(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | (Q1)Apr 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 4.94%105.05M | 4.94%105.05M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -14.73%100.11M | -17.40%84.58M | -24.93%100.49M | --98.81M |
-Cash and cash equivalents | 4.94%105.05M | 4.94%105.05M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -14.73%100.11M | -17.40%84.58M | -24.93%100.49M | --98.81M |
Receivables | 5.97%147.52M | 5.97%147.52M | 1.89%148.39M | 13.06%147.98M | 14.73%143.14M | 18.36%139.21M | 18.36%139.21M | 22.04%145.63M | 36.47%130.89M | --124.76M |
-Accounts receivable | 1.24%139.41M | 1.24%139.41M | -1.07%143.09M | 11.58%144.84M | 14.31%141.47M | 19.10%137.7M | 19.10%137.7M | 29.04%144.63M | 44.11%129.81M | --123.76M |
-Taxes receivable | 437.47%8.11M | 437.47%8.11M | 433.10%5.3M | 190.84%3.14M | 66.90%1.67M | -24.49%1.51M | -24.49%1.51M | -86.29%994K | -81.45%1.08M | --1M |
Inventory | -11.09%149.37M | -11.09%149.37M | -5.53%153.81M | 5.86%162.9M | 19.76%166.67M | 33.69%168M | 33.69%168M | 36.33%162.81M | 62.03%153.89M | --139.17M |
Other current assets | 1.12%13.36M | 1.12%13.36M | -10.56%13.17M | -14.00%12.13M | -2.72%12.31M | 0.39%13.21M | 0.39%13.21M | 21.03%14.72M | 28.05%14.1M | --12.65M |
Total current assets | -1.24%415.3M | -1.24%415.3M | -4.03%391.32M | 3.75%414.34M | 7.84%404.79M | 12.49%420.52M | 12.49%420.52M | 15.40%407.74M | 18.95%399.37M | --375.38M |
Non current assets | ||||||||||
Net PPE | 0.85%147.75M | 0.85%147.75M | 3.83%143.85M | 10.17%147.08M | 7.02%145.93M | 7.90%146.5M | 7.90%146.5M | 6.79%138.55M | 17.55%133.5M | --136.36M |
-Gross PPE | 4.70%250.81M | 4.70%250.81M | 3.83%143.85M | 10.17%147.08M | 7.02%145.93M | 6.03%239.56M | 6.03%239.56M | 6.79%138.55M | 17.55%133.5M | --136.36M |
-Accumulated depreciation | -10.75%-103.06M | -10.75%-103.06M | ---- | ---- | ---- | -3.21%-93.05M | -3.21%-93.05M | ---- | ---- | ---- |
Goodwill and other intangible assets | -3.84%629.53M | -3.84%629.53M | -2.39%628.74M | -2.36%644.37M | -4.81%651.35M | -6.54%654.66M | -6.54%654.66M | -11.02%644.17M | 58.59%659.91M | --684.25M |
-Goodwill | 1.17%484.51M | 1.17%484.51M | 2.71%477.64M | 3.64%483.41M | 1.41%482.52M | -0.13%478.9M | -0.13%478.9M | -5.66%465.05M | 65.01%466.41M | --475.8M |
-Other intangible assets | -17.49%145.02M | -17.49%145.02M | -15.64%151.1M | -16.82%160.96M | -19.01%168.83M | -20.46%175.77M | -20.46%175.77M | -22.47%179.11M | 45.00%193.5M | --208.46M |
Non current deferred assets | 84.36%27.86M | 84.36%27.86M | 114.20%24.71M | 187.51%21.22M | 304.65%18.2M | 23.82%15.11M | 23.82%15.11M | 2,707.30%11.54M | -25.77%7.38M | --4.5M |
Other non current assets | 27.25%5.62M | 27.25%5.62M | 1.98%5.65M | 0.53%5.72M | -2.34%5.54M | -20.98%4.41M | -20.98%4.41M | 97.33%5.54M | 120.72%5.69M | --5.68M |
Total non current assets | -1.21%810.76M | -1.21%810.76M | 0.39%802.96M | 1.48%818.38M | -1.18%821.02M | -3.91%820.69M | -3.91%820.69M | -6.67%799.8M | 48.74%806.48M | --830.79M |
Total assets | -1.22%1.23B | -1.22%1.23B | -1.10%1.19B | 2.23%1.23B | 1.63%1.23B | 1.09%1.24B | 1.09%1.24B | -0.22%1.21B | 37.35%1.21B | --1.21B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -26.91%64.96M | -26.91%64.96M | -18.53%71.21M | -15.36%71.25M | 0.94%80.49M | 21.71%88.89M | 21.71%88.89M | 23.64%87.4M | 43.14%84.18M | --79.74M |
-accounts payable | -23.97%57.2M | -23.97%57.2M | -19.60%63.98M | -16.42%64.65M | -8.37%66.01M | 9.80%75.23M | 9.80%75.23M | 22.40%79.58M | 43.10%77.35M | --72.04M |
-Total tax payable | -43.14%7.77M | -43.14%7.77M | -7.66%7.22M | -3.41%6.59M | 87.99%14.48M | 202.61%13.66M | 202.61%13.66M | 37.86%7.82M | 43.62%6.83M | --7.7M |
Current accrued expenses | 3.22%5.29M | 3.22%5.29M | 13.34%5.5M | -89.88%5.25M | -89.19%5.41M | -90.20%5.13M | -90.20%5.13M | -91.91%4.85M | 215.78%51.91M | --50.07M |
Current debt and capital lease obligation | 4.63%13.88M | 4.63%13.88M | 6.59%13.52M | 4.78%13.49M | 1.49%13.25M | 1.77%13.26M | 1.77%13.26M | -5.17%12.68M | 4.30%12.87M | --13.05M |
-Current debt | 3.50%4.97M | 3.50%4.97M | 8.47%4.74M | 4.87%4.91M | -1.43%4.9M | -5.83%4.8M | -5.83%4.8M | -16.15%4.37M | -12.23%4.68M | --4.98M |
-Current capital lease obligation | 5.27%8.91M | 5.27%8.91M | 5.61%8.78M | 4.72%8.58M | 3.29%8.34M | 6.66%8.46M | 6.66%8.46M | 1.82%8.31M | 16.87%8.2M | --8.08M |
Current deferred liabilities | -31.68%5.55M | -31.68%5.55M | -1.78%6.58M | -16.95%6.37M | -4.40%6.94M | 16.20%8.13M | 16.20%8.13M | -27.15%6.7M | 43.92%7.67M | --7.25M |
Other current liabilities | 23.27%16.79M | 23.27%16.79M | 5.45%14.9M | -6.40%14.22M | 2.37%14.2M | -1.70%13.62M | -1.70%13.62M | -0.37%14.13M | 15.19%15.2M | --13.87M |
Current liabilities | -15.41%139.18M | -15.41%139.18M | -12.44%138.39M | -31.46%135.98M | -22.20%142.35M | -10.56%164.52M | -10.56%164.52M | -15.92%158.06M | 56.77%198.4M | --182.98M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -17.94%390.68M | -17.94%390.68M | -19.33%390.57M | -0.36%448.61M | 0.22%462.59M | -0.88%476.12M | -0.88%476.12M | -0.81%484.18M | 100.36%450.26M | --461.56M |
-Long term debt | -18.87%349.4M | -18.87%349.4M | -20.66%347.88M | 0.23%403.59M | 1.46%418.54M | 0.30%430.66M | 0.30%430.66M | -0.77%438.45M | 115.49%402.68M | --412.52M |
-Long term capital lease obligation | -9.20%41.28M | -9.20%41.28M | -6.64%42.69M | -5.36%45.03M | -10.17%44.05M | -10.88%45.46M | -10.88%45.46M | -1.25%45.73M | 25.67%47.58M | --49.04M |
Non current deferred liabilities | -5.17%16.31M | -5.17%16.31M | -12.59%14.44M | -8.55%16.18M | -14.41%16.98M | -49.04%17.19M | -49.04%17.19M | -24.69%16.52M | -20.86%17.69M | --19.84M |
Non current accrued expenses | 3.32%311K | 3.32%311K | 8.03%296K | -74.05%307K | -75.62%307K | -91.15%301K | -91.15%301K | -92.40%274K | -67.95%1.18M | --1.26M |
Other non current liabilities | 49.03%1.69M | 49.03%1.69M | -30.95%792K | 15.70%958K | 18.52%1.06M | 22.11%1.13M | 22.11%1.13M | -51.23%1.15M | -65.47%828K | --891K |
Total non current liabilities | -17.17%413.42M | -17.17%413.42M | -18.97%411.03M | -0.96%470.71M | -0.62%485.45M | -4.51%499.1M | -4.51%499.1M | -2.85%507.27M | 83.98%475.27M | --488.5M |
Total liabilities | -16.73%552.6M | -16.73%552.6M | -17.42%549.42M | -9.94%606.69M | -6.50%627.8M | -6.08%663.63M | -6.08%663.63M | -6.31%665.33M | 75.03%673.67M | --671.47M |
Shareholders'equity | ||||||||||
Share capital | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | --423.86M |
-common stock | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | --423.86M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 55.81%203.46M | 55.81%203.46M | 65.58%190.95M | 82.83%169.73M | 97.54%148.85M | 130.99%130.58M | 130.99%130.58M | 169.58%115.32M | 218.18%92.83M | --75.35M |
Paid-in capital | 27.24%70.18M | 27.24%70.18M | 21.96%63.36M | 24.58%57.49M | -1.49%52.02M | 2.58%55.16M | 2.58%55.16M | 7.14%51.95M | -11.67%46.15M | --52.81M |
Gains losses not affecting retained earnings | 24.90%-24.04M | 24.90%-24.04M | 31.91%-33.31M | 18.34%-25.04M | -54.16%-26.71M | -148.79%-32.01M | -148.79%-32.01M | -225.94%-48.93M | -151.13%-30.67M | ---17.33M |
Total stockholders'equity | 16.60%673.46M | 16.60%673.46M | 18.93%644.86M | 17.64%626.03M | 11.84%598.02M | 10.80%577.59M | 10.80%577.59M | 8.42%542.2M | 7.93%532.17M | --534.69M |
Total equity | 16.60%673.46M | 16.60%673.46M | 18.93%644.86M | 17.64%626.03M | 11.84%598.02M | 10.80%577.59M | 10.80%577.59M | 8.42%542.2M | 7.93%532.17M | --534.69M |
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