(Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -82.72%61K | -91.80%5K | -91.80%5K | -52.42%413K | -85.69%169K | -84.74%353K | --61K | --61K | -69.22%868K | --1.18M |
-Cash and cash equivalents | -82.72%61K | -91.80%5K | -91.80%5K | -52.42%413K | -85.69%169K | -84.74%353K | --61K | --61K | -69.22%868K | --1.18M |
Receivables | 2,106.67%331K | 150.94%266K | 150.94%266K | -99.72%19K | -99.65%15K | -99.69%15K | --106K | --106K | 23.56%6.83M | --4.29M |
-Accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 64.56%4.31M | --2.02M |
-Accrued interest receivable | --251K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --12K |
-Other receivables | 433.33%80K | 150.94%266K | 150.94%266K | -99.25%19K | -99.33%15K | -99.38%15K | --106K | --106K | -13.37%2.52M | --2.25M |
Inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -63.98%415K | --494K |
Prepaid assets | 197.03%799K | -80.96%75K | -80.96%75K | -93.19%85K | -88.26%102K | -78.15%269K | --394K | --394K | 3.40%1.25M | --869K |
Total current assets | 86.97%1.19M | -96.23%346K | -96.23%346K | -94.48%517K | -95.81%286K | -93.38%637K | --9.17M | --9.17M | -12.56%9.37M | --6.83M |
Non current assets | ||||||||||
Net PPE | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 50.15%8.39M | --6.94M |
-Gross PPE | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 38.44%11.04M | --9.52M |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -11.02%-2.65M | ---2.57M |
Goodwill and other intangible assets | -9.12%17.21M | -7.52%17.85M | -7.52%17.85M | 5,451.22%18.21M | 5,282.90%18.57M | 8,747.66%18.93M | --19.3M | --19.3M | -97.03%328K | --345K |
-Other intangible assets | -9.12%17.21M | -7.52%17.85M | -7.52%17.85M | 5,451.22%18.21M | 5,282.90%18.57M | 8,747.66%18.93M | --19.3M | --19.3M | -97.03%328K | --345K |
Investments and advances | 11.11%180K | -9.21%286K | -9.21%286K | -26.00%222K | -58.42%237K | --162K | --315K | --315K | --300K | --570K |
Long-term notes receivables | ---- | --0 | --0 | 33.79%15.18M | 33.86%15.1M | --15.23M | --8.97M | --8.97M | --11.35M | --11.28M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 612.90%1.55M | --1.52M |
Other non current assets | ---- | -99.90%9K | -99.90%9K | 1,113.33%364K | -43.33%17K | -56.76%16K | --9M | --9M | -40.00%30K | --30K |
Total non current assets | -49.37%17.39M | -51.73%18.14M | -51.73%18.14M | 54.85%33.97M | 63.94%33.92M | 396.80%34.34M | --37.58M | --37.58M | 29.82%21.94M | --20.69M |
Total assets | -46.88%18.58M | -60.46%18.49M | -60.46%18.49M | 10.17%34.49M | 24.30%34.21M | 111.53%34.98M | --46.76M | --46.76M | 13.38%31.3M | --27.52M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 85.80%5.04M | -0.18%2.27M | -0.18%2.27M | -81.16%2.41M | -79.98%2.5M | -79.99%2.71M | --2.28M | --2.28M | 7.35%12.77M | --12.49M |
-accounts payable | -23.65%2.03M | -0.18%2.27M | -0.18%2.27M | -62.72%2.26M | -58.86%2.4M | -60.70%2.66M | --2.28M | --2.28M | 11.63%6.07M | --5.84M |
-Total tax payable | 119.15%103K | ---- | ---- | -97.82%146K | -98.51%99K | -99.31%47K | ---- | ---- | 3.76%6.71M | --6.65M |
-Due to related parties current | --2.9M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current accrued expenses | 299.33%2.38M | 261.13%3.63M | 261.13%3.63M | -98.66%46K | -89.23%363K | -78.38%596K | --1.01M | --1.01M | -27.18%3.44M | --3.37M |
Current debt and capital lease obligation | 769.57%600K | ---- | ---- | ---- | ---- | -97.30%69K | --274K | --274K | 95.44%6M | --1.94M |
-Current debt | 769.57%600K | ---- | ---- | ---- | ---- | -94.84%69K | --274K | --274K | 145.06%4.29M | --538K |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 29.62%1.71M | --1.41M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2,018.75%678K | --331K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --20.38M | --20.38M | ---- | ---- |
Current liabilities | 132.24%8.08M | -75.33%5.91M | -75.33%5.91M | -89.50%2.5M | -84.66%2.9M | -83.09%3.48M | --23.94M | --23.94M | 15.81%23.84M | --18.89M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --2.31M | --707K | --707K | ---- | ---- | ---- | ---- | ---- | 73.32%6.27M | --5.2M |
-Long term debt | --2.31M | --707K | --707K | ---- | ---- | ---- | ---- | ---- | 51.34%2.09M | --2.23M |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 86.90%4.18M | --2.96M |
Non current deferred liabilities | -82.11%564K | 227.69%639K | 227.69%639K | --2.94M | --3.04M | --3.15M | --195K | --195K | ---- | ---- |
Preferred securities outside stock equity | -73.43%3.86M | 0.00%14.51M | 0.00%14.51M | --14.51M | --14.51M | --14.51M | --14.51M | --14.51M | ---- | ---- |
Other non current liabilities | ---- | -26.09%34K | -26.09%34K | -23.91%35K | -68.04%70K | -18.82%276K | --46K | --46K | -93.24%46K | --219K |
Total non current liabilities | -62.48%6.73M | -22.53%15.89M | -22.53%15.89M | 176.91%17.49M | 225.35%17.62M | 414.45%17.94M | --20.51M | --20.51M | 46.96%6.32M | --5.42M |
Total liabilities | -30.87%14.81M | -50.97%21.8M | -50.97%21.8M | -33.71%19.99M | -15.57%20.52M | -10.93%21.42M | --44.45M | --44.45M | 21.19%30.16M | --24.3M |
Shareholders'equity | ||||||||||
Share capital | 66.67%5K | 50.00%3K | 50.00%3K | 0.00%3K | 50.00%3K | 50.00%3K | --2K | --2K | 50.00%3K | --2K |
-common stock | 66.67%5K | 50.00%3K | 50.00%3K | 0.00%3K | 50.00%3K | 50.00%3K | --2K | --2K | 50.00%3K | --2K |
-Preferred stock | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --0 |
Retained earnings | -61.22%-52.78M | -18.24%-50.63M | -18.24%-50.63M | 25.37%-32.83M | 22.19%-32.61M | 37.76%-32.74M | ---42.82M | ---42.82M | -3.84%-43.99M | ---41.91M |
Paid-in capital | 4.88%48.55M | 3.44%47.32M | 3.44%47.32M | 3.45%47.32M | 1.21%46.3M | 1.20%46.29M | --45.75M | --45.75M | 0.07%45.75M | --45.75M |
Gains losses not affecting retained earnings | ---- | --0 | --0 | --0 | --0 | --0 | ---621K | ---621K | 2.06%-617K | ---617K |
Other equity interest | --7.99M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -72.18%3.77M | -243.39%-3.31M | -243.39%-3.31M | 1,166.20%14.5M | 325.36%13.69M | 280.56%13.56M | --2.31M | --2.31M | -57.97%1.15M | --3.22M |
Total equity | -72.18%3.77M | -243.39%-3.31M | -243.39%-3.31M | 1,166.20%14.5M | 325.36%13.69M | 280.56%13.56M | --2.31M | --2.31M | -57.97%1.15M | --3.22M |
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 | -- | -- | -- |
No Data
No Data