(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 44.52%20M | 42.31%18.38M | 42.31%18.38M | 86.08%17.35M | 47.42%16.18M | 115.07%13.84M | 132.45%30.03M | 132.45%30.03M | 10.22%9.32M | --10.97M |
-Cash and cash equivalents | 44.52%20M | 42.31%18.38M | 42.31%18.38M | 86.08%17.35M | 47.42%16.18M | 115.07%13.84M | 132.45%30.03M | 132.45%30.03M | 10.22%9.32M | --10.97M |
Receivables | 23.39%82.9M | 138.75%95.8M | 138.75%95.8M | 63.36%81.35M | 52.40%77.19M | 38.69%67.19M | 56.60%62.84M | 56.60%62.84M | 41.92%49.8M | --50.65M |
-Accounts receivable | 62.73%57.9M | 186.51%65.96M | 186.51%65.96M | 82.31%43.49M | 121.36%52.91M | 65.55%35.58M | 21.82%28.05M | 21.82%28.05M | 16.38%23.86M | --23.9M |
-Taxes receivable | -51.48%82K | -76.91%172K | -76.91%172K | -83.60%122K | -85.62%107K | -77.28%169K | -77.32%169K | -77.32%169K | --744K | --744K |
-Other receivables | -30.00%24.92M | 81.34%29.67M | 81.34%29.67M | 49.76%37.73M | 9.87%28.57M | 35.86%35.61M | 111.66%34.63M | 111.66%34.63M | 72.71%25.2M | --26.01M |
-Recievables adjustments allowances | ---- | ---- | ---- | ---- | ---4.4M | ---4.17M | ---- | ---- | ---- | ---- |
Inventory | 8.30%15.56M | -12.34%15.34M | -12.34%15.34M | 36.58%16.65M | 35.04%16.02M | 9.56%14.37M | -23.45%13.4M | -23.45%13.4M | -60.56%12.19M | --11.87M |
Prepaid assets | -61.02%4.53M | 17.05%2.66M | 17.05%2.66M | 8.20%2.75M | -8.14%2.2M | 220.29%11.63M | 10.95%2.52M | 10.95%2.52M | 16.54%2.54M | --2.4M |
Current deferred assets | 88.96%1.56M | -7.98%1.45M | -7.98%1.45M | -60.73%1.41M | -79.67%748K | -70.41%824K | 32.81%2.1M | 32.81%2.1M | 115.58%3.58M | --3.68M |
Other current assets | --18.44M | --12.74M | --12.74M | --4.5M | --6.12M | ---- | --5.67M | --5.67M | ---- | ---- |
Total current assets | 32.58%142.99M | 96.75%146.38M | 96.75%146.38M | 60.15%124M | 48.88%118.46M | 44.94%107.85M | 56.66%116.55M | 56.66%116.55M | -1.15%77.43M | --79.57M |
Non current assets | ||||||||||
Net PPE | -10.33%157.37M | -11.64%159.46M | -11.64%159.46M | -9.73%165.93M | -9.42%169.66M | -6.33%175.5M | -0.23%180.06M | -0.23%180.06M | -0.18%183.8M | --187.3M |
-Gross PPE | 1.86%298.46M | 12.21%297.23M | 12.21%297.23M | 3.26%296.85M | 3.34%293.86M | 5.48%293M | 9.75%290.7M | 9.75%290.7M | 9.60%287.47M | --284.37M |
-Accumulated depreciation | -20.08%-141.1M | -63.21%-137.77M | -63.21%-137.77M | -26.29%-130.92M | -27.95%-124.2M | -29.96%-117.5M | -31.08%-110.64M | -31.08%-110.64M | -32.64%-103.67M | ---97.07M |
Goodwill and other intangible assets | 18.71%6.32M | 45.77%5.67M | 45.77%5.67M | -20.50%4.84M | -20.68%5.22M | -3.09%5.32M | 44.13%5.61M | 44.13%5.61M | 51.62%6.09M | --6.58M |
-Other intangible assets | 18.71%6.32M | 45.77%5.67M | 45.77%5.67M | -20.50%4.84M | -20.68%5.22M | -3.09%5.32M | 44.13%5.61M | 44.13%5.61M | 51.62%6.09M | --6.58M |
Non current deferred assets | ---- | ---- | ---- | ---- | --352K | -88.17%102K | ---- | ---- | --0 | --0 |
Other non current assets | 38.33%5.61M | 70.60%5.25M | 70.60%5.25M | 36.30%4.95M | 57.69%5.05M | 14.23%4.05M | 15.41%3.55M | 15.41%3.55M | 14.12%3.63M | --3.2M |
Total non current assets | -8.48%169.29M | -9.95%170.38M | -9.95%170.38M | -9.20%175.71M | -8.53%180.27M | -6.23%184.98M | 0.01%189.21M | 0.01%189.21M | 0.08%193.52M | --197.08M |
Total assets | 6.64%312.28M | 20.17%316.76M | 20.17%316.76M | 10.61%299.71M | 7.98%298.74M | 7.79%292.83M | 16.00%305.76M | 16.00%305.76M | -0.27%270.95M | --276.65M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 86.05%25.92M | 156.83%19.61M | 156.83%19.61M | -24.80%14.38M | 2.41%14.18M | 131.64%13.93M | 176.31%21.1M | 176.31%21.1M | 51.80%19.12M | --13.85M |
-accounts payable | 86.05%25.92M | 156.83%19.61M | 156.83%19.61M | -24.80%14.38M | 2.41%14.18M | 131.64%13.93M | 176.31%21.1M | 176.31%21.1M | 56.55%19.12M | --13.85M |
Current accrued expenses | 23.79%22.61M | 212.35%36.65M | 212.35%36.65M | 32.08%28.45M | 23.89%23.27M | 8.15%18.27M | 59.17%18.68M | 59.17%18.68M | 168.15%21.54M | --18.78M |
Current debt and capital lease obligation | -32.71%36.93M | 1,139.67%27.43M | 1,139.67%27.43M | 2,354.79%50.18M | 2,322.06%56.87M | 1,988.96%54.88M | 2,543.56%58.5M | 2,543.56%58.5M | -10.82%2.04M | --2.35M |
-Current debt | -33.17%36.24M | 2,519.10%26.74M | 2,519.10%26.74M | 4,609.23%49.49M | 5,293.19%56.2M | 5,165.44%54.23M | 5,548.58%57.67M | 5,548.58%57.67M | 3.85%1.05M | --1.04M |
-Current capital lease obligation | 6.69%686K | -41.86%693K | -41.86%693K | -31.32%682K | -48.47%673K | -59.74%643K | -30.37%830K | -30.37%830K | -22.42%993K | --1.31M |
Current deferred liabilities | 99.19%56.11M | 138.13%49.55M | 138.13%49.55M | 1.91%24.67M | 14.81%27.94M | 21.03%28.17M | 35.46%28.19M | 35.46%28.19M | -2.26%24.21M | --24.34M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --441K |
Current liabilities | 21.36%148.78M | 201.89%144.2M | 201.89%144.2M | 75.14%127.93M | 101.40%130.43M | 122.04%122.6M | 176.71%132.17M | 176.71%132.17M | 32.35%73.04M | --64.76M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.40%44.87M | -23.82%45.43M | -23.82%45.43M | -35.06%47.2M | -42.51%44.38M | -33.48%45.05M | -25.31%44.54M | -25.31%44.54M | 110.12%72.68M | --77.19M |
-Long term debt | 1.34%35.67M | -38.22%36.1M | -38.22%36.1M | -48.09%37.73M | -54.94%34.78M | -48.04%35.19M | -39.79%35.18M | -39.79%35.18M | 110.12%72.68M | --77.19M |
-Long term capital lease obligation | -6.62%9.2M | 677.25%9.33M | 677.25%9.33M | --9.47M | --9.6M | --9.86M | 679.75%9.36M | 679.75%9.36M | ---- | ---- |
Non current deferred liabilities | -7.43%59.23M | -25.43%66.43M | -25.43%66.43M | -24.37%56.76M | -23.94%61.04M | -23.60%63.98M | -22.32%69.21M | -22.32%69.21M | -15.36%75.04M | --80.25M |
Employee benefits | ---- | --0 | --0 | --0 | --0 | --0 | -59.32%1.64M | -59.32%1.64M | -18.71%3.17M | --3.64M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --500K | --500K | 155.23%10.93M | --13.18M |
Total non current liabilities | -7.68%104.1M | -28.25%111.86M | -28.25%111.86M | -35.76%103.95M | -39.50%105.42M | -33.26%112.76M | -23.28%119.62M | -23.28%119.62M | 23.12%161.83M | --174.25M |
Total liabilities | 7.45%252.88M | 25.72%256.06M | 25.72%256.06M | -1.27%231.88M | -1.32%235.85M | 4.99%235.35M | 23.62%251.79M | 23.62%251.79M | 25.85%234.87M | --239.02M |
Shareholders'equity | ||||||||||
Share capital | 6.77%473K | 18.09%470K | 18.09%470K | 13.25%470K | 12.38%454K | 11.03%443K | 9.80%437K | 9.80%437K | 6.14%415K | --404K |
-common stock | 6.77%473K | 18.09%470K | 18.09%470K | 13.25%470K | 12.38%454K | 11.03%443K | 9.80%437K | 9.80%437K | 6.14%415K | --404K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -32.63%-130.93M | -129.82%-125.2M | -129.82%-125.2M | -26.20%-114.88M | -27.61%-107.31M | -38.88%-98.72M | -72.68%-94.07M | -72.68%-94.07M | -231.70%-91.03M | ---84.09M |
Paid-in capital | 17.47%181.8M | 54.91%178.47M | 54.91%178.47M | 39.52%177.29M | 36.55%166.18M | 30.19%154.76M | 27.86%147.3M | 27.86%147.3M | 12.23%127.07M | --121.7M |
Total stockholders'equity | -9.11%51.34M | -12.08%53.74M | -12.08%53.74M | 72.49%62.88M | 56.07%59.32M | 17.22%56.49M | -12.20%53.67M | -12.20%53.67M | -57.70%36.45M | --38.01M |
Noncontrolling interests | 718.07%8.06M | 680.08%6.96M | 680.08%6.96M | 1,431.18%4.95M | 1,031.68%3.56M | 245.28%985K | 125.67%308K | 125.67%308K | 66.61%-372K | ---382K |
Total equity | 3.36%59.4M | 1.29%60.7M | 1.29%60.7M | 87.99%67.83M | 67.11%62.88M | 20.97%57.47M | -9.93%53.98M | -9.93%53.98M | -57.58%36.08M | --37.63M |
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