(FY)Dec 31, 2023 | (Q4)Dec 31, 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 | 95.09%636M | 95.09%636M | 46.03%368M | 51.79%381M | 19.67%292M | -57.94%326M | -57.94%326M | -63.27%252M | -56.65%251M | --244M |
-Cash and cash equivalents | 95.09%636M | 95.09%636M | 46.03%368M | 51.79%381M | 19.67%292M | -57.94%326M | -57.94%326M | -63.27%252M | -56.65%251M | --244M |
Receivables | -2.89%973M | -2.89%973M | -5.27%988M | -2.80%1.04B | -2.28%985M | 14.38%1B | 14.38%1B | 11.91%1.04B | 19.89%1.07B | --1.01B |
-Accounts receivable | -2.89%973M | -2.89%973M | -5.27%988M | -2.80%1.04B | -2.28%985M | 14.38%1B | 14.38%1B | 11.91%1.04B | 19.89%1.07B | --1.01B |
Inventory | -3.49%941M | -3.49%941M | 1.36%970M | 3.09%1B | 9.33%1.01B | 31.76%975M | 31.76%975M | 34.79%957M | 41.96%971M | --922M |
Other current assets | -3.02%193M | -3.02%193M | 45.96%289M | 5.91%197M | 27.27%210M | 32.67%199M | 32.67%199M | 10.61%198M | -6.06%186M | --165M |
Total current assets | 9.63%2.74B | 9.63%2.74B | 6.73%2.62B | 5.68%2.62B | 6.67%2.5B | -1.53%2.5B | -1.53%2.5B | -2.27%2.45B | 5.31%2.48B | --2.34B |
Non current assets | ||||||||||
Net PPE | 6.56%390M | 6.56%390M | 8.26%380M | 6.89%388M | 8.29%379M | 27.53%366M | 27.53%366M | 21.03%351M | 19.41%363M | --350M |
-Gross PPE | 2.79%1.07B | 2.79%1.07B | ---- | ---- | ---- | 11.36%1.04B | 11.36%1.04B | --988M | ---- | ---- |
-Accumulated depreciation | -0.74%-678M | -0.74%-678M | ---- | ---- | ---- | -4.18%-673M | -4.18%-673M | ---637M | ---- | ---- |
Goodwill and other intangible assets | -1.03%3.17B | -1.03%3.17B | 0.16%3.14B | 1.46%3.2B | 2.62%3.21B | 15.03%3.2B | 15.03%3.2B | 17.48%3.14B | 17.75%3.16B | --3.13B |
-Goodwill | -0.70%2.71B | -0.70%2.71B | 0.34%2.69B | 1.56%2.74B | -12.45%2.74B | 2.37%2.72B | 2.37%2.72B | 0.26%2.68B | 0.48%2.7B | --3.13B |
-Other intangible assets | -2.95%461M | -2.95%461M | -0.87%456M | 0.86%467M | --471M | 295.83%475M | 295.83%475M | --460M | --463M | ---- |
Other non current assets | 8.13%346M | 8.13%346M | -0.62%321M | 2.55%322M | -26.22%318M | 31.15%320M | 31.15%320M | -11.75%323M | -15.14%314M | --431M |
Total non current assets | 0.44%3.9B | 0.44%3.9B | 0.84%3.84B | 2.06%3.91B | -0.05%3.9B | 17.30%3.89B | 17.30%3.89B | 14.58%3.81B | 14.27%3.84B | --3.91B |
Total assets | 4.04%6.65B | 4.04%6.65B | 3.15%6.46B | 3.48%6.54B | 2.47%6.4B | 9.12%6.39B | 9.12%6.39B | 7.34%6.26B | 10.57%6.32B | --6.25B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 0.65%1.08B | 0.65%1.08B | -8.03%1.02B | -4.58%1.13B | -8.24%1.08B | -0.46%1.07B | -0.46%1.07B | 0.82%1.11B | 5.65%1.18B | --1.18B |
-accounts payable | 1.23%905M | 1.23%905M | -7.80%863M | -3.95%948M | -6.68%894M | 1.25%894M | 1.25%894M | 3.43%936M | 7.87%987M | --958M |
-Total tax payable | -10.53%34M | -10.53%34M | -48.48%17M | -28.85%37M | -41.77%46M | -29.63%38M | -29.63%38M | -40.00%33M | -14.75%52M | --79M |
-Other payable | 0.00%140M | 0.00%140M | 0.00%140M | 0.00%140M | 0.00%140M | 0.00%140M | 0.00%140M | 0.00%140M | 0.00%140M | --140M |
Current accrued expenses | -16.89%182M | -16.89%182M | -11.56%176M | -3.21%181M | -14.35%185M | 31.14%219M | 31.14%219M | 11.17%199M | 11.31%187M | --216M |
Current provisions | 6.12%104M | 6.12%104M | 9.52%92M | 6.49%82M | 13.64%75M | 4.26%98M | 4.26%98M | -39.13%84M | -41.67%77M | --66M |
Current debt and capital lease obligation | 4.08%51M | 4.08%51M | -2.04%48M | 4.17%50M | 316.67%50M | 16.67%49M | 16.67%49M | 390.00%49M | 380.00%48M | --12M |
-Current debt | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 20.00%12M | 20.00%12M | 20.00%12M | 20.00%12M | --12M |
-Current capital lease obligation | 5.41%39M | 5.41%39M | -2.70%36M | 5.56%38M | --38M | 15.63%37M | 15.63%37M | --37M | --36M | ---- |
Other current liabilities | ---1M | ---1M | --31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | -1.36%1.53B | -1.36%1.53B | -4.86%1.47B | -3.48%1.52B | -4.98%1.47B | 3.48%1.55B | 3.48%1.55B | 0.65%1.54B | 4.50%1.58B | --1.55B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.57%1.4B | -0.57%1.4B | -0.71%1.4B | -0.71%1.4B | -0.71%1.4B | 15.08%1.4B | 15.08%1.4B | 15.14%1.41B | 19.09%1.41B | --1.41B |
-Long term debt | -0.57%1.4B | -0.57%1.4B | -0.71%1.4B | -0.71%1.4B | -0.71%1.4B | 15.08%1.4B | 15.08%1.4B | 15.14%1.41B | 19.09%1.41B | --1.41B |
Other non current liabilities | 11.59%366M | 11.59%366M | 3.85%351M | 3.61%344M | 1.80%340M | 8.61%328M | 8.61%328M | 0.90%338M | 0.61%332M | --334M |
Total non current liabilities | 2.55%2.37B | 2.55%2.37B | 1.16%2.35B | -0.34%2.34B | -0.51%2.33B | 9.73%2.31B | 9.73%2.31B | 8.21%2.32B | 11.68%2.34B | --2.34B |
Total liabilities | 0.98%3.9B | 0.98%3.9B | -1.24%3.81B | -1.61%3.86B | -2.29%3.8B | 7.14%3.86B | 7.14%3.86B | 5.06%3.86B | 8.67%3.92B | --3.88B |
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 | 35.00%810M | 35.00%810M | 29.77%728M | 41.97%707M | 62.62%657M | 89.27%600M | 89.27%600M | 124.40%561M | 173.63%498M | --404M |
Paid-in capital | 2.30%2.23B | 2.30%2.23B | 2.64%2.22B | 2.65%2.2B | 2.62%2.19B | 2.59%2.18B | 2.59%2.18B | 2.42%2.16B | 2.34%2.15B | --2.14B |
Less: Treasury stock | 165.71%93M | 165.71%93M | 161.29%81M | 61.29%50M | 62.96%44M | 66.67%35M | 66.67%35M | 93.75%31M | 121.43%31M | --27M |
Gains losses not affecting retained earnings | 8.49%-194M | 8.49%-194M | 24.32%-221M | 16.36%-184M | -32.45%-200M | -28.48%-212M | -28.48%-212M | -56.15%-292M | -34.97%-220M | ---151M |
Total stockholders'equity | 8.70%2.75B | 8.70%2.75B | 10.21%2.65B | 11.82%2.68B | 10.29%2.6B | 12.30%2.53B | 12.30%2.53B | 11.21%2.4B | 13.84%2.39B | --2.36B |
Total equity | 8.70%2.75B | 8.70%2.75B | 10.21%2.65B | 11.82%2.68B | 10.29%2.6B | 12.30%2.53B | 12.30%2.53B | 11.21%2.4B | 13.84%2.39B | --2.36B |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data