(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Oct 2, 2022 | (Q2)Jul 3, 2022 | (Q1)Apr 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -0.98%38.19M | -0.98%38.19M | -8.49%25.71M | 3.25%26.64M | -6.14%29.68M | -8.27%35.37M | -8.27%35.37M | -38.26%28.1M | -32.33%25.8M | --31.62M |
-Cash and cash equivalents | -0.98%38.19M | -0.98%38.19M | -8.49%25.71M | 3.25%26.64M | -6.14%29.68M | -8.27%35.37M | -8.27%35.37M | -37.42%28.1M | -30.98%25.8M | --31.62M |
Receivables | 20.49%74.89M | 20.49%74.89M | 6.71%67.74M | 11.89%66.74M | 20.55%68.02M | 11.58%69.35M | 11.58%69.35M | 5.68%63.48M | 21.20%59.64M | --56.43M |
-Accounts receivable | 11.49%45.86M | 11.49%45.86M | 6.21%49.85M | 9.67%49.38M | 16.44%52.05M | -2.43%40.13M | -2.43%40.13M | -21.85%46.94M | -8.49%45.03M | --44.71M |
-Taxes receivable | 5.89%15.53M | 5.89%15.53M | 8.16%17.89M | 18.75%17.35M | 36.23%15.97M | 24.56%18.26M | 24.56%18.26M | --16.54M | --14.61M | --11.72M |
-Related party accounts receivable | 142.55%1.03M | 142.55%1.03M | ---- | ---- | ---- | 64.54%696K | 64.54%696K | ---- | ---- | ---- |
-Other receivables | 110.21%12.48M | 110.21%12.48M | ---- | ---- | ---- | 72.88%10.26M | 72.88%10.26M | ---- | ---- | ---- |
Inventory | -0.39%34.72M | -0.39%34.72M | -29.03%35.06M | -28.35%33.98M | -11.34%36.39M | 32.68%46.24M | 32.68%46.24M | 36.70%49.41M | 23.17%47.42M | --41.05M |
Restricted cash | -31.90%429K | -31.90%429K | 6.70%430K | -17.52%339K | -39.50%409K | -43.02%359K | -43.02%359K | 108.81%403K | 401.22%411K | --676K |
Other current assets | 22.52%25.36M | 22.52%25.36M | -6.06%31.12M | 8.10%31.64M | 6.25%21.14M | 30.20%26.95M | 30.20%26.95M | 50.11%33.13M | 39.95%29.26M | --19.89M |
Total current assets | 10.63%173.58M | 10.63%173.58M | -8.28%160.06M | -1.98%159.32M | 3.99%155.63M | 13.62%178.27M | 13.62%178.27M | 6.42%174.51M | 10.70%162.53M | --149.66M |
Non current assets | ||||||||||
Net PPE | 13.85%995.18M | 13.85%995.18M | 12.21%966.1M | 8.39%935.51M | 3.88%908.86M | 1.79%889.74M | 1.79%889.74M | 2.72%860.96M | 4.06%863.11M | --874.88M |
-Gross PPE | 23.00%1.4B | 23.00%1.4B | 12.21%966.1M | 8.39%935.51M | 3.88%908.86M | 6.33%1.21B | 6.33%1.21B | 2.72%860.96M | 4.06%863.11M | --874.88M |
-Accumulated depreciation | -53.20%-405.46M | -53.20%-405.46M | ---- | ---- | ---- | -21.34%-321.13M | -21.34%-321.13M | ---- | ---- | ---- |
Goodwill and other intangible assets | -2.36%2.05B | -2.36%2.05B | 0.04%2.04B | 0.34%2.06B | -1.59%2.06B | -2.09%2.05B | -2.09%2.05B | -2.05%2.04B | -2.23%2.05B | --2.09B |
-Goodwill | -0.31%1.1B | -0.31%1.1B | 1.65%1.09B | 1.50%1.1B | -1.02%1.09B | -1.58%1.09B | -1.58%1.09B | -1.44%1.07B | -1.11%1.08B | --1.11B |
-Other intangible assets | -4.65%946.35M | -4.65%946.35M | -1.75%949.46M | -0.95%960.09M | -2.23%963.55M | -2.66%966.09M | -2.66%966.09M | -2.73%966.36M | -3.45%969.32M | --985.54M |
Related parties assets | 142.55%1.03M | 142.55%1.03M | ---- | ---- | ---- | 64.54%696K | 64.54%696K | ---- | ---- | ---- |
Other non current assets | 43.28%23.54M | 43.28%23.54M | -24.07%19.58M | -8.89%19.83M | 26.92%22.9M | 61.47%26.53M | 61.47%26.53M | 50.24%25.79M | 20.71%21.76M | --18.05M |
Total non current assets | 2.63%3.07B | 2.63%3.07B | 3.41%3.03B | 2.64%3.01B | 0.19%2.99B | -0.61%2.97B | -0.61%2.97B | -0.39%2.93B | -0.32%2.94B | --2.98B |
Total assets | 3.03%3.24B | 3.03%3.24B | 2.75%3.19B | 2.39%3.17B | 0.37%3.14B | 0.10%3.15B | 0.10%3.15B | -0.03%3.1B | 0.20%3.1B | --3.13B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -3.98%286.59M | -3.98%286.59M | -14.07%267.56M | -17.40%266.85M | -6.75%282.9M | 10.18%328.85M | 10.18%328.85M | 11.31%311.39M | 9.03%323.06M | --303.38M |
-accounts payable | -14.07%156.49M | -14.07%156.49M | -4.96%178.73M | 15.41%216.41M | 19.97%205.15M | 23.71%225.28M | 23.71%225.28M | 10.12%188.06M | 19.77%187.52M | --171.01M |
-Other payable | 11.81%130.1M | 11.81%130.1M | -27.97%88.84M | -62.78%50.45M | -41.27%77.74M | -10.99%103.58M | -10.99%103.58M | 13.18%123.33M | -3.01%135.54M | --132.37M |
Current accrued expenses | -4.79%134.01M | -4.79%134.01M | 47.18%164.58M | -11.33%96.2M | -21.53%82.96M | -25.81%104.42M | -25.81%104.42M | -15.70%111.82M | -34.57%108.5M | --105.73M |
Current debt and capital lease obligation | 20.77%105M | 20.77%105M | 8.28%92.9M | -2.48%83.65M | -6.92%80.18M | -4.31%83.19M | -4.31%83.19M | 5.60%85.79M | -85.36%85.78M | --86.14M |
-Current debt | 49.33%54.63M | 49.33%54.63M | 24.26%43.49M | -12.16%35M | -4.55%35M | 9.43%40.03M | 9.43%40.03M | -9.35%35M | -92.61%39.84M | --36.67M |
-Current capital lease obligation | 0.01%50.37M | 0.01%50.37M | -2.73%49.41M | 5.92%48.65M | -8.68%45.18M | -14.30%43.16M | -14.30%43.16M | 19.13%50.79M | -1.77%45.94M | --49.47M |
Current liabilities | -0.11%525.59M | -0.11%525.59M | 3.15%525.04M | -13.65%446.71M | -9.94%446.04M | -1.84%516.47M | -1.84%516.47M | 3.11%509M | -50.63%517.34M | --495.25M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 17.86%1.29B | 17.86%1.29B | 11.42%1.27B | 14.68%1.25B | 10.46%1.21B | 5.14%1.15B | 5.14%1.15B | 5.44%1.14B | 7.45%1.09B | --1.09B |
-Long term debt | 22.98%836.62M | 22.98%836.62M | 16.07%827.43M | 14.44%785.1M | 10.16%749.84M | 8.64%739.05M | 8.64%739.05M | 4.42%712.86M | 9.51%686.01M | --680.69M |
-Long term capital lease obligation | 9.48%454.58M | 9.48%454.58M | 3.63%441.73M | 15.06%468.48M | 10.97%459.14M | -0.59%412.76M | -0.59%412.76M | 7.19%426.24M | 4.14%407.14M | --413.77M |
Non current deferred liabilities | -14.78%123.93M | -14.78%123.93M | -21.62%109.93M | -5.78%134.13M | -4.88%142.3M | -1.58%143.12M | -1.58%143.12M | -10.09%140.24M | -5.53%142.36M | --149.61M |
Other non current liabilities | -15.09%36.09M | -15.09%36.09M | -14.37%34.07M | -12.17%33.45M | 4.73%40.37M | -10.00%38.26M | -10.00%38.26M | -24.95%39.78M | -31.77%38.09M | --38.55M |
Total non current liabilities | 13.07%1.45B | 13.07%1.45B | 7.13%1.41B | 11.59%1.42B | 8.50%1.39B | 3.88%1.33B | 3.88%1.33B | 2.31%1.32B | 4.06%1.27B | --1.28B |
Total liabilities | 9.24%1.98B | 9.24%1.98B | 6.02%1.94B | 4.30%1.87B | 3.37%1.84B | 2.21%1.85B | 2.21%1.85B | 2.53%1.83B | -21.17%1.79B | --1.78B |
Shareholders'equity | ||||||||||
Share capital | 0.78%1.69M | 0.78%1.69M | 0.72%1.69M | 0.48%1.68M | 0.54%1.68M | 0.48%1.68M | 0.48%1.68M | 0.18%1.67M | 2.32%1.67M | --1.67M |
-common stock | 0.78%1.69M | 0.78%1.69M | 0.72%1.69M | 0.48%1.68M | 0.54%1.68M | 0.48%1.68M | 0.48%1.68M | 0.18%1.67M | 2.32%1.67M | --1.67M |
Retained earnings | -56.38%-278.99M | -56.38%-278.99M | -31.98%-275.7M | -20.72%-229.34M | -24.08%-223.67M | -21.91%-217.49M | -21.91%-217.49M | -20.11%-208.89M | -16.98%-189.97M | ---180.26M |
Paid-in capital | 2.01%1.44B | 2.01%1.44B | 1.03%1.44B | 0.83%1.43B | 0.83%1.43B | 0.77%1.43B | 0.77%1.43B | 0.86%1.42B | 4.22%1.42B | --1.42B |
Gains losses not affecting retained earnings | 392.41%7.25M | 392.41%7.25M | 79.89%-7.52M | 137.70%7.78M | -107.01%-918K | -269.29%-9.15M | -269.29%-9.15M | -457.33%-37.38M | -1,683.36%-20.65M | --13.09M |
Other equity interest | 12.14%-3.85M | 12.14%-3.85M | 20.62%-3.82M | 16.71%-3.81M | -15.27%-4.83M | -9.84%-4.81M | -9.84%-4.81M | -14.14%-4.81M | 99.04%-4.57M | ---4.19M |
Total stockholders'equity | -5.03%1.17B | -5.03%1.17B | -1.82%1.15B | 0.13%1.21B | -3.70%1.2B | -2.86%1.2B | -2.86%1.2B | -4.41%1.17B | 65.70%1.21B | --1.25B |
Noncontrolling interests | -9.58%94.1M | -9.58%94.1M | -3.40%96.87M | -4.19%97.81M | -1.91%103.24M | -1.46%102.54M | -1.46%102.54M | 8.81%100.28M | 9.22%102.09M | --105.25M |
Total equity | -5.38%1.26B | -5.38%1.26B | -1.94%1.25B | -0.21%1.31B | -3.56%1.31B | -2.75%1.3B | -2.75%1.3B | -3.49%1.27B | 59.28%1.31B | --1.36B |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data