(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 | 11.93%114.99M | 11.93%114.99M | 45.10%155.66M | 3.93%87.57M | -40.49%82.12M | --102.73M | --102.73M | -31.22%107.28M | -33.46%84.26M | --138M |
-Cash and cash equivalents | 11.93%114.99M | 11.93%114.99M | 45.10%155.66M | 3.93%87.57M | -40.49%82.12M | --102.73M | --102.73M | -31.22%107.28M | -33.46%84.26M | --138M |
Receivables | 26.07%19.13M | 26.07%19.13M | 89.36%23.15M | 22.25%14.45M | 11.98%12.97M | --15.17M | --15.17M | 27.08%12.22M | 26.40%11.82M | --11.58M |
-Accounts receivable | 38.30%14.94M | 38.30%14.94M | 1.89%9.27M | 14.32%9.3M | 4.12%8.69M | --10.81M | --10.81M | 51.54%9.1M | 29.41%8.14M | --8.35M |
-Other receivables | -4.19%4.19M | -4.19%4.19M | 343.89%13.88M | 39.78%5.15M | 32.29%4.28M | --4.37M | --4.37M | -13.53%3.13M | 20.20%3.68M | --3.23M |
Inventory | 4.69%349.99M | 4.69%349.99M | -7.02%308.61M | 0.60%320.34M | 6.39%316.4M | --334.32M | --334.32M | 35.00%331.89M | 28.31%318.42M | --297.39M |
Other current assets | 114.33%32.44M | 114.33%32.44M | 57.55%27.08M | 23.38%17.93M | 11.05%15.73M | --15.14M | --15.14M | -9.39%17.19M | -18.57%14.53M | --14.16M |
Total current assets | 10.53%516.55M | 10.53%516.55M | 9.80%514.49M | 2.62%440.29M | -7.36%427.21M | --467.36M | --467.36M | 8.87%468.58M | 6.73%429.03M | --461.13M |
Non current assets | ||||||||||
Net PPE | 8.56%1.59B | 8.56%1.59B | 7.52%1.55B | 6.68%1.53B | 5.39%1.49B | --1.46B | --1.46B | 6.20%1.44B | 6.91%1.43B | --1.42B |
-Gross PPE | 11.13%1.99B | 11.13%1.99B | 7.52%1.55B | 6.68%1.53B | 5.39%1.49B | --1.79B | --1.79B | 6.20%1.44B | 6.91%1.43B | --1.42B |
-Accumulated depreciation | -22.71%-398.79M | -22.71%-398.79M | ---- | ---- | ---- | ---324.99M | ---324.99M | ---- | ---- | ---- |
Goodwill and other intangible assets | 1.79%826.5M | 1.79%826.5M | 2.01%824.9M | 2.02%821.03M | 1.90%816.66M | --811.94M | --811.94M | 1.43%808.62M | 1.00%804.73M | --801.42M |
-Goodwill | 0.00%747.94M | 0.00%747.94M | 0.00%747.94M | 0.00%747.94M | 0.00%747.94M | --747.94M | --747.94M | 0.00%747.94M | 0.00%747.94M | --747.94M |
-Other intangible assets | 22.76%78.56M | 22.76%78.56M | 26.83%76.96M | 28.69%73.08M | 28.50%68.71M | --63.99M | --63.99M | 23.22%60.68M | 16.36%56.79M | --53.47M |
Long-term notes receivables | 24.85%28.13M | 24.85%28.13M | 18.41%25.99M | 14.36%24.86M | 15.52%24.91M | --22.54M | --22.54M | 3.41%21.95M | 7.62%21.74M | --21.57M |
Other non current assets | 33.43%10.23M | 33.43%10.23M | 48.85%10.64M | 47.40%10.98M | 22.11%9.5M | --7.67M | --7.67M | -15.73%7.15M | -15.78%7.45M | --7.78M |
Total non current assets | 6.42%2.45B | 6.42%2.45B | 5.81%2.41B | 5.23%2.38B | 4.30%2.34B | --2.31B | --2.31B | 4.35%2.28B | 4.65%2.26B | --2.25B |
Total assets | 7.11%2.97B | 7.11%2.97B | 6.49%2.93B | 4.82%2.82B | 2.31%2.77B | --2.77B | --2.77B | 5.09%2.75B | 4.97%2.69B | --2.71B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 53.35%223.16M | 53.35%223.16M | 30.72%198.63M | 14.01%158.6M | 19.25%167.73M | --145.52M | --145.52M | 16.89%151.95M | 17.03%139.11M | --140.65M |
-accounts payable | 52.11%209.35M | 52.11%209.35M | 28.63%183.98M | 10.82%147.22M | 19.08%158.62M | --137.63M | --137.63M | 17.19%143.04M | 18.55%132.85M | --133.2M |
-Total tax payable | 75.01%13.81M | 75.01%13.81M | 64.35%14.65M | 81.58%11.38M | 22.24%9.11M | --7.89M | --7.89M | 12.20%8.91M | -7.94%6.27M | --7.45M |
Current accrued expenses | 25.26%66.66M | 25.26%66.66M | 52.90%87.87M | 34.59%71.32M | 32.43%55.59M | --53.21M | --53.21M | 25.75%57.47M | 35.25%52.99M | --41.97M |
Current debt and capital lease obligation | 27.14%69.4M | 27.14%69.4M | 23.81%68.96M | 32.98%66.68M | 30.54%64.38M | --54.59M | --54.59M | 21.05%55.7M | 11.89%50.14M | --49.32M |
-Current debt | --5.63M | --5.63M | --5.63M | --5.63M | --5.63M | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 16.83%63.77M | 16.83%63.77M | 13.71%63.33M | 21.76%61.05M | 19.14%58.75M | --54.59M | --54.59M | 21.05%55.7M | 11.89%50.14M | --49.32M |
Current liabilities | 36.88%383.97M | 36.88%383.97M | 33.49%383.71M | 23.26%321.01M | 24.23%300.94M | --280.51M | --280.51M | 25.82%287.45M | 21.76%260.43M | --242.24M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -2.57%1.33B | -2.57%1.33B | -4.09%1.31B | -4.07%1.31B | -7.95%1.31B | --1.36B | --1.36B | -2.04%1.36B | -1.14%1.36B | --1.43B |
-Long term debt | -24.38%287.11M | -24.38%287.11M | -23.83%288.88M | -23.27%290.66M | -29.77%317.44M | --379.65M | --379.65M | -15.88%379.26M | -15.88%378.79M | --452.03M |
-Long term capital lease obligation | 5.87%1.04B | 5.87%1.04B | 3.53%1.02B | 3.33%1.02B | 2.17%996.43M | --980.76M | --980.76M | 4.60%981.96M | 6.03%982.5M | --975.24M |
Non current deferred liabilities | 95.13%38.6M | 95.13%38.6M | 106.06%35.13M | 98.40%29.72M | 92.34%25.91M | --19.78M | --19.78M | 206.86%17.05M | 1,343.16%14.98M | --13.47M |
Other non current liabilities | 52.66%2.27M | 52.66%2.27M | --2.01M | --1.67M | --1.43M | --1.49M | --1.49M | ---- | ---- | ---- |
Total non current liabilities | -1.11%1.37B | -1.11%1.37B | -2.58%1.34B | -2.83%1.34B | -6.91%1.34B | --1.38B | --1.38B | -1.21%1.38B | -0.12%1.38B | --1.44B |
Total liabilities | 5.30%1.75B | 5.30%1.75B | 3.64%1.73B | 1.32%1.66B | -2.43%1.64B | --1.66B | --1.66B | 2.59%1.67B | 2.82%1.64B | --1.68B |
Shareholders'equity | ||||||||||
Share capital | 1.02%99K | 1.02%99K | 2.06%99K | 2.06%99K | 2.08%98K | --98K | --98K | 1.04%97K | 1.04%97K | --96K |
-common stock | 1.02%99K | 1.02%99K | 2.06%99K | 2.06%99K | 2.08%98K | --98K | --98K | 1.04%97K | 1.04%97K | --96K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 30.26%341.96M | 30.26%341.96M | 32.93%327.86M | 31.24%300.72M | 32.14%276.25M | --262.53M | --262.53M | 29.24%246.64M | 31.92%229.14M | --209.05M |
Paid-in capital | 3.50%877.28M | 3.50%877.28M | 4.36%875.13M | 4.42%864M | 4.45%851.19M | --847.59M | --847.59M | 4.42%838.58M | 3.42%827.45M | --814.93M |
Total stockholders'equity | 9.83%1.22B | 9.83%1.22B | 10.85%1.2B | 10.23%1.16B | 10.10%1.13B | --1.11B | --1.11B | 9.18%1.09B | 8.50%1.06B | --1.02B |
Total equity | 9.83%1.22B | 9.83%1.22B | 10.85%1.2B | 10.23%1.16B | 10.10%1.13B | --1.11B | --1.11B | 9.18%1.09B | 8.50%1.06B | --1.02B |
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