(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 | (FY)Jan 2, 2022 | (Q4)Jan 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -2.54%268.1M | 214.76%435.46M | 57.83%278.85M | 82.20%303.44M | 82.20%303.44M | 57.25%275.09M | -48.16%138.35M | 34.44%176.68M | --166.54M | --166.54M |
-Cash and cash equivalents | 4.53%208.1M | 171.39%375.46M | 57.83%278.85M | 36.57%227.44M | 36.57%227.44M | 13.80%199.09M | -48.16%138.35M | 34.44%176.68M | --166.54M | --166.54M |
-Short-term investments | -21.05%60M | --60M | --0 | --76M | --76M | --76M | ---- | ---- | --0 | --0 |
Receivables | -16.90%91.33M | 84.31%106.28M | 130.22%119.98M | 42.59%114.46M | 42.59%114.46M | 85.13%109.91M | 20.76%57.66M | -13.83%52.11M | --80.27M | --80.27M |
-Accounts receivable | 56.17%91.33M | 7.05%61.73M | 38.55%72.21M | 36.68%54.3M | 36.68%54.3M | -1.50%58.48M | 20.76%57.66M | -13.83%52.11M | --39.73M | --39.73M |
-Taxes receivable | ---- | --10.58M | --10.42M | -29.97%11.14M | -29.97%11.14M | --15.21M | ---- | ---- | --15.91M | --15.91M |
-Related party accounts receivable | ---- | --12.66M | --12.96M | 5.18%14.7M | 5.18%14.7M | ---- | ---- | ---- | --13.98M | --13.98M |
-Other receivables | ---- | --21.31M | --24.39M | 221.98%34.32M | 221.98%34.32M | --36.22M | ---- | ---- | --10.66M | --10.66M |
Inventory | 28.35%386.14M | 23.69%349.34M | 20.42%316.44M | 42.48%303.23M | 42.48%303.23M | 36.49%300.85M | 33.45%282.44M | 31.99%262.77M | --212.82M | --212.82M |
Prepaid assets | -95.34%1.41M | 124.26%34.64M | -10.69%35.11M | -59.85%26.37M | -59.85%26.37M | -41.65%30.16M | -69.71%15.45M | -17.03%39.31M | --65.67M | --65.67M |
Restricted cash | --0 | 2,087.14%21.43M | 2,368.92%25.9M | 1,321.24%38.94M | 1,321.24%38.94M | --36.88M | -26.81%980K | -22.35%1.05M | --2.74M | --2.74M |
Current deferred assets | ---- | --1.65M | --1.57M | --1.65M | --1.65M | --1.01M | ---- | ---- | --0 | --0 |
Other current assets | 12,856.94%92.38M | -99.13%970K | -98.27%1.25M | -50.65%764K | -50.65%764K | -98.72%713K | 112.75%112.03M | 61.60%72.08M | --1.55M | --1.55M |
Total current assets | 9.15%839.36M | 57.23%954.23M | 29.30%780.96M | 48.38%791.05M | 48.38%791.05M | 36.77%768.99M | -3.86%606.91M | 24.71%604.01M | --533.12M | --533.12M |
Non current assets | ||||||||||
Net PPE | -5.20%382.81M | -6.20%387.17M | -4.65%391.63M | -0.92%398.31M | -0.92%398.31M | 13.77%403.82M | 39.84%412.75M | 48.19%410.72M | --402.03M | --402.03M |
-Gross PPE | -37.50%382.81M | 53.45%633.38M | 51.84%623.61M | 5.90%616.39M | 5.90%616.39M | 72.55%612.46M | 39.84%412.75M | 48.19%410.72M | --582.05M | --582.05M |
-Accumulated depreciation | ---- | ---246.2M | ---231.99M | -21.14%-218.07M | -21.14%-218.07M | ---208.64M | ---- | ---- | ---180.02M | ---180.02M |
Goodwill and other intangible assets | 11.74%276K | 8.30%313K | 2.72%340K | -30.71%291K | -30.71%291K | -27.78%247K | -11.35%289K | -15.35%331K | --420K | --420K |
-Other intangible assets | ---- | ---- | ---- | -30.71%291K | -30.71%291K | -27.78%247K | -11.35%289K | -15.35%331K | --420K | --420K |
Investments and advances | ---- | --6.4M | --6.41M | -53.64%7.06M | -53.64%7.06M | --5.21M | ---- | ---- | --15.23M | --15.23M |
Related parties assets | ---- | --12.66M | --12.96M | 5.18%14.7M | 5.18%14.7M | ---- | ---- | ---- | --13.98M | --13.98M |
Non current deferred assets | 16.56%10.24M | 105.84%10.23M | 97.11%10.04M | 99.65%10.35M | 99.65%10.35M | --8.78M | --4.97M | --5.09M | --5.18M | --5.18M |
Non current prepaid assets | ---- | 6,094.03%87.15M | 4,837.88%69.48M | -37.05%42.55M | -37.05%42.55M | 491.71%58.67M | -93.89%1.41M | -96.11%1.41M | --67.6M | --67.6M |
Other non current assets | 531.03%68.06M | -83.88%8.83M | -88.90%8.69M | -67.22%10.81M | -67.22%10.81M | -92.55%10.79M | -54.19%54.74M | -39.66%78.26M | --32.97M | --32.97M |
Total non current assets | -5.36%461.39M | 5.47%500.09M | -1.86%486.58M | -10.33%469.37M | -10.33%469.37M | -4.41%487.52M | 8.26%474.15M | 11.83%495.8M | --523.42M | --523.42M |
Total assets | 3.52%1.3B | 34.53%1.45B | 15.25%1.27B | 19.30%1.26B | 19.30%1.26B | 17.18%1.26B | 1.10%1.08B | 18.56%1.1B | --1.06B | --1.06B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -42.84%180.93M | -8.74%244.2M | -4.27%248.89M | -3.49%278.8M | -3.49%278.8M | 24.32%316.53M | 57.74%267.6M | 55.39%259.99M | --288.89M | --288.89M |
-accounts payable | -38.31%180.93M | -20.81%211.91M | -17.55%214.35M | -8.36%247.87M | -8.36%247.87M | 15.19%293.28M | 57.74%267.6M | 55.39%259.99M | --270.48M | --270.48M |
-Total tax payable | ---- | --23.78M | --21.36M | 144.83%21.99M | 144.83%21.99M | --17.04M | ---- | ---- | --8.98M | --8.98M |
-Other payable | ---- | --8.51M | --13.18M | -5.23%8.94M | -5.23%8.94M | --6.21M | ---- | ---- | --9.43M | --9.43M |
Current accrued expenses | 280.11%101.75M | -73.49%28.06M | -69.48%27.92M | 135.81%57.99M | 135.81%57.99M | -65.07%26.77M | 37.80%105.86M | 38.72%91.45M | --24.59M | --24.59M |
Current provisions | ---- | --13.83M | --14.34M | 18.94%15.03M | 18.94%15.03M | --13.8M | ---- | ---- | --12.63M | --12.63M |
Current debt and capital lease obligation | -45.55%29.38M | -22.39%40.84M | 8.91%55.27M | 93.87%53.94M | 93.87%53.94M | 130.83%53.96M | 89.80%52.62M | 34.00%50.75M | --27.82M | --27.82M |
-Current debt | -53.76%23.43M | -28.70%35.51M | 5.07%50.44M | 99.27%50.53M | 99.27%50.53M | 144.21%50.68M | 94.26%49.81M | 34.90%48.01M | --25.36M | --25.36M |
-Current capital lease obligation | 81.00%5.95M | 89.24%5.33M | 76.26%4.83M | 38.31%3.41M | 38.31%3.41M | 25.10%3.29M | 35.04%2.82M | 19.95%2.74M | --2.47M | --2.47M |
Current deferred liabilities | 54.05%204.49M | 49.96%177.92M | 333.39%220.08M | 216.09%139.27M | 216.09%139.27M | 323.82%132.75M | 191.07%118.65M | 70.22%50.78M | --44.06M | --44.06M |
Other current liabilities | ---- | --5.02M | --4.94M | 24.63%5.32M | 24.63%5.32M | --918K | ---- | ---- | --4.27M | --4.27M |
Current liabilities | -9.23%516.55M | -1.18%538.32M | 32.91%602.06M | 36.86%576.23M | 36.86%576.23M | 47.46%569.09M | 72.95%544.73M | 50.51%452.98M | --421.04M | --421.04M |
Non current liabilities | ||||||||||
Long term provisions | ---- | --41.81M | --42.6M | -11.73%40.89M | -11.73%40.89M | --41.98M | ---- | ---- | --46.33M | --46.33M |
Long term debt and capital lease obligation | 3.05%405.75M | 98.36%405.31M | 98.28%401.69M | 148.27%395.86M | 148.27%395.86M | 150.61%393.76M | 35.48%204.33M | 35.17%202.59M | --159.45M | --159.45M |
-Long term debt | 1.70%385.1M | 100.34%383.46M | 102.29%381.86M | 160.48%380.26M | 160.48%380.26M | 164.18%378.68M | 35.94%191.41M | 36.44%188.77M | --145.99M | --145.99M |
-Long term capital lease obligation | 36.90%20.65M | 69.12%21.85M | 43.54%19.83M | 15.89%15.6M | 15.89%15.6M | 9.43%15.08M | 28.93%12.92M | 19.96%13.82M | --13.46M | --13.46M |
Non current deferred liabilities | 31.52%139.69M | 65.82%170.56M | -6.94%123.04M | 193.61%176.59M | 193.61%176.59M | 202.44%106.21M | 182.41%102.86M | 2,642.46%132.21M | --60.14M | --60.14M |
Employee benefits | ---- | --1.78M | --1.75M | -30.29%1.63M | -30.29%1.63M | --2.34M | ---- | ---- | --2.34M | --2.34M |
Other non current liabilities | 2,314.17%63.2M | -92.79%4.37M | -94.23%3.34M | 321.61%2.3M | 321.61%2.3M | -96.05%2.62M | -19.08%60.64M | -20.25%57.82M | --546K | --546K |
Total non current liabilities | 9.28%608.64M | 74.78%642.9M | 50.61%591.32M | 126.67%636.12M | 126.67%636.12M | 115.47%556.95M | 40.30%367.83M | 72.81%392.62M | --280.63M | --280.63M |
Total liabilities | -0.08%1.13B | 29.44%1.18B | 41.13%1.19B | 72.78%1.21B | 72.78%1.21B | 74.74%1.13B | 58.12%912.55M | 60.10%845.6M | --701.67M | --701.67M |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -37.16%-609.76M | -25.42%-501.5M | -60.28%-499.99M | -97.85%-520.26M | -97.85%-520.26M | -134.44%-444.56M | -221.79%-399.87M | -560.14%-311.95M | ---262.96M | ---262.96M |
Paid-in capital | 36.78%795.22M | 36.95%789.31M | 2.67%588.84M | -6.32%584.81M | -6.32%584.81M | -6.61%581.4M | -7.19%576.36M | 27.31%573.54M | --624.26M | --624.26M |
Gains losses not affecting retained earnings | -30.13%-15.61M | -53.31%-20.55M | -61.94%-20.48M | -86.66%-22.11M | -86.66%-22.11M | -11.51%-12M | -22.47%-13.4M | -20.79%-12.65M | ---11.84M | ---11.84M |
Total stockholders'equity | 36.05%169.85M | 63.88%267.27M | -72.54%68.37M | -87.86%42.44M | -87.86%42.44M | -70.43%124.84M | -66.43%163.09M | -36.62%248.94M | --349.46M | --349.46M |
Noncontrolling interests | 1.28%5.71M | 7.43%5.83M | 9.68%5.78M | 3.95%5.63M | 3.95%5.63M | -0.76%5.64M | -14.31%5.43M | -21.84%5.27M | --5.42M | --5.42M |
Total equity | 34.55%175.56M | 62.06%273.09M | -70.83%74.15M | -86.45%48.07M | -86.45%48.07M | -69.50%130.48M | -65.76%168.51M | -36.37%254.21M | --354.88M | --354.88M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data