(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 | -78.02%2.51M | -78.02%2.51M | 3.22%12.87M | -28.72%5.95M | -59.71%7.83M | -10.38%10.22M | -10.38%10.22M | -69.54%12.47M | -74.04%8.34M | --19.43M |
-Cash and cash equivalents | -78.02%2.51M | -78.02%2.51M | 3.22%12.87M | -28.72%5.95M | -59.71%7.83M | -10.38%10.22M | -10.38%10.22M | -69.54%12.47M | -74.04%8.34M | --19.43M |
Receivables | -5.39%6.05M | -5.39%6.05M | 13.74%6.31M | 0.98%6.57M | 39.40%10.96M | 24.84%7.99M | 24.84%7.99M | -13.21%5.55M | 35.82%6.51M | --7.86M |
-Accounts receivable | -37.30%3.54M | -37.30%3.54M | -38.00%3.44M | -52.18%3.11M | -7.98%7.23M | -30.82%3.91M | -30.82%3.91M | -13.21%5.55M | 35.82%6.51M | --7.86M |
-Taxes receivable | 235.56%2.51M | 235.56%2.51M | --2.87M | --3.46M | --3.72M | 445.19%4.08M | 445.19%4.08M | --0 | --0 | --0 |
Inventory | 36.80%35.47M | 36.80%35.47M | -16.04%41.49M | -4.82%46.23M | 23.21%51.83M | 66.55%43.19M | 66.55%43.19M | 66.78%49.42M | 87.63%48.58M | --42.07M |
Other current assets | 58.28%8.49M | 58.28%8.49M | -22.06%8.79M | -7.69%8.85M | -8.42%10.79M | 42.21%7.63M | 42.21%7.63M | 1,918.07%11.28M | 1,380.09%9.59M | --11.78M |
Total current assets | 6.98%52.52M | 6.98%52.52M | -11.75%69.46M | -7.41%67.6M | 0.32%81.4M | 40.59%69.02M | 40.59%69.02M | -3.53%78.71M | 10.93%73.02M | --81.14M |
Non current assets | ||||||||||
Net PPE | 959.36%34.23M | 959.36%34.23M | -0.92%35.3M | -1.57%35.25M | 2.74%35.75M | 1,042.22%36.91M | 1,042.22%36.91M | 1,193.46%35.62M | 1,161.54%35.82M | --34.8M |
-Gross PPE | 340.87%39.72M | 340.87%39.72M | 2.87%40.42M | 2.30%39.98M | -2.05%40.1M | 353.84%40.89M | 353.84%40.89M | 350.90%39.29M | 360.75%39.09M | --40.94M |
-Accumulated depreciation | 4.93%-5.49M | 4.93%-5.49M | -39.70%-5.12M | -44.65%-4.73M | 29.18%-4.35M | 31.03%-3.99M | 31.03%-3.99M | 38.50%-3.67M | 42.06%-3.27M | ---6.15M |
Goodwill and other intangible assets | 1.81%57.2M | 1.81%57.2M | 0.64%57.2M | 0.92%57.15M | 1.32%57.14M | 1.51%57.03M | 1.51%57.03M | 1.55%56.83M | 1.21%56.63M | --56.39M |
-Goodwill | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | --35.43M |
-Other intangible assets | 4.91%21.77M | 4.91%21.77M | 1.70%21.77M | 2.46%21.72M | 3.55%21.71M | 4.08%21.6M | 4.08%21.6M | 4.23%21.4M | 3.29%21.2M | --20.96M |
Other non current assets | 4.29%5.5M | 4.29%5.5M | -39.65%5.43M | -28.73%4.7M | -10.10%5.28M | -19.32%4.25M | -19.32%4.25M | 81.95%9M | 34.50%6.59M | --5.87M |
Total non current assets | 49.85%96.93M | 49.85%96.93M | -3.48%97.92M | -1.95%97.1M | 1.14%98.16M | 51.79%98.19M | 51.79%98.19M | 59.36%101.45M | 55.49%99.03M | --97.06M |
Total assets | 31.35%149.45M | 31.35%149.45M | -7.10%167.38M | -4.27%164.7M | 0.77%179.57M | 46.96%167.2M | 46.96%167.2M | 24.03%180.16M | 32.84%172.05M | --178.2M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 29.45%8.9M | 29.45%8.9M | -6.43%8.92M | -12.27%9.24M | -37.91%7.04M | -22.62%5.32M | -22.62%5.32M | -11.09%9.53M | -29.54%10.53M | --11.34M |
-accounts payable | 110.55%8.9M | 110.55%8.9M | 40.48%8.92M | 9.55%9.24M | -37.91%7.04M | 25.86%5.32M | 25.86%5.32M | -5.69%6.35M | -12.11%8.43M | --11.34M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -20.21%3.18M | -60.79%2.1M | ---- |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Current accrued expenses | 69.38%11.09M | 69.38%11.09M | -25.31%11.14M | -47.12%8.48M | -37.12%16.04M | 29.90%8.51M | 29.90%8.51M | 31.55%14.92M | 858.18%16.04M | --25.5M |
Current provisions | -19.29%7.85M | -19.29%7.85M | -16.64%15.69M | -15.73%12M | -12.09%17.59M | -6.83%9.07M | -6.83%9.07M | 2.63%18.83M | 4.77%14.24M | --20.01M |
Current debt and capital lease obligation | --13.65M | --13.65M | 37.82%5.42M | 36.30%5.05M | 35.61%4.78M | --4.46M | --4.46M | -96.20%3.93M | -63.38%3.71M | --3.52M |
-Current debt | --8M | --8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | --5.65M | --5.65M | 37.82%5.42M | 36.30%5.05M | 35.61%4.78M | --4.46M | --4.46M | --3.93M | --3.71M | --3.52M |
Current deferred liabilities | 81.52%13.14M | 81.52%13.14M | 43.77%12.67M | 52.51%12.36M | 52.63%11.13M | 49.56%10.83M | 49.56%10.83M | 35.69%8.81M | 42.47%8.1M | --7.29M |
Other current liabilities | -52.48%2.19M | -52.48%2.19M | -34.47%5.68M | -44.41%4.02M | -19.63%5.9M | -41.11%2.72M | -41.11%2.72M | 53.41%8.67M | 79.99%7.22M | --7.34M |
Current liabilities | 43.44%61.89M | 43.44%61.89M | -8.16%63.9M | -13.30%57.04M | -16.90%67.21M | 10.43%47.65M | 10.43%47.65M | -57.27%69.58M | 14.55%65.79M | --80.89M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 1.71%25.43M | 1.71%25.43M | -13.26%37.78M | -3.59%42.19M | 9.88%47.76M | 116.17%54.04M | 116.17%54.04M | --43.55M | -53.67%43.76M | --43.47M |
-Long term debt | ---- | ---- | -26.67%11M | 0.00%15M | 33.33%20M | 0.00%25M | 0.00%25M | --15M | -84.12%15M | --15M |
-Long term capital lease obligation | --25.43M | --25.43M | -6.21%26.78M | -5.46%27.19M | -2.48%27.76M | --29.04M | --29.04M | --28.55M | --28.76M | --28.47M |
Other non current liabilities | 6.41%1.18M | 6.41%1.18M | 696.67%956K | 917.72%804K | 1,178.13%818K | -43.77%623K | -43.77%623K | -94.91%120K | -96.40%79K | --64K |
Total non current liabilities | 1.91%26.61M | 1.91%26.61M | -11.31%38.74M | -1.93%42.99M | 11.60%48.58M | 109.38%54.67M | 109.38%54.67M | 1,752.95%43.67M | -54.64%43.84M | --43.53M |
Total liabilities | 27.78%88.49M | 27.78%88.49M | -9.37%102.64M | -8.75%100.03M | -6.93%115.79M | 47.73%102.31M | 47.73%102.31M | -31.44%113.25M | -28.85%109.62M | --124.42M |
Shareholders'equity | ||||||||||
Share capital | 7.89%41K | 7.89%41K | 2.56%40K | 2.56%40K | 2.56%40K | 2.63%39K | 2.63%39K | -99.97%39K | -99.97%39K | --39K |
-common stock | 7.89%41K | 7.89%41K | 2.56%40K | 2.56%40K | 2.56%40K | 2.63%39K | 2.63%39K | 116.67%39K | 116.67%39K | --39K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -8.79%-193.21M | -8.79%-193.21M | -10.29%-185.98M | -7.39%-182.09M | -2.24%-179.49M | 2.10%-173.87M | 2.10%-173.87M | 0.12%-168.63M | 1.81%-169.55M | ---175.55M |
Paid-in capital | 14.43%254.12M | 14.43%254.12M | 6.45%250.67M | 6.37%246.72M | 6.07%243.22M | 7.50%238.73M | 7.50%238.73M | 1,782.42%235.49M | 1,876.48%231.94M | --229.3M |
Total stockholders'equity | 36.90%60.95M | 36.90%60.95M | -3.24%64.74M | 3.60%64.67M | 18.58%63.78M | 45.75%64.89M | 45.75%64.89M | 435.60%66.91M | 354.16%62.43M | --53.78M |
Total equity | 36.90%60.95M | 36.90%60.95M | -3.24%64.74M | 3.60%64.67M | 18.58%63.78M | 45.75%64.89M | 45.75%64.89M | 435.60%66.91M | 354.16%62.43M | --53.78M |
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 | -- | -- | -- | -- |
No Data