(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 24, 2023 | (Q2)Jun 25, 2023 | (Q1)Mar 26, 2023 | (FY)Dec 25, 2022 | (Q4)Dec 25, 2022 | (Q3)Sep 25, 2022 | (Q2)Jun 26, 2022 | (Q1)Mar 27, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -22.43%257.23M | -22.43%257.23M | -27.90%274.74M | -31.12%280.33M | -32.00%296.83M | -29.74%331.61M | -29.74%331.61M | 178.06%381.04M | --406.98M | --436.52M |
-Cash and cash equivalents | -22.43%257.23M | -22.43%257.23M | -27.90%274.74M | -31.12%280.33M | -32.00%296.83M | -29.74%331.61M | -29.74%331.61M | 178.06%381.04M | --406.98M | --436.52M |
Receivables | 7.95%3.5M | 7.95%3.5M | -49.86%9.89M | -60.88%7.82M | -76.70%5.06M | -83.23%3.24M | -83.23%3.24M | 4.91%19.73M | --19.98M | --21.73M |
-Accounts receivable | 7.95%3.5M | 7.95%3.5M | 116.01%9.89M | 122.49%7.82M | 32.18%5.06M | 22.69%3.24M | 22.69%3.24M | 86.90%4.58M | --3.51M | --3.83M |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -7.37%15.15M | --16.47M | --17.9M |
Inventory | 49.60%2.07M | 49.60%2.07M | 178.54%3.35M | 182.32%3.15M | 34.31%1.28M | 53.16%1.38M | 53.16%1.38M | 44.30%1.2M | --1.11M | --956K |
Prepaid assets | -29.33%5.77M | -29.33%5.77M | -40.77%5.98M | -33.97%7.61M | -33.64%7.54M | -40.70%8.16M | -40.70%8.16M | 92.46%10.09M | --11.53M | --11.36M |
Other current assets | 331.77%7.54M | 331.77%7.54M | 226.28%4.71M | 85.40%7.58M | 290.36%8.14M | 156.91%1.75M | 156.91%1.75M | -74.47%1.44M | --4.09M | --2.08M |
Total current assets | -20.23%276.11M | -20.23%276.11M | -27.77%298.66M | -30.92%306.49M | -32.54%318.85M | -31.68%346.15M | -31.68%346.15M | 146.78%413.49M | --443.69M | --472.65M |
Non current assets | ||||||||||
Net PPE | 4.41%510.89M | 4.41%510.89M | 144.95%510.15M | 142.83%508.69M | 164.45%504.06M | 170.84%489.32M | 170.84%489.32M | 26.64%208.27M | --209.49M | --190.61M |
-Gross PPE | 10.49%696.94M | 10.49%696.94M | 100.32%684.02M | 101.25%670.28M | 114.44%653.81M | 120.31%630.76M | 120.31%630.76M | 30.06%341.46M | --333.06M | --304.89M |
-Accumulated depreciation | -31.53%-186.05M | -31.53%-186.05M | -30.54%-173.87M | -30.76%-161.6M | -31.04%-149.76M | -33.88%-141.44M | -33.88%-141.44M | -35.80%-133.19M | ---123.58M | ---114.29M |
Goodwill and other intangible assets | -4.74%63.38M | -4.74%63.38M | -3.18%64.52M | -2.92%65.37M | -2.65%66.05M | -3.35%66.53M | -3.35%66.53M | -1.81%66.64M | --67.33M | --67.85M |
-Goodwill | 0.00%35.97M | 0.00%35.97M | 0.00%35.97M | 0.00%35.97M | 0.00%35.97M | 0.00%35.97M | 0.00%35.97M | 0.00%35.97M | --35.97M | --35.97M |
-Other intangible assets | -10.32%27.41M | -10.32%27.41M | -6.92%28.55M | -6.27%29.4M | -5.63%30.08M | -7.02%30.56M | -7.02%30.56M | -3.84%30.67M | --31.36M | --31.88M |
Non current prepaid assets | -7.98%1.41M | -7.98%1.41M | -3.36%1.56M | 1.93%1.64M | -4.22%1.52M | -13.67%1.53M | -13.67%1.53M | -9.66%1.61M | --1.61M | --1.59M |
Other non current assets | -11.85%4.77M | -11.85%4.77M | -51.40%4.97M | -3.01%5.2M | 5.74%5.33M | 14.64%5.41M | 14.64%5.41M | 135.45%10.22M | --5.36M | --5.04M |
Total non current assets | 3.14%580.45M | 3.14%580.45M | 102.69%581.19M | 104.70%580.89M | 117.66%576.96M | 119.84%562.79M | 119.84%562.79M | 20.26%286.74M | --283.78M | --265.08M |
Total assets | -5.76%856.56M | -5.76%856.56M | 25.65%879.86M | 21.98%887.38M | 21.43%895.81M | 19.18%908.94M | 19.18%908.94M | 72.47%700.23M | --727.47M | --737.73M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 38.99%20.82M | 38.99%20.82M | 46.19%16.9M | 0.03%17.93M | -6.81%16.4M | 4.65%14.98M | 4.65%14.98M | -29.16%11.56M | --17.92M | --17.6M |
-accounts payable | 41.97%17.38M | 41.97%17.38M | 56.64%13.61M | 2.12%14.66M | -5.06%13.12M | 9.33%12.24M | 9.33%12.24M | -33.07%8.69M | --14.35M | --13.82M |
-Total tax payable | 25.66%3.44M | 25.66%3.44M | 14.61%3.29M | -8.38%3.27M | -13.24%3.28M | -12.17%2.74M | -12.17%2.74M | -14.00%2.87M | --3.57M | --3.78M |
Current accrued expenses | 20.77%29.21M | 20.77%29.21M | 29.17%30.21M | 25.93%27.17M | 15.71%24.85M | 6.22%24.19M | 6.22%24.19M | -16.17%23.38M | --21.57M | --21.48M |
Current debt and capital lease obligation | 6.02%31.43M | 6.02%31.43M | --30.61M | --29.61M | --28.81M | --29.64M | --29.64M | ---- | ---- | ---- |
-Current capital lease obligation | 6.02%31.43M | 6.02%31.43M | --30.61M | --29.61M | --28.81M | --29.64M | --29.64M | ---- | ---- | ---- |
Current deferred liabilities | 10.23%4.13M | 10.23%4.13M | -68.25%3.33M | -69.32%3.39M | -69.14%3.2M | -64.16%3.74M | -64.16%3.74M | 7.50%10.49M | --11.04M | --10.36M |
Other current liabilities | --6M | --6M | ---- | ---- | ---- | ---- | ---- | --2.18M | ---- | ---- |
Current liabilities | 26.23%91.58M | 26.23%91.58M | 70.23%81.05M | 54.53%78.08M | 48.19%73.26M | 52.64%72.55M | 52.64%72.55M | -11.79%47.61M | --50.53M | --49.44M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.13%271.44M | 0.13%271.44M | --271.98M | --273.38M | --274.61M | --271.1M | --271.1M | ---- | ---- | ---- |
-Long term capital lease obligation | 0.13%271.44M | 0.13%271.44M | --271.98M | --273.38M | --274.61M | --271.1M | --271.1M | ---- | ---- | ---- |
Non current deferred liabilities | 25.39%1.77M | 25.39%1.77M | -95.25%2.37M | -95.50%2.05M | -95.73%1.73M | -96.33%1.41M | -96.33%1.41M | 29.94%49.89M | --45.59M | --40.61M |
Non current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Preferred securities outside stock equity | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non current liabilities | -59.52%9.17M | -59.52%9.17M | 25.05%24.12M | 17.61%22.54M | 14.00%23.65M | 7.97%22.65M | 7.97%22.65M | 17.33%19.29M | --19.17M | --20.74M |
Total non current liabilities | -4.33%282.38M | -4.33%282.38M | 331.42%298.47M | 360.12%297.97M | 388.92%299.99M | 376.03%295.16M | 376.03%295.16M | -89.81%69.18M | --64.76M | --61.36M |
Total liabilities | 1.70%373.96M | 1.70%373.96M | 224.95%379.52M | 226.18%376.05M | 236.89%373.25M | 235.71%367.71M | 235.71%367.71M | -84.07%116.8M | --115.29M | --110.79M |
Shareholders'equity | ||||||||||
Share capital | 1.80%113K | 1.80%113K | 0.90%112K | 1.82%112K | 0.91%111K | 1.83%111K | 1.83%111K | 362.50%111K | --110K | --110K |
-common stock | 1.80%113K | 1.80%113K | 0.90%112K | 1.82%112K | 0.91%111K | 1.83%111K | 1.83%111K | 362.50%111K | --110K | --110K |
Retained earnings | -16.88%-784.99M | -16.88%-784.99M | -23.62%-757.57M | -29.55%-732.52M | -34.23%-705.26M | -41.03%-671.6M | -41.03%-671.6M | -49.46%-612.85M | ---565.45M | ---525.42M |
Paid-in capital | 4.51%1.27B | 4.51%1.27B | 5.15%1.26B | 5.62%1.24B | 6.55%1.23B | 7.39%1.21B | 7.39%1.21B | 1,344.76%1.2B | --1.18B | --1.15B |
Total stockholders'equity | -10.83%482.6M | -10.83%482.6M | -14.24%500.33M | -16.48%511.32M | -16.65%522.56M | -17.13%541.23M | -17.13%541.23M | 278.30%583.44M | --612.18M | --626.93M |
Total equity | -10.83%482.6M | -10.83%482.6M | -14.24%500.33M | -16.48%511.32M | -16.65%522.56M | -17.13%541.23M | -17.13%541.23M | 278.30%583.44M | --612.18M | --626.93M |
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