(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 | 149.04%216.95M | 149.04%216.95M | -62.00%87.12M | -62.00%87.12M | -30.03%229.27M | -30.03%229.27M | 57.09%327.67M | 57.09%327.67M | -33.51%208.59M | -33.51%208.59M |
-Cash and cash equivalents | 149.04%216.95M | 149.04%216.95M | -46.84%87.12M | -46.84%87.12M | -19.81%163.87M | -19.81%163.87M | -2.03%204.35M | -2.03%204.35M | -33.51%208.59M | -33.51%208.59M |
-Short term investments | ---- | ---- | ---- | ---- | -46.97%65.4M | -46.97%65.4M | --123.32M | --123.32M | ---- | ---- |
Receivables | -9.60%4.23M | -9.60%4.23M | -85.98%4.68M | -85.98%4.68M | 328.54%33.38M | 328.54%33.38M | -17.15%7.79M | -17.15%7.79M | -10.64%9.4M | -10.64%9.4M |
-Accounts receivable | -41.68%2.73M | -41.68%2.73M | 128.75%4.68M | 128.75%4.68M | -36.47%2.05M | -36.47%2.05M | 1.83%3.22M | 1.83%3.22M | -59.63%3.16M | -59.63%3.16M |
-Other receivables | --1.5M | --1.5M | ---- | ---- | 585.71%31.33M | 585.71%31.33M | -26.77%4.57M | -26.77%4.57M | 132.11%6.24M | 132.11%6.24M |
Inventory | -9.23%7.32M | -9.23%7.32M | -72.79%8.06M | -72.79%8.06M | -77.68%29.61M | -77.68%29.61M | -8.02%132.7M | -8.02%132.7M | 25.08%144.28M | 25.08%144.28M |
Prepaid assets | -73.15%785K | -73.15%785K | 252.71%2.92M | 252.71%2.92M | -59.16%829K | -59.16%829K | -64.91%2.03M | -64.91%2.03M | 289.82%5.79M | 289.82%5.79M |
Hedging assets-current | ---- | ---- | ---- | ---- | -72.22%3.45M | -72.22%3.45M | --12.42M | --12.42M | ---- | ---- |
Total current assets | 123.08%229.28M | 123.08%229.28M | -65.34%102.78M | -65.34%102.78M | -38.56%296.54M | -38.56%296.54M | 31.12%482.61M | 31.12%482.61M | -16.56%368.06M | -16.56%368.06M |
Non current assets | ||||||||||
Net PPE | 9,417.88%90.52M | 9,417.88%90.52M | -98.94%951K | -98.94%951K | -1.82%89.95M | -1.82%89.95M | -2.61%91.61M | -2.61%91.61M | 4.69%94.07M | 4.69%94.07M |
-Gross PPE | -88.12%91.03M | -88.12%91.03M | -64.34%766.49M | -64.34%766.49M | 0.01%2.15B | 0.01%2.15B | 0.00%2.15B | 0.00%2.15B | 69.83%2.15B | 69.83%2.15B |
-Accumulated depreciation | 99.93%-512K | 99.93%-512K | 62.83%-765.54M | 62.83%-765.54M | -0.09%-2.06B | -0.09%-2.06B | -0.12%-2.06B | -0.12%-2.06B | -74.81%-2.06B | -74.81%-2.06B |
Investments and advances | ---- | ---- | -80.86%89.86M | -80.86%89.86M | 14.52%469.44M | 14.52%469.44M | 437.02%409.93M | 437.02%409.93M | 2.17%76.33M | 2.17%76.33M |
-Other investment | ---- | ---- | -80.86%89.86M | -80.86%89.86M | 14.52%469.44M | 14.52%469.44M | 437.02%409.93M | 437.02%409.93M | 2.17%76.33M | 2.17%76.33M |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | --580K | --580K | ---- | ---- |
Non current accounts receivable | 4.69%509.01M | 4.69%509.01M | --486.19M | --486.19M | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | -45.15%15.42M | -45.15%15.42M | -6.60%28.12M | -6.60%28.12M |
Total non current assets | 3.90%599.52M | 3.90%599.52M | 3.15%576.99M | 3.15%576.99M | 8.09%559.39M | 8.09%559.39M | 160.70%517.54M | 160.70%517.54M | 1.98%198.52M | 1.98%198.52M |
Total assets | 21.92%828.8M | 21.92%828.8M | -20.58%679.77M | -20.58%679.77M | -14.42%855.93M | -14.42%855.93M | 76.53%1B | 76.53%1B | -10.88%566.58M | -10.88%566.58M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -97.65%295K | -97.65%295K | 13,380.65%12.54M | 13,380.65%12.54M | -94.13%93K | -94.13%93K | -34.26%1.58M | -34.26%1.58M | --2.41M | --2.41M |
-Current debt | ---- | ---- | --12.25M | --12.25M | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 3.87%295K | 3.87%295K | 205.38%284K | 205.38%284K | -94.13%93K | -94.13%93K | -34.26%1.58M | -34.26%1.58M | --2.41M | --2.41M |
Payables | -23.15%25.9M | -23.15%25.9M | -8.43%33.7M | -8.43%33.7M | -6.33%36.8M | -6.33%36.8M | -5.25%39.29M | -5.25%39.29M | 9.47%41.47M | 9.47%41.47M |
-accounts payable | -20.05%24.64M | -20.05%24.64M | -10.24%30.81M | -10.24%30.81M | 0.55%34.33M | 0.55%34.33M | -14.07%34.14M | -14.07%34.14M | 10.19%39.74M | 10.19%39.74M |
-Other payable | -56.26%1.26M | -56.26%1.26M | 16.71%2.89M | 16.71%2.89M | -51.96%2.47M | -51.96%2.47M | 197.46%5.15M | 197.46%5.15M | -4.84%1.73M | -4.84%1.73M |
Current provisions | 11.81%300.3M | 11.81%300.3M | 20.50%268.59M | 20.50%268.59M | 36.81%222.9M | 36.81%222.9M | 31.93%162.93M | 31.93%162.93M | 34.41%123.5M | 34.41%123.5M |
Pension and other retirement benefit plans | -21.42%8.8M | -21.42%8.8M | 13.87%11.2M | 13.87%11.2M | -61.39%9.83M | -61.39%9.83M | 83.83%25.47M | 83.83%25.47M | 33.78%13.86M | 33.78%13.86M |
Current liabilities | 2.84%335.29M | 2.84%335.29M | 20.91%326.02M | 20.91%326.02M | 17.60%269.63M | 17.60%269.63M | 26.51%229.27M | 26.51%229.27M | 3.75%181.22M | 3.75%181.22M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -43.47%385K | -43.47%385K | --681K | --681K | ---- | ---- | -89.49%186K | -89.49%186K | --1.77M | --1.77M |
-Long term capital lease obligation | -43.47%385K | -43.47%385K | --681K | --681K | ---- | ---- | -89.49%186K | -89.49%186K | --1.77M | --1.77M |
Long term provisions | 121.55%2.12B | 121.55%2.12B | -6.93%956.73M | -6.93%956.73M | 85.10%1.03B | 85.10%1.03B | -14.12%555.37M | -14.12%555.37M | -12.44%646.67M | -12.44%646.67M |
Employee benefits | --772K | --772K | ---- | ---- | 1.07%753K | 1.07%753K | -93.58%745K | -93.58%745K | 246.21%11.6M | 246.21%11.6M |
Total non current liabilities | 121.52%2.12B | 121.52%2.12B | -6.93%957.41M | -6.93%957.41M | 84.92%1.03B | 84.92%1.03B | -15.72%556.3M | -15.72%556.3M | -11.03%660.04M | -11.03%660.04M |
Total liabilities | 91.37%2.46B | 91.37%2.46B | -1.15%1.28B | -1.15%1.28B | 65.27%1.3B | 65.27%1.3B | -6.62%785.57M | -6.62%785.57M | -8.21%841.26M | -8.21%841.26M |
Shareholders'equity | ||||||||||
Share capital | 30.97%1.54B | 30.97%1.54B | 0.00%1.18B | 0.00%1.18B | 0.00%1.18B | 0.00%1.18B | 66.69%1.18B | 66.69%1.18B | 0.00%706.49M | 0.00%706.49M |
-common stock | 30.97%1.54B | 30.97%1.54B | 0.00%1.18B | 0.00%1.18B | 0.00%1.18B | 0.00%1.18B | 66.69%1.18B | 66.69%1.18B | 0.00%706.49M | 0.00%706.49M |
Retained earnings | -63.99%-3.56B | -63.99%-3.56B | -7.99%-2.17B | -7.99%-2.17B | -47.86%-2.01B | -47.86%-2.01B | 0.84%-1.36B | 0.84%-1.36B | 0.45%-1.37B | 0.45%-1.37B |
Gains losses not affecting retained earnings | -0.06%387.67M | -0.06%387.67M | -0.18%387.91M | -0.18%387.91M | -1.72%388.59M | -1.72%388.59M | 1.71%395.38M | 1.71%395.38M | -0.04%388.75M | -0.04%388.75M |
Total stockholders'equity | -169.57%-1.63B | -169.57%-1.63B | -36.44%-603.66M | -36.44%-603.66M | -306.18%-442.42M | -306.18%-442.42M | 178.12%214.58M | 178.12%214.58M | 2.17%-274.69M | 2.17%-274.69M |
Total equity | -169.57%-1.63B | -169.57%-1.63B | -36.44%-603.66M | -36.44%-603.66M | -306.18%-442.42M | -306.18%-442.42M | 178.12%214.58M | 178.12%214.58M | 2.17%-274.69M | 2.17%-274.69M |
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