(Q1)Apr 1, 2024 | (FY)Jan 1, 2024 | (Q4)Jan 1, 2024 | (Q3)Oct 2, 2023 | (Q2)Jul 3, 2023 | (Q1)Apr 3, 2023 | (FY)Jan 2, 2023 | (Q4)Jan 2, 2023 | (Q3)Oct 3, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -54.05%4.15M | -36.59%7.56M | -36.59%7.56M | -31.08%9.75M | -31.98%10.71M | -32.25%9.03M | --11.92M | --11.92M | -50.02%14.14M | -54.69%15.75M |
-Cash and cash equivalents | -54.05%4.15M | -36.59%7.56M | -36.59%7.56M | -31.08%9.75M | -31.98%10.71M | -32.25%9.03M | --11.92M | --11.92M | -50.02%14.14M | -54.69%15.75M |
Receivables | -31.25%1.36M | -28.97%1.37M | -28.97%1.37M | -9.70%1.23M | 5.05%1.46M | 40.09%1.97M | --1.93M | --1.93M | 147.01%1.36M | 158.77%1.39M |
-Accounts receivable | -31.25%1.36M | -28.97%1.37M | -28.97%1.37M | -9.70%1.23M | 5.05%1.46M | 40.09%1.97M | --1.93M | --1.93M | 147.01%1.36M | 158.77%1.39M |
Inventory | -10.00%1.31M | -9.85%1.19M | -9.85%1.19M | 4.48%1.38M | 6.36%1.44M | 0.97%1.45M | --1.32M | --1.32M | 230.90%1.32M | 414.07%1.35M |
Other current assets | -21.81%2.42M | -35.49%1.65M | -35.49%1.65M | -81.62%972K | -33.61%1.53M | 60.20%3.1M | --2.56M | --2.56M | 250.90%5.29M | 41.18%2.3M |
Total current assets | -41.50%9.96M | -32.28%12.5M | -32.28%12.5M | -36.42%14.06M | -22.57%16.66M | -9.59%17.02M | --18.46M | --18.46M | -29.78%22.11M | -43.25%21.52M |
Non current assets | ||||||||||
Net PPE | -5.30%60.85M | -4.51%62.17M | -4.51%62.17M | -12.09%64.06M | -17.20%63.81M | -23.39%64.25M | --65.11M | --65.11M | 381.85%72.87M | 591.78%77.07M |
-Gross PPE | 0.87%76.02M | 2.08%76.71M | 2.08%76.71M | -4.82%77.43M | -8.88%76.06M | -15.19%75.37M | --75.15M | --75.15M | 401.82%81.36M | 604.82%83.48M |
-Accumulated depreciation | -36.52%-15.18M | -44.86%-14.54M | -44.86%-14.54M | -57.54%-13.38M | -91.18%-12.25M | -122.32%-11.12M | ---10.04M | ---10.04M | -678.90%-8.49M | -811.52%-6.41M |
Goodwill and other intangible assets | -4.52%180.41M | -4.88%182.48M | -4.88%182.48M | -10.06%184.71M | -9.96%186.83M | -28.65%188.96M | --191.83M | --191.83M | -12.60%205.38M | -12.30%207.5M |
-Goodwill | -0.00%31.62M | 0.00%31.62M | 0.00%31.62M | -26.50%31.62M | -26.50%31.62M | -67.81%31.62M | --31.62M | --31.62M | -65.18%43.02M | -65.13%43.02M |
-Other intangible assets | -5.43%148.79M | -5.84%150.86M | -5.84%150.86M | -5.71%153.09M | -5.63%155.21M | -5.56%157.34M | --160.21M | --160.21M | 45.69%162.36M | 45.24%164.48M |
Other non current assets | 40.51%1.39M | -3.91%1.33M | -3.91%1.33M | -17.97%1.11M | 30.86%971K | 31.82%990K | --1.38M | --1.38M | --1.36M | 24,633.33%742K |
Total non current assets | -4.54%242.65M | -4.78%245.98M | -4.78%245.98M | -10.63%249.88M | -11.81%251.62M | -27.26%254.2M | --258.32M | --258.32M | 11.64%279.6M | 15.00%285.31M |
Total assets | -6.86%252.61M | -6.61%258.48M | -6.61%258.48M | -12.52%263.94M | -12.56%268.28M | -26.35%271.22M | --276.78M | --276.78M | 7.01%301.71M | 7.28%306.83M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -41.71%5.13M | -16.20%7.09M | -16.20%7.09M | -11.22%8.22M | -23.19%7.72M | 11.94%8.8M | --8.46M | --8.46M | 287.03%9.25M | 279.43%10.06M |
-accounts payable | -41.71%5.13M | -16.20%7.09M | -16.20%7.09M | -11.22%8.22M | -23.19%7.72M | 11.94%8.8M | --8.46M | --8.46M | 287.03%9.25M | 279.43%10.06M |
Current accrued expenses | 29.06%11.23M | -19.38%8.54M | -19.38%8.54M | -4.96%8.18M | 2.47%8.38M | 26.17%8.7M | --10.59M | --10.59M | 278.79%8.61M | 289.11%8.18M |
Current debt and capital lease obligation | 290.10%63.29M | 322.19%62.95M | 322.19%62.95M | 21.51%15.79M | 21.40%15.76M | 24.49%16.23M | --14.91M | --14.91M | 17,000.00%13M | 17,682.19%12.98M |
-Current debt | 1,420.46%53.06M | 959.86%52.83M | 959.86%52.83M | 1.37%3.54M | -0.29%3.49M | 0.55%3.49M | --4.99M | --4.99M | 4,493.42%3.49M | 4,687.67%3.5M |
-Current capital lease obligation | -19.68%10.23M | 1.88%10.11M | 1.88%10.11M | 28.90%12.25M | 29.39%12.27M | 33.18%12.74M | --9.92M | --9.92M | --9.51M | --9.49M |
Other current liabilities | -1.07%2.95M | -34.03%4.12M | -34.03%4.12M | -61.73%2.7M | -60.04%2.84M | -59.64%2.98M | --6.24M | --6.24M | 40.12%7.06M | 39.83%7.11M |
Current liabilities | 125.04%82.6M | 105.69%82.69M | 105.69%82.69M | -7.98%34.89M | -9.45%34.71M | 4.34%36.7M | --40.2M | --40.2M | 265.27%37.91M | 266.78%38.33M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -43.55%59.3M | -41.38%60.84M | -41.38%60.84M | -2.01%104.52M | -3.30%105.09M | -6.35%105.06M | --103.78M | --103.78M | 17,647.09%106.66M | 17,399.19%108.67M |
-Long term debt | -74.19%16.75M | -74.29%16.21M | -74.29%16.21M | -2.21%63.85M | -1.12%64.2M | -0.69%64.9M | --63.03M | --63.03M | 10,763.23%65.29M | 10,355.39%64.93M |
-Long term capital lease obligation | 5.95%42.56M | 9.53%44.63M | 9.53%44.63M | -1.69%40.67M | -6.52%40.89M | -14.24%40.17M | --40.75M | --40.75M | --41.37M | --43.74M |
Non current deferred liabilities | -6.30%1.15M | -6.30%1.15M | -6.30%1.15M | 35.44%1.22M | 35.59%1.22M | -1.61%1.22M | --1.22M | --1.22M | -71.93%903K | -71.19%902K |
Derivative product liabilities | --38K | -6.67%182K | -6.67%182K | ---- | ---- | ---- | --195K | --195K | ---- | ---- |
Preferred securities outside stock equity | 8.19%56.73M | 8.19%55.63M | 8.19%55.63M | 8.19%54.55M | 8.19%53.48M | 8.19%52.44M | --51.42M | --51.42M | --50.42M | --49.43M |
Other non current liabilities | -47.62%694K | -27.24%740K | -27.24%740K | -30.09%1.12M | -55.02%1.33M | -28.34%1.33M | --1.02M | --1.02M | --1.6M | --2.96M |
Total non current liabilities | -26.33%117.92M | -24.80%118.53M | -24.80%118.53M | 1.14%161.41M | -0.52%161.12M | -4.15%160.05M | --157.63M | --157.63M | 1,507.22%159.58M | 1,185.92%161.96M |
Total liabilities | 1.91%200.51M | 1.72%201.23M | 1.72%201.23M | -0.61%196.29M | -2.23%195.83M | -2.68%196.75M | --197.83M | --197.83M | 872.48%197.49M | 769.13%200.29M |
Shareholders'equity | ||||||||||
Share capital | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | --2K | --2K | 0.00%2K | 0.00%2K |
-common stock | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | --2K | --2K | 0.00%2K | 0.00%2K |
Retained earnings | -11.89%-264.4M | -13.52%-257.86M | -13.52%-257.86M | -23.02%-247.26M | -22.59%-242.3M | -72.13%-236.3M | ---227.15M | ---227.15M | -3,010.31%-200.99M | -13,588.09%-197.66M |
Paid-in capital | 1.68%315.99M | 2.94%315.11M | 2.94%315.11M | 3.18%314.91M | 3.47%314.75M | 2.43%310.77M | --306.1M | --306.1M | 13.85%305.2M | 15.04%304.19M |
Total stockholders'equity | -30.72%51.59M | -27.48%57.25M | -27.48%57.25M | -35.09%67.65M | -32.00%72.45M | -55.17%74.47M | --78.95M | --78.95M | -60.17%104.22M | -59.49%106.54M |
Noncontrolling interests | --500K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | -30.05%52.09M | -27.48%57.25M | -27.48%57.25M | -35.09%67.65M | -32.00%72.45M | -55.17%74.47M | --78.95M | --78.95M | -60.17%104.22M | -59.49%106.54M |
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