(FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | (FY)Dec 30, 2018 | (Q4)Jun 30, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 37.69%85.21M | 37.69%85.21M | 90.71%61.89M | 90.71%61.89M | -9.77%32.45M | -9.77%32.45M | -21.48%35.96M | -40.45%35.96M | 102.83%45.8M | 167.44%60.39M |
-Cash and cash equivalents | 37.69%85.21M | 37.69%85.21M | 90.71%61.89M | 90.71%61.89M | -9.77%32.45M | -9.77%32.45M | -21.48%35.96M | -40.45%35.96M | 102.83%45.8M | 167.44%60.39M |
Receivables | -5.96%101.59M | -5.96%101.59M | 11.49%108.03M | 11.49%108.03M | 9.69%96.9M | 9.69%96.9M | -4.51%88.34M | -19.53%88.34M | 5.81%92.51M | 25.56%109.78M |
-Accounts receivable | 4.87%78.31M | 4.87%78.31M | 7.69%74.67M | 7.69%74.67M | 3.74%69.34M | 3.74%69.34M | -9.74%66.84M | -28.46%66.84M | -3.74%74.05M | 21.45%93.42M |
-Other receivables | -29.56%23.91M | -29.56%23.91M | 20.30%33.95M | 20.30%33.95M | 28.34%28.22M | 28.34%28.22M | 14.86%21.99M | 30.91%21.99M | 73.19%19.14M | 51.95%16.79M |
-Recievables adjustments allowances | -8.42%-631K | -8.42%-631K | 10.74%-582K | 10.74%-582K | -35.27%-652K | -35.27%-652K | 28.91%-482K | -10.80%-482K | -26.02%-678K | 19.14%-435K |
Inventory | -60.38%40.05M | -60.38%40.05M | 18.50%101.08M | 18.50%101.08M | 15.83%85.3M | 15.83%85.3M | 190.19%73.64M | -0.27%73.64M | 40.39%25.38M | 308.48%73.84M |
Prepaid assets | -0.76%12.35M | -0.76%12.35M | 19.39%12.45M | 19.39%12.45M | 7.02%10.43M | 7.02%10.43M | -32.45%9.74M | -8.12%9.74M | 14.65%14.42M | -15.71%10.6M |
Current deferred assets | 260.72%30.86M | 260.72%30.86M | --8.55M | --8.55M | ---- | ---- | 71.95%5.19M | --5.19M | --3.02M | ---- |
Hedging assets-current | -3.17%244K | -3.17%244K | -91.10%252K | -91.10%252K | 297.75%2.83M | 297.75%2.83M | --712K | --712K | ---- | ---- |
Holding assets for sale | ---- | ---- | --3.21M | --3.21M | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | --79.79M | --79.79M | ---- | ---- | ---- | ---- | ---- | ---- | 4.97%48.33M | ---- |
Total current assets | 18.49%350.08M | 18.49%350.08M | 29.64%295.46M | 29.64%295.46M | 6.71%227.91M | 6.71%227.91M | -6.92%213.58M | --213.58M | 22.71%229.45M | ---- |
Non current assets | ||||||||||
Net PPE | -0.10%1.37B | -0.10%1.37B | 67.22%1.37B | 67.22%1.37B | 4.39%818.49M | 4.39%818.49M | 89.31%784.09M | 115.07%784.09M | 46.90%414.19M | 29.31%364.58M |
-Gross PPE | 1.51%1.8B | 1.51%1.8B | 53.07%1.78B | 53.07%1.78B | 7.29%1.16B | 7.29%1.16B | 70.03%1.08B | 88.57%1.08B | 43.30%636.4M | 29.21%573.82M |
-Accumulated depreciation | -6.91%-436.57M | -6.91%-436.57M | -19.25%-408.34M | -19.25%-408.34M | -14.91%-342.41M | -14.91%-342.41M | -34.09%-297.97M | -42.41%-297.97M | -37.04%-222.21M | -29.03%-209.23M |
Investments and advances | 14.84%31.29M | 14.84%31.29M | 26.34%27.25M | 26.34%27.25M | 29.36%21.57M | 29.36%21.57M | 13.69%16.67M | 43.16%16.67M | -55.02%14.67M | -64.28%11.65M |
-Long term equity investment | 14.84%31.29M | 14.84%31.29M | 26.34%27.25M | 26.34%27.25M | 29.36%21.57M | 29.36%21.57M | 15.61%16.67M | 46.22%16.67M | -55.43%14.42M | -64.76%11.4M |
-Financial asset investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.21%244K | -1.21%244K |
-Including:Trading securities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1.21%244K | -1.21%244K |
Financial assets | --496K | --496K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current accounts receivable | ---- | ---- | -68.34%1.27M | -68.34%1.27M | -1.57%4.02M | -1.57%4.02M | 84.98%4.09M | --4.09M | 2,662.50%2.21M | ---- |
Goodwill and other intangible assets | -2.17%282.86M | -2.17%282.86M | 38.05%289.15M | 38.05%289.15M | -1.83%209.45M | -1.83%209.45M | -16.54%213.35M | -16.60%213.35M | 78.65%255.64M | 78.77%255.83M |
-Goodwill | -3.38%241.61M | -3.38%241.61M | 26.19%250.06M | 26.19%250.06M | -1.45%198.17M | -1.45%198.17M | -14.82%201.07M | -13.59%201.07M | 77.47%236.05M | 74.96%232.7M |
-Other intangible assets | 5.53%41.25M | 5.53%41.25M | 246.35%39.09M | 246.35%39.09M | -8.09%11.29M | -8.09%11.29M | -37.33%12.28M | -46.90%12.28M | 94.09%19.59M | 129.08%23.12M |
Non current deferred assets | 18.73%25.29M | 18.73%25.29M | -10.85%21.3M | -10.85%21.3M | 33.67%23.89M | 33.67%23.89M | -14.05%17.88M | 517.27%17.88M | 491.36%20.8M | -17.66%2.9M |
Other non current assets | --277K | --277K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -0.01%1.71B | -0.01%1.71B | 58.49%1.71B | 58.49%1.71B | 3.99%1.08B | 3.99%1.08B | 46.44%1.04B | --1.04B | 53.39%707.51M | ---- |
Total assets | 2.72%2.06B | 2.72%2.06B | 53.46%2B | 53.46%2B | 4.46%1.31B | 4.46%1.31B | 33.37%1.25B | --1.25B | 44.54%936.96M | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -5.94%73.21M | -5.94%73.21M | 60.67%77.83M | 60.67%77.83M | 16.19%48.44M | 16.19%48.44M | 9,640.19%41.69M | --41.69M | --428K | ---- |
-Current debt | -11.06%12.19M | -11.06%12.19M | -4.30%13.7M | -4.30%13.7M | 83.97%14.32M | 83.97%14.32M | 1,718.69%7.78M | --7.78M | --428K | ---- |
-Current capital lease obligation | -4.85%61.02M | -4.85%61.02M | 87.95%64.13M | 87.95%64.13M | 0.63%34.12M | 0.63%34.12M | --33.9M | --33.9M | ---- | ---- |
Payables | 0.07%149.42M | 0.07%149.42M | 10.52%149.31M | 10.52%149.31M | 19.03%135.1M | 19.03%135.1M | -12.85%113.5M | -10.66%113.5M | 26.77%130.24M | 23.66%127.04M |
-accounts payable | 13.58%78.29M | 13.58%78.29M | 16.81%68.93M | 16.81%68.93M | 13.58%59.01M | 13.58%59.01M | -20.19%51.95M | -25.37%51.95M | 21.88%65.1M | 30.34%69.61M |
-Other payable | -11.52%71.13M | -11.52%71.13M | 5.64%80.38M | 5.64%80.38M | 23.64%76.09M | 23.64%76.09M | -5.52%61.55M | 7.18%61.55M | 32.07%65.14M | 16.42%57.43M |
Current provisions | 1,656.64%16.13M | 1,656.64%16.13M | -79.70%918K | -79.70%918K | -59.43%4.52M | -59.43%4.52M | 120.80%11.15M | 458.24%11.15M | 220.37%5.05M | 26.71%2M |
Pension and other retirement benefit plans | 3.93%20.88M | 3.93%20.88M | 8.73%20.09M | 8.73%20.09M | 13.93%18.48M | 13.93%18.48M | 0.78%16.22M | 6.48%16.22M | 13.46%16.1M | 7.39%15.23M |
Current deferred liabilities | -83.76%88K | -83.76%88K | -94.85%542K | -94.85%542K | --10.53M | --10.53M | ---- | ---- | ---- | -27.63%12.71M |
Current liabilities | 4.43%259.72M | 4.43%259.72M | 14.57%248.69M | 14.57%248.69M | 18.91%217.07M | 18.91%217.07M | 20.25%182.55M | --182.55M | 11.58%151.81M | ---- |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 7.92%935M | 7.92%935M | 94.26%866.35M | 94.26%866.35M | -4.47%445.96M | -4.47%445.96M | 60.97%466.85M | 97.43%466.85M | 171.61%290.01M | 121.46%236.47M |
-Long term debt | 22.32%424.96M | 22.32%424.96M | 114.44%347.42M | 114.44%347.42M | -21.75%162.01M | -21.75%162.01M | -28.61%207.03M | -12.45%207.03M | 171.61%290.01M | 121.46%236.47M |
-Long term capital lease obligation | -1.71%510.03M | -1.71%510.03M | 82.75%518.93M | 82.75%518.93M | 9.29%283.95M | 9.29%283.95M | --259.81M | --259.81M | ---- | ---- |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | -72.84%986K | -86.28%986K | --3.63M | --7.19M |
Long term provisions | -86.17%2.59M | -86.17%2.59M | 842.33%18.74M | 842.33%18.74M | -2.74%1.99M | -2.74%1.99M | -45.55%2.05M | -51.02%2.05M | -3.20%3.76M | 7.60%4.18M |
Employee benefits | -8.60%6.32M | -8.60%6.32M | 1.95%6.91M | 1.95%6.91M | 16.70%6.78M | 16.70%6.78M | -1.68%5.81M | 5.77%5.81M | 10.54%5.91M | 2.75%5.49M |
Non current deferred liabilities | 11.42%38.4M | 11.42%38.4M | 103.03%34.47M | 103.03%34.47M | 21.26%16.98M | 21.26%16.98M | -25.71%14M | --14M | --18.84M | ---- |
Total non current liabilities | 6.03%982.31M | 6.03%982.31M | 96.41%926.47M | 96.41%926.47M | -3.67%471.7M | -3.67%471.7M | 52.00%489.68M | --489.68M | 177.72%322.15M | ---- |
Total liabilities | 5.69%1.24B | 5.69%1.24B | 70.62%1.18B | 70.62%1.18B | 2.46%688.77M | 2.46%688.77M | 41.83%672.24M | --672.24M | 88.04%473.96M | ---- |
Shareholders'equity | ||||||||||
Share capital | 0.06%768.53M | 0.06%768.53M | 32.26%768.07M | 32.26%768.07M | -0.02%580.73M | -0.02%580.73M | 43.51%580.83M | 43.98%580.83M | 1.21%404.72M | 0.88%403.41M |
-common stock | 0.06%768.53M | 0.06%768.53M | 32.26%768.07M | 32.26%768.07M | -0.02%580.73M | -0.02%580.73M | 43.51%580.83M | 43.98%580.83M | 1.21%404.72M | 0.88%403.41M |
Retained earnings | 0.00%-92.69M | 0.00%-92.69M | 0.00%-92.69M | 0.00%-92.69M | -0.72%-92.69M | -0.72%-92.69M | -62.53%-92.03M | -62.53%-92.03M | 0.00%-56.62M | 0.00%-56.62M |
Gains losses not affecting retained earnings | -18.99%92.52M | -18.99%92.52M | 13.17%114.2M | 13.17%114.2M | 49.10%100.91M | 49.10%100.91M | -29.44%67.68M | -41.34%67.68M | 100.37%95.91M | 141.04%115.38M |
Total stockholders'equity | -2.69%768.36M | -2.69%768.36M | 34.07%789.58M | 34.07%789.58M | 5.83%588.95M | 5.83%588.95M | 25.33%556.48M | 3,354.86%556.48M | 13.52%444.01M | -104.37%-17.1M |
Noncontrolling interests | 23.00%47.2M | 23.00%47.2M | 38.98%38.38M | 38.98%38.38M | 31.88%27.61M | 31.88%27.61M | 10.27%20.94M | 22.46%20.94M | 277.55%18.99M | 239.97%17.1M |
Total equity | -1.50%815.56M | -1.50%815.56M | 34.29%827.96M | 34.29%827.96M | 6.78%616.56M | 6.78%616.56M | 24.71%577.42M | --577.42M | 16.87%463M | ---- |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data
No Data