(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 227.46%71M | 227.46%71M | -63.41%21.68M | -63.41%21.68M | -10.12%59.26M | -10.12%59.26M | -15.34%65.93M | -15.34%65.93M | 92.12%77.88M | 92.12%77.88M |
-Cash and cash equivalents | 227.46%71M | 227.46%71M | -63.41%21.68M | -63.41%21.68M | -10.12%59.26M | -10.12%59.26M | -15.34%65.93M | -15.34%65.93M | 92.12%77.88M | 92.12%77.88M |
Receivables | 14.11%8.47M | 14.11%8.47M | -68.47%7.42M | -68.47%7.42M | -34.28%23.53M | -34.28%23.53M | 32.36%35.81M | 32.36%35.81M | 0.88%27.06M | 0.88%27.06M |
-Accounts receivable | 0.16%7.43M | 0.16%7.43M | -66.87%7.42M | -66.87%7.42M | -34.80%22.39M | -34.80%22.39M | 33.69%34.34M | 33.69%34.34M | -2.06%25.69M | -2.06%25.69M |
-Other receivables | --1.04M | --1.04M | ---- | ---- | -22.19%1.14M | -22.19%1.14M | 7.34%1.47M | 7.34%1.47M | 131.26%1.37M | 131.26%1.37M |
Inventory | -1.93%73.4M | -1.93%73.4M | 0.35%74.84M | 0.35%74.84M | 10.80%74.58M | 10.80%74.58M | 25.83%67.31M | 25.83%67.31M | 102.12%53.49M | 102.12%53.49M |
Prepaid assets | --16.38M | --16.38M | ---- | ---- | --20.4M | --20.4M | ---- | ---- | 15.92%14.74M | 15.92%14.74M |
Current deferred assets | ---- | ---- | 6,149.74%12.25M | 6,149.74%12.25M | --195.93K | --195.93K | ---- | ---- | ---- | ---- |
Other current assets | -65.51%50.18M | -65.51%50.18M | 36.17%145.49M | 36.17%145.49M | -22.39%106.84M | -22.39%106.84M | 207.48%137.67M | 207.48%137.67M | --44.77M | --44.77M |
Total current assets | -16.15%219.42M | -16.15%219.42M | -8.12%261.68M | -8.12%261.68M | -7.14%284.81M | -7.14%284.81M | 40.74%306.72M | 40.74%306.72M | 104.57%217.94M | 104.57%217.94M |
Non current assets | ||||||||||
Net PPE | -11.14%49.29M | -11.14%49.29M | -34.50%55.47M | -34.50%55.47M | 71.88%84.68M | 71.88%84.68M | 123.72%49.27M | 123.72%49.27M | 456.01%22.02M | 456.01%22.02M |
-Gross PPE | 61.32%89.48M | 61.32%89.48M | -50.50%55.47M | -50.50%55.47M | 63.77%112.07M | 63.77%112.07M | 42.06%68.43M | 42.06%68.43M | 96.69%48.17M | 96.69%48.17M |
-Accumulated depreciation | ---40.19M | ---40.19M | ---- | ---- | -42.93%-27.39M | -42.93%-27.39M | 26.72%-19.16M | 26.72%-19.16M | -27.37%-26.15M | -27.37%-26.15M |
Investments and advances | 29.17%45.97M | 29.17%45.97M | 26.46%35.59M | 26.46%35.59M | 68.80%28.14M | 68.80%28.14M | 84.79%16.67M | 84.79%16.67M | --9.02M | --9.02M |
-Other investment | 29.17%45.97M | 29.17%45.97M | 26.46%35.59M | 26.46%35.59M | 68.80%28.14M | 68.80%28.14M | 84.79%16.67M | 84.79%16.67M | --9.02M | --9.02M |
Non current accounts receivable | ---- | ---- | ---- | ---- | -43.59%2.51M | -43.59%2.51M | -69.67%4.46M | -69.67%4.46M | 105.52%14.69M | 105.52%14.69M |
Goodwill and other intangible assets | 23.52%30.66M | 23.52%30.66M | -22.41%24.82M | -22.41%24.82M | -7.56%31.99M | -7.56%31.99M | 7.75%34.6M | 7.75%34.6M | --32.11M | --32.11M |
-Goodwill | 0.00%12.37M | 0.00%12.37M | -16.84%12.37M | -16.84%12.37M | 0.00%14.88M | 0.00%14.88M | 0.00%14.88M | 0.00%14.88M | --14.88M | --14.88M |
-Other intangible assets | 46.90%18.28M | 46.90%18.28M | -27.26%12.45M | -27.26%12.45M | -13.26%17.11M | -13.26%17.11M | 14.43%19.72M | 14.43%19.72M | --17.24M | --17.24M |
Non current deferred assets | 169.09%8.95M | 169.09%8.95M | -26.19%3.33M | -26.19%3.33M | -60.27%4.51M | -60.27%4.51M | 299.54%11.34M | 299.54%11.34M | --2.84M | --2.84M |
Other non current assets | 6.64%38.95M | 6.64%38.95M | 70.24%36.52M | 70.24%36.52M | 49.81%21.45M | 49.81%21.45M | 83.59%14.32M | 83.59%14.32M | -30.51%7.8M | -30.51%7.8M |
Total non current assets | 11.62%173.81M | 11.62%173.81M | -10.13%155.72M | -10.13%155.72M | 32.62%173.28M | 32.62%173.28M | 47.66%130.66M | 47.66%130.66M | 296.23%88.49M | 296.23%88.49M |
Total assets | -5.79%393.23M | -5.79%393.23M | -8.88%417.4M | -8.88%417.4M | 4.74%458.09M | 4.74%458.09M | 42.74%437.38M | 42.74%437.38M | 137.78%306.43M | 137.78%306.43M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -9.12%24.75M | -9.12%24.75M | -31.24%27.23M | -31.24%27.23M | 1,050.72%39.61M | 1,050.72%39.61M | 31.72%3.44M | 31.72%3.44M | --2.61M | --2.61M |
-Current debt | -14.68%19.88M | -14.68%19.88M | -32.38%23.3M | -32.38%23.3M | --34.45M | --34.45M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 23.79%4.88M | 23.79%4.88M | -23.66%3.94M | -23.66%3.94M | 49.91%5.16M | 49.91%5.16M | 31.72%3.44M | 31.72%3.44M | --2.61M | --2.61M |
Payables | -5.50%40.8M | -5.50%40.8M | 0.33%43.18M | 0.33%43.18M | -17.61%43.04M | -17.61%43.04M | 41.29%52.24M | 41.29%52.24M | 65.57%36.97M | 65.57%36.97M |
-accounts payable | -5.50%40.8M | -5.50%40.8M | 132.29%43.18M | 132.29%43.18M | 1.86%18.59M | 1.86%18.59M | -0.49%18.25M | -0.49%18.25M | 62.61%18.34M | 62.61%18.34M |
-Other payable | ---- | ---- | ---- | ---- | -28.07%24.45M | -28.07%24.45M | 82.41%33.99M | 82.41%33.99M | 68.59%18.63M | 68.59%18.63M |
Current provisions | 17.34%14.33M | 17.34%14.33M | 564.06%12.21M | 564.06%12.21M | -60.25%1.84M | -60.25%1.84M | 10.29%4.63M | 10.29%4.63M | 140.11%4.19M | 140.11%4.19M |
Pension and other retirement benefit plans | --11.44M | --11.44M | ---- | ---- | 17.82%12.34M | 17.82%12.34M | 20.54%10.47M | 20.54%10.47M | 88.06%8.69M | 88.06%8.69M |
Current deferred liabilities | --24.17M | --24.17M | ---- | ---- | ---- | ---- | -99.56%36.74K | -99.56%36.74K | --8.35M | --8.35M |
Other current liabilities | ---- | ---- | --22.17M | --22.17M | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 10.21%115.5M | 10.21%115.5M | 8.23%104.79M | 8.23%104.79M | 36.73%96.82M | 36.73%96.82M | 16.43%70.81M | 16.43%70.81M | 111.94%60.82M | 111.94%60.82M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -8.52%63.99M | -8.52%63.99M | 181.33%69.95M | 181.33%69.95M | 40.75%24.86M | 40.75%24.86M | 55.15%17.67M | 55.15%17.67M | --11.39M | --11.39M |
-Long term debt | -9.09%44.95M | -9.09%44.95M | --49.44M | --49.44M | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -7.14%19.04M | -7.14%19.04M | -17.52%20.51M | -17.52%20.51M | 40.75%24.86M | 40.75%24.86M | 55.15%17.67M | 55.15%17.67M | --11.39M | --11.39M |
Long term provisions | 9.70%10.49M | 9.70%10.49M | 62.40%9.56M | 62.40%9.56M | -29.79%5.89M | -29.79%5.89M | 55.43%8.39M | 55.43%8.39M | 54.95%5.4M | 54.95%5.4M |
Employee benefits | --4.18M | --4.18M | ---- | ---- | 47.98%1.36M | 47.98%1.36M | 21.41%919.35K | 21.41%919.35K | 85.02%757.2K | 85.02%757.2K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --360K | --360K |
Total non current liabilities | -1.07%78.66M | -1.07%78.66M | 147.60%79.51M | 147.60%79.51M | 19.06%32.11M | 19.06%32.11M | 50.68%26.97M | 50.68%26.97M | 359.95%17.9M | 359.95%17.9M |
Total liabilities | 5.35%194.16M | 5.35%194.16M | 42.94%184.31M | 42.94%184.31M | 31.86%128.94M | 31.86%128.94M | 24.22%97.79M | 24.22%97.79M | 141.56%78.72M | 141.56%78.72M |
Shareholders'equity | ||||||||||
Share capital | 0.00%432.25M | 0.00%432.25M | 4.48%432.25M | 4.48%432.25M | 0.06%413.73M | 0.06%413.73M | 50.73%413.48M | 50.73%413.48M | 69.55%274.31M | 69.55%274.31M |
-common stock | 0.00%432.25M | 0.00%432.25M | 4.48%432.25M | 4.48%432.25M | 0.06%413.73M | 0.06%413.73M | 50.73%413.48M | 50.73%413.48M | 69.55%274.31M | 69.55%274.31M |
Retained earnings | -15.96%-241.77M | -15.96%-241.77M | -121.91%-208.5M | -121.91%-208.5M | -16.06%-93.96M | -16.06%-93.96M | -46.18%-80.95M | -46.18%-80.95M | 24.98%-55.38M | 24.98%-55.38M |
Gains losses not affecting retained earnings | 0.70%12.63M | 0.70%12.63M | 8.45%12.55M | 8.45%12.55M | 37.50%11.57M | 37.50%11.57M | -9.66%8.41M | -9.66%8.41M | 9.90%9.31M | 9.90%9.31M |
Total stockholders'equity | -14.04%203.11M | -14.04%203.11M | -28.68%236.29M | -28.68%236.29M | -2.82%331.34M | -2.82%331.34M | 49.37%340.94M | 49.37%340.94M | 136.66%228.24M | 136.66%228.24M |
Noncontrolling interests | -25.95%-4.03M | -25.95%-4.03M | -46.83%-3.2M | -46.83%-3.2M | -62.30%-2.18M | -62.30%-2.18M | -149.55%-1.34M | -149.55%-1.34M | -232.84%-538.44K | -232.84%-538.44K |
Total equity | -14.59%199.07M | -14.59%199.07M | -29.18%233.09M | -29.18%233.09M | -3.07%329.16M | -3.07%329.16M | 49.14%339.59M | 49.14%339.59M | 136.50%227.71M | 136.50%227.71M |
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