(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 | 214.97%102.76M | 214.97%102.76M | 155.10%78.11M | 70.96%43.12M | 194.87%55.02M | -25.77%32.63M | -25.77%32.63M | -66.30%30.62M | -67.04%25.22M | --18.66M |
-Cash and cash equivalents | 214.97%102.76M | 214.97%102.76M | 155.10%78.11M | 70.96%43.12M | 194.87%55.02M | -25.77%32.63M | -25.77%32.63M | -66.30%30.62M | -67.04%25.22M | --18.66M |
Receivables | -38.65%31.39M | -38.65%31.39M | -30.08%76.27M | -22.32%85.52M | -24.86%107.51M | -21.04%51.16M | -21.04%51.16M | 33.93%109.08M | 34.76%110.09M | --143.08M |
-Accounts receivable | -37.75%30.41M | -37.75%30.41M | -29.69%72.41M | -21.88%81.8M | -26.36%102.37M | -19.60%48.85M | -19.60%48.85M | 36.74%102.99M | 35.55%104.7M | --139.02M |
-Taxes receivable | -57.56%983K | -57.56%983K | -36.70%3.86M | -30.86%3.73M | 26.25%5.13M | -42.66%2.32M | -42.66%2.32M | -0.64%6.09M | 21.02%5.39M | --4.07M |
Inventory | -41.21%97.14M | -41.21%97.14M | -37.98%103.22M | -21.86%126.52M | 6.77%149.56M | 50.81%165.22M | 50.81%165.22M | 106.22%166.43M | 117.41%161.92M | --140.07M |
Other current assets | 22.16%7.33M | 22.16%7.33M | -26.38%5.97M | -30.14%6.91M | -43.18%6.58M | -44.29%6M | -44.29%6M | -24.01%8.11M | -2.13%9.89M | --11.58M |
Total current assets | -6.43%238.62M | -6.43%238.62M | -16.12%263.58M | -14.67%262.06M | 1.68%318.66M | 11.32%255.01M | 11.32%255.01M | 19.17%314.24M | 26.50%307.12M | --313.38M |
Non current assets | ||||||||||
Net PPE | 5.36%143.8M | 5.36%143.8M | 15.34%142.27M | 31.09%144.6M | 40.48%142.09M | 114.93%136.49M | 114.93%136.49M | 109.90%123.35M | 96.33%110.3M | --101.15M |
-Gross PPE | 13.44%190.97M | 13.44%190.97M | 15.34%142.27M | 31.09%144.6M | 40.48%142.09M | 94.68%168.34M | 94.68%168.34M | --123.35M | --110.3M | --101.15M |
-Accumulated depreciation | -48.08%-47.16M | -48.08%-47.16M | ---- | ---- | ---- | -38.70%-31.85M | -38.70%-31.85M | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.00%414.16M | -6.00%414.16M | -5.30%419.62M | -5.50%426.82M | -6.00%433.5M | -5.69%440.6M | -5.69%440.6M | 14.50%443.12M | 14.80%451.65M | --461.18M |
-Goodwill | -0.02%131.36M | -0.02%131.36M | 2.20%130.88M | 1.97%131.17M | 1.24%131.2M | 1.95%131.38M | 1.95%131.38M | 11.20%128.06M | 11.34%128.63M | --129.59M |
-Other intangible assets | -8.54%282.79M | -8.54%282.79M | -8.35%288.75M | -8.47%295.66M | -8.83%302.3M | -8.60%309.22M | -8.60%309.22M | 15.90%315.06M | 16.23%323.02M | --331.59M |
Investments and advances | 3.37%25.94M | 3.37%25.94M | -2.77%25.23M | 4.74%25.79M | 5.14%25.13M | 7.42%25.1M | 7.42%25.1M | 17.98%25.95M | -2.58%24.62M | --23.9M |
Non current deferred assets | -3.57%7.49M | -3.57%7.49M | 0.68%7.87M | -32.61%6.6M | -25.92%7.87M | -26.79%7.76M | -26.79%7.76M | 885.37%7.81M | 1,135.31%9.8M | --10.62M |
Other non current assets | 5.79%5M | 5.79%5M | 14.75%6.92M | -8.17%5.26M | -47.79%2.41M | 518.17%4.73M | 518.17%4.73M | 300.27%6.03M | 2,614.69%5.73M | --4.61M |
Total non current assets | -2.98%596.39M | -2.98%596.39M | -0.72%601.91M | 1.16%609.08M | 1.58%611M | 8.71%614.68M | 8.71%614.68M | 28.98%606.27M | 26.52%602.1M | --601.47M |
Total assets | -3.99%835M | -3.99%835M | -5.98%865.49M | -4.19%871.14M | 1.62%929.65M | 9.47%869.68M | 9.47%869.68M | 25.45%920.5M | 26.51%909.22M | --914.85M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -29.61%18.81M | -29.61%18.81M | -34.93%27.4M | -36.37%34.82M | -13.30%49.2M | -32.22%26.73M | -32.22%26.73M | 2.78%42.11M | 30.33%54.73M | --56.75M |
-accounts payable | -33.61%17.13M | -33.61%17.13M | -34.93%27.4M | -36.37%34.82M | -13.30%49.2M | -33.57%25.81M | -33.57%25.81M | 2.78%42.11M | 30.33%54.73M | --56.75M |
-Total tax payable | 82.23%1.68M | 82.23%1.68M | ---- | ---- | ---- | 57.24%923K | 57.24%923K | ---- | ---- | ---- |
Current accrued expenses | -22.50%32.33M | -22.50%32.33M | -22.91%49.4M | -28.36%42.88M | -18.36%46.75M | -12.84%41.72M | -12.84%41.72M | 7.78%64.08M | 7.52%59.85M | --57.26M |
Current provisions | -23.23%2.89M | -23.23%2.89M | ---- | ---- | ---- | -20.22%3.76M | -20.22%3.76M | ---- | ---- | ---- |
Current debt and capital lease obligation | 179.00%28.38M | 179.00%28.38M | 4.21%10.15M | 2.56%10.14M | 2.99%10.33M | -40.92%10.17M | -40.92%10.17M | -31.61%9.74M | -30.51%9.89M | --10.03M |
-Current debt | 553.85%21.25M | 553.85%21.25M | 0.00%3.25M | 0.00%3.25M | 0.00%3.25M | -81.13%3.25M | -81.13%3.25M | -77.17%3.25M | -77.17%3.25M | --3.25M |
-Current capital lease obligation | 3.03%7.13M | 3.03%7.13M | 6.32%6.9M | 3.81%6.89M | 4.42%7.08M | --6.92M | --6.92M | --6.49M | --6.64M | --6.78M |
Current deferred liabilities | -15.47%3.79M | -15.47%3.79M | ---- | ---- | ---- | -24.41%4.48M | -24.41%4.48M | ---- | ---- | ---- |
Current liabilities | -0.76%86.21M | -0.76%86.21M | -25.00%86.94M | -29.43%87.84M | -14.32%106.28M | -24.57%86.87M | -24.57%86.87M | 1.10%115.92M | 11.24%124.47M | --124.04M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -10.90%304.74M | -10.90%304.74M | -5.56%324.49M | -1.09%336.32M | 11.55%388.12M | 29.95%342.02M | 29.95%342.02M | 56.20%343.6M | 52.40%340.02M | --347.92M |
-Long term debt | -9.59%279.95M | -9.59%279.95M | -3.77%298.37M | -0.54%308.79M | 11.32%357.21M | 17.65%309.63M | 17.65%309.63M | 40.95%310.05M | 39.16%310.47M | --320.89M |
-Long term capital lease obligation | -23.48%24.79M | -23.48%24.79M | -22.14%26.12M | -6.85%27.53M | 14.33%30.91M | --32.39M | --32.39M | --33.55M | --29.55M | --27.03M |
Non current deferred liabilities | -30.04%40.09M | -30.04%40.09M | -7.27%57.68M | -7.37%57.56M | -7.48%57.43M | -7.62%57.3M | -7.62%57.3M | 0.99%62.21M | 0.94%62.13M | --62.08M |
Other non current liabilities | 579.63%4.77M | 579.63%4.77M | 394.08%3.67M | 371.39%3.23M | 288.94%2.78M | 54.97%702K | 54.97%702K | -63.33%743K | -66.68%685K | --714K |
Total non current liabilities | -12.61%349.6M | -12.61%349.6M | -5.09%385.85M | -1.42%397.1M | 9.16%448.32M | 22.83%400.03M | 22.83%400.03M | 43.36%406.55M | 40.50%402.84M | --410.71M |
Total liabilities | -10.49%435.8M | -10.49%435.8M | -9.51%472.79M | -8.03%484.94M | 3.71%554.61M | 10.45%486.89M | 10.45%486.89M | 31.19%522.47M | 32.29%527.31M | --534.76M |
Shareholders'equity | ||||||||||
Share capital | 0.00%11K | 0.00%11K | -8.33%11K | -8.33%11K | -8.33%11K | -8.33%11K | -8.33%11K | 0.00%12K | 0.00%12K | --12K |
-common stock | 0.00%11K | 0.00%11K | -8.33%11K | -8.33%11K | -8.33%11K | -8.33%11K | -8.33%11K | 0.00%12K | 0.00%12K | --12K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -4.38%-56.96M | -4.38%-56.96M | -60.60%-57.07M | -33.35%-63.22M | -33.30%-68.94M | -12.32%-54.57M | -12.32%-54.57M | 16.58%-35.54M | -51.47%-47.41M | ---51.71M |
Paid-in capital | 4.27%459.68M | 4.27%459.68M | 3.89%455.77M | 5.04%453.41M | 4.05%447.65M | 9.71%440.88M | 9.71%440.88M | 16.17%438.7M | 23.32%431.64M | --430.21M |
Gains losses not affecting retained earnings | -0.17%-3.54M | -0.17%-3.54M | -16.98%-6.01M | -72.15%-4.01M | -331.26%-3.68M | -1,054.86%-3.53M | -1,054.86%-3.53M | -1,295.35%-5.14M | -272.88%-2.33M | --1.59M |
Total stockholders'equity | 4.29%399.2M | 4.29%399.2M | -1.34%392.7M | 1.12%386.2M | -1.33%375.05M | 8.24%382.79M | 8.24%382.79M | 18.64%398.04M | 19.32%381.91M | --380.1M |
Total equity | 4.29%399.2M | 4.29%399.2M | -1.34%392.7M | 1.12%386.2M | -1.33%375.05M | 8.24%382.79M | 8.24%382.79M | 18.64%398.04M | 19.32%381.91M | --380.1M |
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