(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 | (FY)Jan 1, 2022 | (Q4)Jan 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -61.15%681K | -95.79%75K | 3.47%1.4M | --1.99M | --1.99M | -21.43%1.75M | 109.91%1.78M | -42.66%1.36M | --4.56M | --4.56M |
-Cash and cash equivalents | -61.15%681K | -95.79%75K | 3.47%1.4M | --1.99M | --1.99M | -21.43%1.75M | 109.91%1.78M | -42.66%1.36M | --4.56M | --4.56M |
Receivables | -15.54%25.22M | -19.41%26.78M | 0.76%24.43M | --23.63M | --23.63M | 23.25%29.86M | 38.46%33.22M | 1.37%24.24M | --20.72M | --20.72M |
-Accounts receivable | -15.54%25.22M | -19.41%26.78M | 0.76%24.43M | --23.63M | --23.63M | 23.25%29.86M | 38.46%33.22M | 1.37%24.24M | --20.72M | --20.72M |
Other current assets | -45.03%1.77M | -29.69%2.15M | 46.14%2.2M | --1.76M | --1.76M | 110.23%3.23M | 134.95%3.05M | -5.53%1.5M | --988K | --988K |
Total current assets | -20.57%27.68M | -23.80%29M | 3.41%28.02M | --27.38M | --27.38M | 24.46%34.84M | 34.84%38.06M | -9.51%27.1M | --26.26M | --26.26M |
Non current assets | ||||||||||
Net PPE | -3.92%9.57M | -1.96%10.17M | 63.37%9.9M | --10.3M | --10.3M | 48.23%9.96M | 153.24%10.37M | 42.79%6.06M | --6.44M | --6.44M |
-Gross PPE | -3.92%9.57M | -1.96%10.17M | 63.37%9.9M | --14.41M | --14.41M | 48.23%9.96M | 153.24%10.37M | 42.79%6.06M | --9.13M | --9.13M |
-Accumulated depreciation | ---- | ---- | ---- | ---4.11M | ---4.11M | ---- | ---- | ---- | ---2.69M | ---2.69M |
Goodwill and other intangible assets | -20.35%35.29M | -21.88%36.12M | 0.41%36.53M | --37.28M | --37.28M | 7.74%44.31M | 9.91%46.24M | -14.71%36.38M | --37.48M | --37.48M |
-Goodwill | -28.18%19.89M | -30.41%19.89M | -15.29%19.89M | --19.89M | --19.89M | 2.79%27.7M | 5.23%28.59M | -13.56%23.48M | --23.83M | --23.83M |
-Other intangible assets | -7.29%15.4M | -8.07%16.23M | 28.96%16.64M | --17.39M | --17.39M | 17.14%16.61M | 18.43%17.65M | -16.73%12.9M | --13.65M | --13.65M |
Other non current assets | 24.02%8.02M | 16.20%7.55M | 130.80%7.4M | --6.7M | --6.7M | 99.17%6.47M | 99.20%6.5M | 3.22%3.21M | --3.51M | --3.51M |
Total non current assets | -12.93%52.88M | -14.69%53.84M | 17.93%53.83M | --54.28M | --54.28M | 18.87%60.73M | 27.68%63.11M | -8.71%45.65M | --47.43M | --47.43M |
Total assets | -15.71%80.56M | -18.12%82.84M | 12.52%81.86M | --81.66M | --81.66M | 20.85%95.57M | 30.28%101.16M | -9.01%72.75M | --73.69M | --73.69M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 19.63%19.15M | -12.93%19.24M | 4.05%17.18M | --1.17M | --1.17M | 20.93%16.01M | 29.25%22.1M | -4.64%16.51M | --2.75M | --2.75M |
-accounts payable | 19.63%19.15M | -12.93%19.24M | 4.05%17.18M | --1.17M | --1.17M | 20.93%16.01M | 29.25%22.1M | -4.64%16.51M | --2.75M | --2.75M |
Current accrued expenses | 5.58%227K | 72.00%215K | 74.40%218K | --15.58M | --15.58M | 72.00%215K | -94.93%125K | -95.16%125K | --10M | --10M |
Current debt and capital lease obligation | -4.28%1.3M | -87.56%1.29M | -86.57%1.37M | --1.44M | --1.44M | -91.00%1.36M | -9.97%10.37M | -46.37%10.2M | --10.23M | --10.23M |
-Current debt | ---- | ---- | -98.66%125K | --249K | --249K | -97.52%345K | -8.53%9.43M | -47.39%9.32M | --9.22M | --9.22M |
-Current capital lease obligation | 28.42%1.3M | 36.04%1.29M | 41.64%1.25M | --1.19M | --1.19M | -10.54%1.01M | -22.15%949K | -32.59%879K | --1.01M | --1.01M |
Other current liabilities | -16.09%26.04M | -11.56%28.53M | 37.40%27.09M | --29.25M | --29.25M | 56.45%31.03M | 82.76%32.26M | 9.33%19.72M | --21.76M | --21.76M |
Current liabilities | -3.91%46.71M | -24.02%49.27M | -1.50%45.85M | --47.43M | --47.43M | 0.74%48.61M | 33.08%64.85M | -18.26%46.55M | --44.73M | --44.73M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.31%17.55M | 90.52%17.02M | 271.49%17M | --17.3M | --17.3M | 240.73%17.49M | -51.03%8.93M | -81.02%4.58M | --4.85M | --4.85M |
-Long term debt | 8.03%9.74M | --8.75M | 6,977.24%8.71M | --8.66M | --8.66M | 1,982.22%9.02M | ---- | -99.44%123K | --279K | --279K |
-Long term capital lease obligation | -7.90%7.81M | -7.43%8.27M | 86.30%8.3M | --8.64M | --8.64M | 80.32%8.48M | 346.70%8.93M | 127.24%4.45M | --4.57M | --4.57M |
Preferred securities outside stock equity | -9.83%7.52M | 2.40%8.51M | --8.45M | --8.39M | --8.39M | --8.34M | --8.31M | ---- | --0 | --0 |
Other non current liabilities | -70.08%248K | -70.61%226K | -74.39%200K | --180K | --180K | -78.39%829K | -79.68%769K | -79.68%781K | --785K | --785K |
Total non current liabilities | -5.05%25.32M | 43.00%25.75M | 378.74%25.65M | --25.87M | --25.87M | 197.24%26.66M | -18.24%18.01M | -80.83%5.36M | --5.63M | --5.63M |
Total liabilities | -4.31%72.02M | -9.46%75.03M | 37.75%71.5M | --73.31M | --73.31M | 31.55%75.27M | 17.10%82.86M | -38.86%51.91M | --50.37M | --50.37M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1K | 0.00%1K | 0.00%1K | --1K | --1K | 0.00%1K | -99.98%1K | -99.98%1K | --1K | --1K |
-common stock | 0.00%1K | 0.00%1K | 0.00%1K | --1K | --1K | 0.00%1K | 0.00%1K | 0.00%1K | --1K | --1K |
-Preferred stock | ---- | ---- | --0 | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | -26.75%-111M | -20.47%-106.75M | -20.30%-103.87M | ---101.02M | ---101.02M | -13.29%-87.58M | -3.01%-88.61M | 8.01%-86.35M | ---84.02M | ---84.02M |
Paid-in capital | 8.95%120.9M | 8.74%116.64M | 8.57%116.42M | --111.59M | --111.59M | 12.28%110.97M | 24.06%107.27M | 29.92%107.23M | --107.18M | --107.18M |
Gains losses not affecting retained earnings | 55.95%-1.36M | -484.27%-2.08M | -5,678.95%-2.2M | ---2.22M | ---2.22M | -1,007.35%-3.09M | -230.40%-356K | -117.67%-38K | --162K | --162K |
Total stockholders'equity | -57.98%8.53M | -57.32%7.81M | -50.32%10.35M | --8.35M | --8.35M | -7.13%20.31M | 165.55%18.3M | 521.33%20.84M | --23.33M | --23.33M |
Total equity | -57.98%8.53M | -57.32%7.81M | -50.32%10.35M | --8.35M | --8.35M | -7.13%20.31M | 165.55%18.3M | 521.33%20.84M | --23.33M | --23.33M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data
No Data