(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 | 41.69%2.54M | 41.69%2.54M | -32.79%906K | -21.11%1.8M | -6.23%1.46M | -24.99%1.79M | -24.99%1.79M | -26.34%1.35M | 4.88%2.28M | --1.56M |
-Cash and cash equivalents | 41.69%2.54M | 41.69%2.54M | -32.79%906K | -21.11%1.8M | -6.23%1.46M | -24.99%1.79M | -24.99%1.79M | -26.34%1.35M | 4.88%2.28M | --1.56M |
Receivables | 3.28%26.86M | 3.28%26.86M | -30.34%18.63M | -15.77%24.1M | -4.95%23.29M | 1.12%26.01M | 1.12%26.01M | -19.89%26.75M | 15.47%28.62M | --24.5M |
-Accounts receivable | 3.28%26.86M | 3.28%26.86M | -30.34%18.63M | -15.77%24.1M | -4.95%23.29M | 1.12%26.01M | 1.12%26.01M | -19.89%26.75M | 23.32%28.62M | --24.5M |
Inventory | 1.23%115.43M | 1.23%115.43M | 2.35%116.22M | 0.11%121.45M | 13.15%116.78M | 7.94%114.03M | 7.94%114.03M | 31.84%113.55M | 36.96%121.32M | --103.21M |
Prepaid assets | 4.09%16.66M | 4.09%16.66M | -0.65%21.08M | -14.43%21.03M | 22.66%26.99M | -15.55%16.01M | -15.55%16.01M | -12.86%21.21M | -14.97%24.58M | --22M |
Other current assets | 11.81%44.64M | 11.81%44.64M | 18.47%41.23M | -10.95%40.14M | -1.78%39.9M | -27.31%39.92M | -27.31%39.92M | -29.88%34.8M | 5.90%45.08M | --40.62M |
Total current assets | 4.23%206.13M | 4.23%206.13M | 0.20%198.07M | -6.02%208.52M | 8.61%208.42M | -4.75%197.76M | -4.75%197.76M | 1.20%197.67M | 18.65%221.87M | --191.9M |
Non current assets | ||||||||||
Net PPE | -3.92%574.91M | -3.92%574.91M | 0.48%592.27M | 2.04%591.06M | 3.64%593.14M | 5.67%598.36M | 5.67%598.36M | 8.16%589.44M | 9.94%579.21M | --572.29M |
-Gross PPE | 2.18%1.01B | 2.18%1.01B | 0.48%592.27M | 2.04%591.06M | 3.64%593.14M | 8.61%988.7M | 8.61%988.7M | 8.16%589.44M | 9.94%579.21M | --572.29M |
-Accumulated depreciation | -11.53%-435.34M | -11.53%-435.34M | ---- | ---- | ---- | -13.46%-390.34M | -13.46%-390.34M | ---- | ---- | ---- |
Goodwill and other intangible assets | -2.10%66.63M | -2.10%66.63M | -2.88%66.69M | -3.15%67.09M | -3.29%67.57M | -3.41%68.07M | -3.41%68.07M | -3.38%68.67M | -3.35%69.27M | --69.87M |
-Goodwill | 0.00%64M | 0.00%64M | --64M | --64.1M | 0.00%64M | 0.00%64M | 0.00%64M | ---- | ---- | --64M |
-Other intangible assets | -35.20%2.63M | -35.20%2.63M | --2.69M | --2.99M | -39.24%3.57M | -37.15%4.07M | -37.15%4.07M | ---- | ---- | --5.87M |
Non current deferred assets | 154.50%20.25M | 154.50%20.25M | 241.33%21.39M | 422.54%16.23M | --11.21M | --7.96M | --7.96M | --6.27M | --3.11M | ---- |
Other non current assets | 1.41%82.95M | 1.41%82.95M | 4.92%82.62M | 7.35%82.27M | 5.03%82.48M | 8.78%81.8M | 8.78%81.8M | 8.97%78.74M | 11.05%76.64M | --78.53M |
Total non current assets | -1.51%744.75M | -1.51%744.75M | 2.67%762.97M | 3.90%756.64M | 4.68%754.39M | 6.22%756.18M | 6.22%756.18M | 7.96%743.12M | 9.10%728.22M | --720.69M |
Total assets | -0.32%950.88M | -0.32%950.88M | 2.15%961.04M | 1.59%965.16M | 5.50%962.81M | 3.74%953.94M | 3.74%953.94M | 6.47%940.78M | 11.19%950.09M | --912.59M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -23.42%153.04M | -23.42%153.04M | -14.94%196.08M | -9.80%175.56M | -5.59%191.95M | 8.23%199.83M | 8.23%199.83M | 14.98%230.52M | 35.45%194.64M | --203.32M |
-accounts payable | -22.87%135.9M | -22.87%135.9M | -15.20%168.88M | -8.98%152.21M | -9.45%160.3M | 8.40%176.21M | 8.40%176.21M | 21.51%199.15M | 28.70%167.21M | --177.03M |
-Total tax payable | -27.47%17.13M | -27.47%17.13M | -13.27%27.2M | -14.84%23.36M | 20.36%31.65M | 6.95%23.62M | 6.95%23.62M | -14.29%31.36M | 99.04%27.43M | --26.29M |
Current accrued expenses | -12.47%22.4M | -12.47%22.4M | -10.29%23.01M | 3.33%25.48M | 18.71%24.07M | 14.42%25.59M | 14.42%25.59M | -10.05%25.65M | 16.21%24.66M | --20.28M |
Current debt and capital lease obligation | 15.23%621.26M | 15.23%621.26M | 18.12%571.14M | 9.03%566.24M | 13.29%551.98M | 18.53%539.13M | 18.53%539.13M | 12.87%483.54M | 15.45%519.34M | --487.25M |
-Current debt | 17.38%539.5M | 17.38%539.5M | 20.11%488M | 9.14%483.8M | 13.89%470.6M | 20.16%459.6M | 20.16%459.6M | 13.14%406.3M | 15.99%443.3M | --413.2M |
-Current capital lease obligation | 2.80%81.76M | 2.80%81.76M | 7.64%83.14M | 8.41%82.44M | 9.91%81.38M | 9.91%79.53M | 9.91%79.53M | 11.44%77.24M | 12.41%76.04M | --74.05M |
Current deferred liabilities | -32.85%49.14M | -32.85%49.14M | -51.82%45.9M | -49.02%58.5M | -51.73%68.54M | -43.49%73.18M | -43.49%73.18M | -11.62%95.27M | -3.93%114.75M | --142.01M |
Other current liabilities | 1.93%61.96M | 1.93%61.96M | -3.35%58.91M | -2.65%57.05M | -1.60%58.44M | -5.29%60.79M | -5.29%60.79M | -1.32%60.95M | 1.55%58.61M | --59.39M |
Current liabilities | 0.67%936.07M | 0.67%936.07M | -0.43%919.33M | -2.49%921.76M | -1.31%925.69M | 2.54%929.81M | 2.54%929.81M | 3.64%923.27M | 11.72%945.26M | --937.94M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -1.54%351.39M | -1.54%351.39M | 1.77%356.58M | 3.36%356.04M | 5.03%355.56M | 6.15%356.88M | 6.15%356.88M | 6.98%350.37M | 10.52%344.48M | --338.53M |
-Long term capital lease obligation | -1.54%351.39M | -1.54%351.39M | 1.77%356.58M | 3.36%356.04M | 5.03%355.56M | 6.15%356.88M | 6.15%356.88M | 6.98%350.37M | 10.52%344.48M | --338.53M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --312K |
Other non current liabilities | -0.07%105.34M | -0.07%105.34M | 1.15%105.82M | 3.07%106.49M | 1.51%106.61M | 4.55%105.42M | 4.55%105.42M | -0.13%104.61M | 3.63%103.31M | --105.02M |
Total non current liabilities | -1.20%456.74M | -1.20%456.74M | 1.63%462.4M | 3.29%462.53M | 4.12%462.16M | 5.62%462.3M | 5.62%462.3M | 5.12%454.98M | 8.68%447.79M | --443.86M |
Total liabilities | 0.05%1.39B | 0.05%1.39B | 0.25%1.38B | -0.63%1.38B | 0.44%1.39B | 3.54%1.39B | 3.54%1.39B | 4.12%1.38B | 10.72%1.39B | --1.38B |
Shareholders'equity | ||||||||||
Share capital | 0.91%222K | 0.91%222K | 0.91%222K | 0.91%222K | 0.00%222K | -3.08%220K | -3.08%220K | -2.65%220K | -6.78%220K | --222K |
-common stock | 0.91%222K | 0.91%222K | 0.91%222K | 0.91%222K | 0.00%222K | -3.08%220K | -3.08%220K | -2.65%220K | -6.78%220K | --222K |
-Preferred stock | --0 | --0 | --0 | ---- | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -3.45%-458.87M | -3.45%-458.87M | 1.02%-433.68M | 2.67%-431.36M | 7.95%-432.11M | -3.36%-443.58M | -3.36%-443.58M | 0.49%-438.15M | -9.73%-443.18M | ---469.44M |
Paid-in capital | 222.58%16.72M | 222.58%16.72M | 2,687.99%12.77M | --12M | --6.85M | 30.50%5.18M | 30.50%5.18M | --458K | --0 | --0 |
Total stockholders'equity | -0.86%-441.93M | -0.86%-441.93M | 3.84%-420.69M | 5.38%-419.14M | 9.41%-425.05M | -3.11%-438.18M | -3.11%-438.18M | 0.59%-437.47M | -9.74%-442.96M | ---469.21M |
Total equity | -0.86%-441.93M | -0.86%-441.93M | 3.84%-420.69M | 5.38%-419.14M | 9.41%-425.05M | -3.11%-438.18M | -3.11%-438.18M | 0.59%-437.47M | -9.74%-442.96M | ---469.21M |
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