(Q3)Sep 29, 2024 | (Q2)Jul 2, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jun 30, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -50.97%6.31M | -70.05%1.78M | -29.89%5.49M | --2.51M | --2.51M | 3.22%12.87M | -28.72%5.95M | -59.71%7.83M | --10.22M | --10.22M |
-Cash and cash equivalents | -50.97%6.31M | -70.05%1.78M | -29.89%5.49M | --2.51M | --2.51M | 3.22%12.87M | -28.72%5.95M | -59.71%7.83M | --10.22M | --10.22M |
Receivables | 11.45%7.03M | -3.42%6.35M | -26.07%8.1M | --6.05M | --6.05M | 13.74%6.31M | 0.98%6.57M | 39.40%10.96M | --7.99M | --7.99M |
-Accounts receivable | 29.93%4.47M | 21.70%3.79M | -27.95%5.21M | --3.54M | --3.54M | -38.00%3.44M | -52.18%3.11M | -7.98%7.23M | --3.91M | --3.91M |
-Taxes receivable | -10.70%2.56M | -26.02%2.56M | -22.42%2.89M | --2.51M | --2.51M | --2.87M | --3.46M | --3.72M | --4.08M | --4.08M |
Inventory | -7.26%38.48M | -18.53%37.67M | -20.37%41.27M | --35.47M | --35.47M | -16.04%41.49M | -4.82%46.23M | 23.21%51.83M | --43.19M | --43.19M |
Other current assets | 53.63%13.51M | 6.13%9.4M | -3.95%10.36M | --8.49M | --8.49M | -22.06%8.79M | -7.69%8.85M | -8.42%10.79M | --7.63M | --7.63M |
Total current assets | -5.95%65.32M | -18.36%55.19M | -19.88%65.22M | --52.52M | --52.52M | -11.75%69.46M | -7.41%67.6M | 0.32%81.4M | --69.02M | --69.02M |
Non current assets | ||||||||||
Net PPE | -15.33%29.88M | -10.49%31.56M | -8.04%32.88M | --34.23M | --34.23M | -0.92%35.3M | -1.57%35.25M | 2.74%35.75M | --36.91M | --36.91M |
-Gross PPE | -9.89%36.42M | -5.98%37.59M | -4.17%38.43M | --39.72M | --39.72M | 2.87%40.42M | 2.30%39.98M | -2.05%40.1M | --40.89M | --40.89M |
-Accumulated depreciation | -27.58%-6.53M | -27.61%-6.04M | -27.67%-5.56M | ---5.49M | ---5.49M | -39.70%-5.12M | -44.65%-4.73M | 29.18%-4.35M | ---3.99M | ---3.99M |
Goodwill and other intangible assets | -0.71%56.79M | -0.43%56.91M | -0.09%57.09M | --57.2M | --57.2M | 0.64%57.2M | 0.92%57.15M | 1.32%57.14M | --57.03M | --57.03M |
-Goodwill | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | --35.43M | --35.43M | 0.00%35.43M | 0.00%35.43M | 0.00%35.43M | --35.43M | --35.43M |
-Other intangible assets | -1.87%21.36M | -1.12%21.48M | -0.23%21.66M | --21.77M | --21.77M | 1.70%21.77M | 2.46%21.72M | 3.55%21.71M | --21.6M | --21.6M |
Other non current assets | -71.66%1.54M | -65.89%1.6M | 3.28%5.45M | --5.5M | --5.5M | -39.65%5.43M | -28.73%4.7M | -10.10%5.28M | --4.25M | --4.25M |
Total non current assets | -9.92%88.21M | -7.25%90.07M | -2.80%95.41M | --96.93M | --96.93M | -3.48%97.92M | -1.95%97.1M | 1.14%98.16M | --98.19M | --98.19M |
Total assets | -8.27%153.53M | -11.81%145.25M | -10.54%160.63M | --149.45M | --149.45M | -7.10%167.38M | -4.27%164.7M | 0.77%179.57M | --167.2M | --167.2M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 27.49%11.37M | 28.75%11.89M | 18.02%8.31M | --8.9M | --8.9M | -6.43%8.92M | -12.27%9.24M | -37.91%7.04M | --5.32M | --5.32M |
-accounts payable | 27.49%11.37M | 28.75%11.89M | 18.02%8.31M | --8.9M | --8.9M | 40.48%8.92M | 9.55%9.24M | -37.91%7.04M | --5.32M | --5.32M |
Current accrued expenses | 74.07%19.39M | 116.38%18.35M | 42.23%22.81M | --11.09M | --11.09M | -25.31%11.14M | -47.12%8.48M | -37.12%16.04M | --8.51M | --8.51M |
Current provisions | -2.46%15.31M | -3.13%11.62M | -9.83%15.86M | --7.85M | --7.85M | -16.64%15.69M | -15.73%12M | -12.09%17.59M | --9.07M | --9.07M |
Current debt and capital lease obligation | 219.12%17.29M | 12.03%5.66M | 141.47%11.53M | --13.65M | --13.65M | 37.82%5.42M | 36.30%5.05M | 35.61%4.78M | --4.46M | --4.46M |
-Current debt | --11.5M | ---- | --6M | --8M | --8M | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 6.90%5.79M | 12.03%5.66M | 15.81%5.53M | --5.65M | --5.65M | 37.82%5.42M | 36.30%5.05M | 35.61%4.78M | --4.46M | --4.46M |
Current deferred liabilities | 26.62%16.04M | 22.56%15.14M | 18.68%13.21M | --13.14M | --13.14M | 43.77%12.67M | 52.51%12.36M | 52.63%11.13M | --10.83M | --10.83M |
Other current liabilities | -37.79%3.54M | 9.17%4.38M | -38.32%3.64M | --2.19M | --2.19M | -34.47%5.68M | -44.41%4.02M | -19.63%5.9M | --2.72M | --2.72M |
Current liabilities | 35.57%86.64M | 26.20%71.98M | 17.52%78.99M | --61.89M | --61.89M | -8.16%63.9M | -13.30%57.04M | -16.90%67.21M | --47.65M | --47.65M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -44.36%21.02M | -46.76%22.46M | -50.04%23.86M | --25.43M | --25.43M | -13.26%37.78M | -3.59%42.19M | 9.88%47.76M | --54.04M | --54.04M |
-Long term debt | ---- | ---- | ---- | ---- | ---- | -26.67%11M | 0.00%15M | 33.33%20M | --25M | --25M |
-Long term capital lease obligation | -21.51%21.02M | -17.39%22.46M | -14.04%23.86M | --25.43M | --25.43M | -6.21%26.78M | -5.46%27.19M | -2.48%27.76M | --29.04M | --29.04M |
Other non current liabilities | 120.61%2.11M | 161.32%2.1M | -95.35%38K | --1.18M | --1.18M | 696.67%956K | 917.72%804K | 1,178.13%818K | --623K | --623K |
Total non current liabilities | -40.29%23.13M | -42.87%24.56M | -50.80%23.9M | --26.61M | --26.61M | -11.31%38.74M | -1.93%42.99M | 11.60%48.58M | --54.67M | --54.67M |
Total liabilities | 6.94%109.76M | -3.48%96.54M | -11.14%102.89M | --88.49M | --88.49M | -9.37%102.64M | -8.75%100.03M | -6.93%115.79M | --102.31M | --102.31M |
Shareholders'equity | ||||||||||
Share capital | 5.00%42K | 5.00%42K | 2.50%41K | --41K | --41K | 2.56%40K | 2.56%40K | 2.56%40K | --39K | --39K |
-common stock | 5.00%42K | 5.00%42K | 2.50%41K | --41K | --41K | 2.56%40K | 2.56%40K | 2.56%40K | --39K | --39K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -16.48%-216.62M | -15.19%-209.74M | -10.84%-198.94M | ---193.21M | ---193.21M | -10.29%-185.98M | -7.39%-182.09M | -2.24%-179.49M | ---173.87M | ---173.87M |
Paid-in capital | 3.97%260.62M | 4.77%258.49M | 5.52%256.65M | --254.12M | --254.12M | 6.45%250.67M | 6.37%246.72M | 6.07%243.22M | --238.73M | --238.73M |
Less: Treasury stock | --276K | --87K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | -32.39%43.77M | -24.68%48.71M | -9.45%57.75M | --60.95M | --60.95M | -3.24%64.74M | 3.60%64.67M | 18.58%63.78M | --64.89M | --64.89M |
Total equity | -32.39%43.77M | -24.68%48.71M | -9.45%57.75M | --60.95M | --60.95M | -3.24%64.74M | 3.60%64.67M | 18.58%63.78M | --64.89M | --64.89M |
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