ||||||||||
Net PPE | 13.17%49.96M | 13.17%49.96M | 25.74%54M | 31.40%57.1M | 20.70%52.62M | 9.90%44.15M | 9.90%44.15M | 57.69%42.95M | 63.18%43.45M | --43.59M |
-Gross PPE | 20.71%90.46M | 20.71%90.46M | 25.74%54M | 31.40%57.1M | 20.70%52.62M | 18.44%74.94M | 18.44%74.94M | 57.69%42.95M | 63.18%43.45M | --43.59M |
-Accumulated depreciation | -31.53%-40.5M | -31.53%-40.5M | ---- | ---- | ---- | -33.31%-30.79M | -33.31%-30.79M | ---- | ---- | ---- |
Goodwill and other intangible assets | -24.33%489.81M | -24.33%489.81M | -53.24%500.79M | -36.68%512.69M | -36.88%523.5M | -23.20%647.31M | -23.20%647.31M | 255.00%1.07B | 161.20%809.68M | --829.34M |
-Goodwill | 0.00%7.46M | 0.00%7.46M | -51.42%7.46M | -94.79%7.46M | -94.96%7.46M | -94.95%7.46M | -94.95%7.46M | -70.96%15.36M | 174.59%143.16M | --147.97M |
-Other intangible assets | -24.62%482.35M | -24.62%482.35M | -53.27%493.32M | -24.20%505.22M | -24.26%516.04M | -7.96%639.85M | -7.96%639.85M | 324.29%1.06B | 158.49%666.52M | --681.37M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Other non current assets | -99.23%3.14M | -99.23%3.14M | -47.33%6.86M | -91.67%6.54M | -96.68%2.62M | 415.34%408.62M | 415.34%408.62M | -83.57%13.03M | 302.84%78.49M | --78.81M |
Total non current assets | -50.65%542.91M | -50.65%542.91M | -50.16%561.65M | -38.14%576.32M | -39.19%578.74M | 14.26%1.1B | 14.26%1.1B | 175.73%1.13B | 161.27%931.62M | --951.74M |
Total assets | -40.92%810.91M | -40.92%810.91M | -41.98%811.1M | -30.76%836.96M | -25.87%887.4M | 11.97%1.37B | 11.97%1.37B | 113.51%1.4B | 86.93%1.21B | --1.2B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -29.24%27.79M | -29.24%27.79M | 4.45%22.33M | -11.25%46.54M | -2.39%37.32M | 56.74%39.27M | 56.74%39.27M | 95.77%21.37M | 327.52%52.44M | --38.24M |
-accounts payable | -37.22%23.04M | -37.22%23.04M | -7.54%17.64M | 60.73%41.36M | 45.90%32.83M | 116.95%36.7M | 116.95%36.7M | 75.05%19.08M | 160.45%25.74M | --22.5M |
-Total tax payable | 84.64%4.75M | 84.64%4.75M | 103.96%4.69M | -80.62%5.18M | -71.43%4.5M | -68.40%2.57M | -68.40%2.57M | 10,847.62%2.3M | 1,019.66%26.7M | --15.74M |
Current accrued expenses | 6.22%85.64M | 6.22%85.64M | 8.52%89.93M | 2.05%88.61M | 4.51%82.23M | -11.68%80.62M | -11.68%80.62M | 4.01%82.87M | 13.53%86.82M | --78.68M |
Current debt and capital lease obligation | -15.76%27.85M | -15.76%27.85M | -37.44%19.58M | -49.79%11.32M | 103.63%41.32M | 83.26%33.06M | 83.26%33.06M | 108.68%31.3M | 50.31%22.55M | --20.29M |
-Current debt | -15.76%27.85M | -15.76%27.85M | -37.44%19.58M | -49.79%11.32M | 103.63%41.32M | 83.26%33.06M | 83.26%33.06M | 108.68%31.3M | 50.31%22.55M | --20.29M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --117.62M | ---- | ---- |
Other current liabilities | -82.44%24.52M | -82.44%24.52M | -13.42%21.5M | -7.76%23.56M | 17.57%28.35M | 459.91%139.64M | 459.91%139.64M | -33.32%24.84M | -28.33%25.54M | --24.11M |
Current liabilities | -42.27%175.5M | -42.27%175.5M | -44.22%160.84M | -9.94%179.1M | 14.31%196.06M | 68.10%304.02M | 68.10%304.02M | 79.44%288.37M | 25.72%198.87M | --171.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -4.68%367M | -4.68%367M | -4.60%375.03M | 6.58%374.57M | 16.16%404.27M | 13.36%385.01M | 13.36%385.01M | 142.00%393.1M | 111.60%351.43M | --348.04M |
-Long term debt | -4.68%367M | -4.68%367M | -4.60%375.03M | 6.58%374.57M | 16.16%404.27M | 13.36%385.01M | 13.36%385.01M | 142.00%393.1M | 111.60%351.43M | --348.04M |
Non current deferred liabilities | -46.04%1.21M | -46.04%1.21M | --0 | --0 | -99.70%351K | -98.32%2.25M | -98.32%2.25M | 384.88%231.22M | 104.28%98.89M | --116.02M |
Other non current liabilities | 14.52%46.08M | 14.52%46.08M | -54.07%48.77M | 26.81%49.95M | 16.97%46.36M | 5.75%40.24M | 5.75%40.24M | 98.60%106.18M | -27.85%39.39M | --39.64M |
Total non current liabilities | -36.88%414.3M | -36.88%414.3M | -41.98%423.81M | -13.31%424.52M | -10.47%450.98M | 28.40%656.41M | 28.40%656.41M | 177.14%730.5M | 81.99%489.71M | --503.7M |
Total liabilities | -38.59%589.79M | -38.59%589.79M | -42.62%584.65M | -12.34%603.62M | -4.17%647.04M | 38.78%960.43M | 38.78%960.43M | 140.14%1.02B | 61.16%688.59M | --675.22M |
Shareholders'equity | ||||||||||
Share capital | 1.28%79K | 1.28%79K | -1.25%79K | -1.25%79K | 1.28%79K | 4.00%78K | 4.00%78K | 40.35%80K | 40.35%80K | --78K |
-common stock | 1.28%79K | 1.28%79K | -1.25%79K | -1.25%79K | 1.28%79K | 4.00%78K | 4.00%78K | 40.35%80K | 40.35%80K | --78K |
Retained earnings | -94.51%-321.54M | -94.51%-321.54M | -136.50%-315.44M | -1,126.12%-308.14M | -1,602.87%-304.46M | -2,403.88%-165.31M | -2,403.88%-165.31M | -2,038.12%-133.38M | -386.38%-25.13M | ---17.88M |
Paid-in capital | 0.75%494.25M | 0.75%494.25M | 3.02%492.49M | 3.55%490.6M | 5.24%492.48M | 5.44%490.58M | 5.44%490.58M | 201.64%478.03M | 224.08%473.8M | --467.94M |
Gains losses not affecting retained earnings | 821.82%794K | 821.82%794K | 129.63%397K | 185.73%655K | 213.77%413K | -161.45%-110K | -161.45%-110K | -756.86%-1.34M | -263.25%-764K | ---363K |
Total stockholders'equity | -46.63%173.59M | -46.63%173.59M | -48.30%177.53M | -59.11%183.2M | -58.09%188.51M | -29.13%325.24M | -29.13%325.24M | 125.17%343.4M | 216.47%447.98M | --449.78M |
Noncontrolling interests | -45.36%47.53M | -45.36%47.53M | 36.86%48.93M | -30.55%50.15M | -28.13%51.85M | 16.19%86.98M | 16.19%86.98M | -54.16%35.75M | -7.19%72.21M | --72.14M |
Total equity | -46.36%221.12M | -46.36%221.12M | -40.27%226.46M | -55.14%233.34M | -53.95%240.36M | -22.77%412.22M | -22.77%412.22M | 64.49%379.15M | 137.14%520.19M | --521.92M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data