(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Oct 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -65.76%226K | -28.57%50K | ---- | ---- | --0 | 1,382.75%660K | --70K | ---- | ---- | --0 |
-Cash and cash equivalents | -65.76%226K | -28.57%50K | ---- | ---- | --0 | 1,382.75%660K | --70K | ---- | ---- | --0 |
Receivables | -24.43%49.43M | -12.41%58.63M | --63.49M | --63.49M | 9.31%70.34M | 30.52%65.41M | 40.39%66.93M | --71.18M | --71.18M | --64.35M |
-Accounts receivable | -24.80%46.43M | -16.18%52.42M | --56.78M | --56.78M | 4.56%67.28M | 23.20%61.75M | 31.17%62.54M | --66.29M | --66.29M | --64.35M |
-Taxes receivable | 3.32%1.34M | -66.63%676K | --685K | --685K | --687K | --1.3M | --2.03M | --1.67M | --1.67M | ---- |
-Related party accounts receivable | --0 | --3.34M | --3.84M | --3.84M | ---- | ---- | ---- | --411K | --411K | ---- |
-Other receivables | -29.86%1.66M | -7.60%2.19M | --2.19M | --2.19M | --2.37M | --2.37M | --2.37M | --2.82M | --2.82M | ---- |
Prepaid assets | 14.30%2.87M | -21.86%2.5M | --2.96M | --2.96M | 34.85%2.11M | 39.85%2.51M | 19.79%3.2M | --2.42M | --2.42M | --1.56M |
Current deferred assets | ---- | ---- | --0 | --0 | --0 | --0 | --1.18M | --2M | --2M | ---- |
Other current assets | -51.29%415K | -55.67%442K | --456K | --456K | -95.00%245K | -82.10%852K | -79.43%997K | --565K | --565K | --4.9M |
Total current assets | -23.75%52.94M | -14.87%61.62M | --66.91M | --66.91M | 2.65%72.69M | 22.42%69.43M | 31.13%72.38M | --76.16M | --76.16M | --70.81M |
Non current assets | ||||||||||
Net PPE | -5.37%5.77M | 17.93%6.18M | --6.65M | --6.65M | 36.20%5.86M | -35.43%6.09M | -46.08%5.24M | --6.54M | --6.54M | --4.3M |
-Gross PPE | -5.37%5.77M | 17.93%6.18M | --10.73M | --10.73M | 36.20%5.86M | -35.43%6.09M | -46.08%5.24M | --11.44M | --11.44M | --4.3M |
-Accumulated depreciation | ---- | ---- | ---4.08M | ---4.08M | ---- | ---- | ---- | ---4.9M | ---4.9M | ---- |
Goodwill and other intangible assets | -0.06%91.56M | 17.96%93.25M | --89.96M | --89.96M | 42.33%90.07M | 48.83%91.61M | 27.60%79.05M | --102.75M | --102.75M | --63.28M |
-Goodwill | 1.19%59.15M | 6.32%59.15M | --59.59M | --59.59M | 100.58%58.45M | 100.58%58.45M | 90.91%55.64M | --55.19M | --55.19M | --29.14M |
-Other intangible assets | -2.27%32.41M | 45.64%34.09M | --30.37M | --30.37M | -7.39%31.62M | 2.30%33.16M | -28.64%23.41M | --47.55M | --47.55M | --34.14M |
Related parties assets | --0 | --3.34M | --3.84M | --3.84M | ---- | ---- | ---- | --411K | --411K | ---- |
Non current deferred assets | -1.14%7.4M | 0.12%7.4M | --7.27M | --7.27M | 118.64%7.29M | 124.49%7.48M | 108.94%7.39M | --2.2M | --2.2M | --3.33M |
Non current prepaid assets | -20.27%2.09M | -19.50%2.11M | --2.7M | --2.7M | -11.53%2.7M | -17.52%2.63M | -34.78%2.62M | --2.62M | --2.62M | --3.05M |
Other non current assets | ---- | ---- | --5.03M | --5.03M | 13.06%5.07M | 197.71%5.2M | 374.55%5.21M | --4.41M | --4.41M | --4.48M |
Total non current assets | -5.48%106.81M | 9.48%108.93M | --111.61M | --111.61M | 41.47%110.99M | 42.60%113.01M | 23.88%99.5M | --118.51M | --118.51M | --78.45M |
Total assets | -12.43%159.75M | -0.77%170.55M | --178.52M | --178.52M | 23.05%183.67M | 34.18%182.44M | 26.83%171.88M | --194.67M | --194.67M | --149.26M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 82.17%419K | -35.64%549K | --377K | --377K | -42.70%461K | -73.19%230K | -85.00%853K | --840K | --840K | --804.5K |
-accounts payable | 247.95%254K | -59.35%224K | --95K | --95K | -57.46%250K | -87.99%73K | -51.61%551K | --587K | --587K | --587.73K |
-Total tax payable | 5.10%165K | 7.62%325K | --282K | --282K | -2.67%211K | -37.21%157K | -93.36%302K | --253K | --253K | --216.78K |
Current accrued expenses | 29.62%14.22M | 37.39%15.1M | --15.34M | --15.34M | 35.36%18.36M | -15.63%10.97M | -11.66%10.99M | --19.44M | --19.44M | --13.57M |
Current debt and capital lease obligation | 63.92%9.46M | 68.47%9.61M | --65.13M | --65.13M | 3,842.79%63.43M | 227.27%5.77M | 206.63%5.7M | --5.84M | --5.84M | --1.61M |
-Current debt | 93.48%7.74M | 93.43%7.74M | --63.11M | --63.11M | --61.67M | --4M | --4M | --4M | --4M | ---- |
-Current capital lease obligation | -2.88%1.72M | 9.86%1.87M | --2.02M | --2.02M | 9.35%1.76M | 0.39%1.77M | -8.44%1.7M | --1.84M | --1.84M | --1.61M |
Other current liabilities | -81.92%2.12M | -43.16%4.23M | --4.21M | --4.21M | -35.98%5M | 55.86%11.71M | 7.29%7.44M | --2.08M | --2.08M | --7.81M |
Current liabilities | -8.59%26.22M | 18.01%29.49M | --85.06M | --85.06M | 266.80%87.25M | 23.95%28.68M | -7.19%24.99M | --28.21M | --28.21M | --23.79M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -29.89%46.4M | -16.10%53.47M | --3.81M | --3.81M | -74.83%7.19M | 238.89%66.18M | 289.30%63.73M | --65.72M | --65.72M | --28.57M |
-Long term debt | -31.48%43.26M | -18.10%50.01M | ---- | ---- | -83.82%4.37M | 257.49%63.14M | 332.34%61.07M | --62.67M | --62.67M | --27M |
-Long term capital lease obligation | 3.06%3.13M | 29.75%3.45M | --3.81M | --3.81M | 80.44%2.82M | 62.87%3.04M | 18.55%2.66M | --3.05M | --3.05M | --1.56M |
Other non current liabilities | 24.64%3.98M | 40,360.00%4.05M | --4.11M | --4.11M | 21,582.89%3.32M | 20,763.54%3.19M | -99.03%10K | --10K | --10K | --15.31K |
Total non current liabilities | -27.38%50.38M | -9.76%57.51M | --7.93M | --7.93M | -63.23%10.51M | 254.97%69.37M | 266.25%63.74M | --65.73M | --65.73M | --28.58M |
Total liabilities | -21.88%76.59M | -1.94%87M | --92.98M | --92.98M | 86.67%97.76M | 129.72%98.05M | 100.17%88.72M | --93.94M | --93.94M | --52.37M |
Shareholders'equity | ||||||||||
Share capital | -24.29%53K | 55.71%109K | --109K | --109K | -10.59%60K | 4.59%70K | 5.17%70K | --108K | --108K | --67.11K |
-common stock | -24.29%53K | 55.71%109K | --109K | --109K | -10.59%60K | 4.59%70K | 5.17%70K | --108K | --108K | --67.11K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -17.01%13.74M | -6.91%14.5M | --16.93M | --16.93M | -47.57%17.57M | -45.59%16.56M | -45.96%15.58M | --33.66M | --33.66M | --33.51M |
Paid-in capital | 2.37%69.37M | 2.21%69M | --68.55M | --68.55M | 7.85%68.29M | 7.92%67.76M | 8.36%67.51M | --67M | --67M | --63.32M |
Less: Treasury stock | ---- | --57K | --57K | --57K | ---- | ---- | ---- | --38K | --38K | ---- |
Gains losses not affecting retained earnings | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 |
Total stockholders'equity | -1.45%83.16M | 0.47%83.55M | --85.54M | --85.54M | -11.33%85.92M | -9.54%84.39M | -8.81%83.16M | --100.74M | --100.74M | --96.89M |
Total equity | -1.45%83.16M | 0.47%83.55M | --85.54M | --85.54M | -11.33%85.92M | -9.54%84.39M | -8.81%83.16M | --100.74M | --100.74M | --96.89M |
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
No Data