(Q1)Mar 31, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -12.27%25.51M | -25.67%24.09M | -25.67%24.09M | 6.97%24.56M | -26.08%24.1M | -10.32%29.08M | -37.87%32.41M | -37.87%32.41M | -50.38%22.96M | -46.75%32.61M |
-Cash and cash equivalents | -12.27%25.51M | -25.67%24.09M | -25.67%24.09M | 6.97%24.56M | -26.08%24.1M | -10.32%29.08M | -37.87%32.41M | -37.87%32.41M | -50.38%22.96M | -46.75%32.61M |
Receivables | 14.77%205.03M | 3.02%203.64M | 3.02%203.64M | -9.47%204.69M | -28.90%204.06M | -35.38%178.64M | -25.43%197.67M | -25.43%197.67M | -20.74%226.09M | -42.76%287.01M |
-Accounts receivable | 14.70%200.65M | 3.46%199.72M | 3.46%199.72M | -7.23%201.34M | -28.02%200.48M | -35.09%174.93M | -25.33%193.03M | -25.33%193.03M | -22.56%217.02M | -42.03%278.52M |
-Taxes receivable | 18.29%4.38M | -15.37%3.93M | -15.37%3.93M | -63.01%3.36M | -57.90%3.57M | -46.78%3.7M | -29.56%4.64M | -29.56%4.64M | 81.08%9.07M | -59.41%8.49M |
Inventory | -11.02%332.4M | -13.84%363.15M | -13.84%363.15M | -23.12%355.43M | -22.91%371.7M | -7.21%373.56M | 15.57%421.48M | 15.57%421.48M | 29.48%462.32M | -18.65%482.17M |
Other current assets | -29.26%21.52M | 3.89%28.68M | 3.89%28.68M | -7.70%30.9M | -22.17%28.37M | -52.07%30.42M | -1.22%27.61M | -1.22%27.61M | 21.61%33.48M | -27.45%36.46M |
Total current assets | -4.03%589.64M | -9.13%619.56M | -9.13%619.56M | -17.35%615.58M | -25.05%628.23M | -20.72%614.4M | -55.37%681.84M | -55.37%681.84M | -51.16%744.84M | -30.70%838.24M |
Non current assets | ||||||||||
Net PPE | -9.78%201.35M | -7.30%213.01M | -7.30%213.01M | -8.63%213.32M | -7.64%224.7M | 12.81%223.17M | 33.89%229.78M | 33.89%229.78M | 33.73%233.46M | -9.95%243.29M |
-Gross PPE | -9.78%201.35M | -0.85%529.59M | -0.85%529.59M | -8.63%213.32M | -7.64%224.7M | 12.81%223.17M | 17.50%534.16M | 17.50%534.16M | 33.73%233.46M | -9.95%243.29M |
-Accumulated depreciation | ---- | -4.01%-316.59M | -4.01%-316.59M | ---- | ---- | ---- | -7.56%-304.38M | -7.56%-304.38M | ---- | ---- |
Goodwill and other intangible assets | -3.01%107.28M | -3.57%108.28M | -3.57%108.28M | -8.71%106.78M | -9.30%109.49M | -11.11%110.61M | -11.64%112.29M | -11.64%112.29M | -0.08%116.97M | -52.33%120.72M |
-Goodwill | 0.02%45.3M | 0.47%45.42M | 0.47%45.42M | 0.95%45.18M | 0.51%45.36M | -0.35%45.29M | -0.70%45.21M | -0.70%45.21M | 9.15%44.75M | 9.97%45.12M |
-Other intangible assets | -5.11%61.98M | -6.29%62.87M | -6.29%62.87M | -14.70%61.61M | -15.16%64.13M | -17.30%65.32M | -17.75%67.09M | -17.75%67.09M | -5.05%72.22M | -64.38%75.59M |
Non current deferred assets | 39.81%44.7M | 56.31%44.61M | 56.31%44.61M | 69.48%34.89M | 43.63%34.53M | 60.28%31.97M | 39.00%28.54M | 39.00%28.54M | -6.33%20.58M | -39.24%24.04M |
Other non current assets | 7.45%15.48M | 93.26%15.47M | 93.26%15.47M | 165.91%14.35M | 215.19%15.52M | 187.70%14.41M | 97.63%8.01M | 97.63%8.01M | 32.46%5.4M | 4.34%4.93M |
Total non current assets | -2.99%368.82M | 0.73%381.37M | 0.73%381.37M | -1.88%369.33M | -2.22%384.24M | 9.48%380.17M | 17.11%378.61M | 17.11%378.61M | 18.48%376.41M | -30.78%392.97M |
Total assets | -3.63%958.45M | -5.61%1B | -5.61%1B | -12.16%984.91M | -17.77%1.01B | -11.37%994.57M | -42.71%1.06B | -42.71%1.06B | -39.15%1.12B | -30.72%1.23B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.63%295.17M | 15.55%316.64M | 15.55%316.64M | 1.20%310.28M | -19.96%305.91M | -15.94%271.72M | -27.82%274.04M | -27.82%274.04M | -5.27%306.6M | -26.32%382.19M |
-accounts payable | 8.48%293.05M | 14.55%287.61M | 14.55%287.61M | 2.10%308.61M | -18.33%304.29M | -15.30%270.15M | -15.40%251.08M | -15.40%251.08M | 12.04%302.27M | -26.10%372.58M |
-Total tax payable | 34.56%2.11M | 41.70%2.62M | 41.70%2.62M | -61.30%1.67M | -83.18%1.62M | -63.42%1.57M | -95.73%1.85M | -95.73%1.85M | -91.97%4.33M | -33.95%9.61M |
-Other payable | ---- | 25.09%26.41M | 25.09%26.41M | ---- | ---- | ---- | -46.70%21.11M | -46.70%21.11M | ---- | ---- |
Current accrued expenses | ---- | -3.39%7.18M | -3.39%7.18M | ---- | ---- | ---- | 9.88%7.43M | 9.88%7.43M | ---- | ---- |
Current provisions | -7.81%34.31M | -7.63%33.82M | -7.63%33.82M | -10.26%31.51M | -7.10%35.38M | -8.13%37.22M | 8.90%36.61M | 8.90%36.61M | 10.49%35.11M | -12.20%38.08M |
Current debt and capital lease obligation | 23.79%63.01M | 24.83%64.7M | 24.83%64.7M | 22.33%56.25M | 23.76%53.81M | 45.12%50.9M | 37.01%51.83M | 37.01%51.83M | 18.26%45.98M | -38.16%43.48M |
-Current debt | 50.64%25.21M | 49.08%27.64M | 49.08%27.64M | 43.35%20.2M | 34.44%17.94M | 128.08%16.73M | 123.77%18.54M | 123.77%18.54M | 48.28%14.09M | -57.97%13.34M |
-Current capital lease obligation | 10.64%37.8M | 11.33%37.06M | 11.33%37.06M | 13.04%36.04M | 19.03%35.88M | 23.18%34.17M | 12.68%33.29M | 12.68%33.29M | 8.54%31.89M | -21.87%30.14M |
Other current liabilities | 8.41%5.92M | 40.14%7.25M | 40.14%7.25M | 31.97%6.13M | 21.75%6.69M | -9.29%5.46M | -98.63%5.17M | -98.63%5.17M | -98.81%4.65M | -69.67%5.5M |
Current liabilities | 9.06%398.41M | 14.53%429.58M | 14.53%429.58M | 3.02%404.17M | -14.38%401.79M | -9.77%365.3M | -55.08%375.08M | -55.08%375.08M | -49.96%392.34M | -27.87%469.25M |
Non current liabilities | ||||||||||
Long term provisions | -1.28%2.23M | 0.85%2.25M | 0.85%2.25M | 0.38%2.13M | -0.04%2.29M | -10.80%2.26M | -12.08%2.23M | -12.08%2.23M | -18.04%2.13M | -13.88%2.29M |
Long term debt and capital lease obligation | -4.89%336.28M | -13.56%328.26M | -13.56%328.26M | -11.52%334.94M | -6.70%348.66M | 16.85%353.58M | -25.03%379.74M | -25.03%379.74M | -26.65%378.55M | -29.84%373.69M |
-Long term debt | 0.48%231.23M | -13.91%215.35M | -13.91%215.35M | -11.35%217.47M | -3.01%221.75M | 13.58%230.14M | -42.34%250.14M | -42.34%250.14M | -44.81%245.32M | -41.85%228.63M |
-Long term capital lease obligation | -14.90%105.05M | -12.88%112.91M | -12.88%112.91M | -11.83%117.47M | -12.51%126.91M | 23.49%123.45M | 78.25%129.6M | 78.25%129.6M | 86.04%133.23M | 4.01%145.06M |
Non current deferred liabilities | -5.41%7.31M | -2.87%7.55M | -2.87%7.55M | -19.69%7.48M | -18.63%7.63M | -20.50%7.73M | -23.46%7.77M | -23.46%7.77M | -34.75%9.31M | -49.27%9.38M |
Employee benefits | -39.97%6.23M | -40.97%6.41M | -40.97%6.41M | -31.82%6.75M | -8.73%10.41M | -46.83%10.38M | -44.69%10.87M | -44.69%10.87M | -61.56%9.9M | -55.88%11.4M |
Other non current liabilities | -36.70%2.52M | -39.84%2.17M | -39.84%2.17M | 12.71%3.82M | 12.82%3.96M | -6.13%3.98M | -56.03%3.61M | -56.03%3.61M | -57.35%3.39M | -62.81%3.51M |
Total non current liabilities | -6.18%354.57M | -14.24%346.64M | -14.24%346.64M | -11.94%355.12M | -6.83%372.94M | 11.62%377.93M | -26.11%404.22M | -26.11%404.22M | -28.83%403.28M | -32.05%400.26M |
Total liabilities | 1.31%752.98M | -0.40%776.23M | -0.40%776.23M | -4.56%759.3M | -10.90%774.73M | -0.03%743.23M | -43.61%779.3M | -43.61%779.3M | -41.10%795.62M | -29.86%869.51M |
Shareholders'equity | ||||||||||
Share capital | 0.26%206.15M | 0.17%205.96M | 0.17%205.96M | 0.07%205.77M | 0.07%205.61M | 0.07%205.61M | 0.43%205.61M | 0.43%205.61M | 0.45%205.61M | 0.37%205.46M |
-common stock | 0.26%206.15M | 0.17%205.96M | 0.17%205.96M | 0.07%205.77M | 0.07%205.61M | 0.07%205.61M | 0.43%205.61M | 0.43%205.61M | 0.45%205.61M | 0.37%205.46M |
Retained earnings | -178.47%-21.29M | -106.34%-3.72M | -106.34%-3.72M | -99.96%41K | -92.37%10.4M | -82.74%27.13M | -81.64%58.63M | -81.64%58.63M | -70.62%99.59M | -63.73%136.34M |
Paid-in capital | -1.65%35.79M | -1.06%36.01M | -1.06%36.01M | -0.23%36.24M | -0.17%36.4M | 0.59%36.4M | 12.72%36.4M | 12.72%36.4M | 12.53%36.33M | 12.88%36.46M |
Gains losses not affecting retained earnings | 5.74%-42.94M | 12.58%-41.31M | 12.58%-41.31M | -1.25%-44.2M | 4.24%-42.43M | 4.83%-45.56M | 58.94%-47.26M | 58.94%-47.26M | 60.73%-43.65M | 56.89%-44.31M |
Other equity interest | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 0.00%27.76M | 1.90%27.76M | 0.84%27.76M |
Total stockholders'equity | -18.25%205.47M | -20.08%224.7M | -20.08%224.7M | -30.72%225.61M | -34.27%237.74M | -33.63%251.34M | -40.05%281.14M | -40.05%281.14M | -33.82%325.64M | -32.73%361.7M |
Total equity | -18.25%205.47M | -20.08%224.7M | -20.08%224.7M | -30.72%225.61M | -34.27%237.74M | -33.63%251.34M | -40.05%281.14M | -40.05%281.14M | -33.82%325.64M | -32.73%361.7M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data