(Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -51.64%3.86M | -58.14%4.11M | -50.95%5.42M | -49.48%7.03M | -49.48%7.03M | -49.67%7.98M | -45.34%9.82M | -46.42%11.05M | --13.92M | --13.92M |
-Cash and cash equivalents | -51.64%3.86M | -58.14%4.11M | -50.95%5.42M | -49.48%7.03M | -49.48%7.03M | -49.67%7.98M | -45.34%9.82M | -46.42%11.05M | --13.92M | --13.92M |
Receivables | -4.12%7.78M | -8.60%8.04M | -14.99%9.15M | -1.17%9.65M | -1.17%9.65M | -16.73%8.11M | -4.74%8.8M | 2.95%10.76M | --9.77M | --9.77M |
-Accounts receivable | -2.54%5.95M | -2.31%6.27M | -5.86%6.53M | 7.99%6.73M | 7.99%6.73M | -0.78%6.11M | -5.74%6.42M | -1.58%6.93M | --6.23M | --6.23M |
-Related party accounts receivable | -8.93%1.83M | -25.57%1.77M | -31.53%2.62M | -17.29%2.93M | -17.29%2.93M | -44.10%2.01M | -1.93%2.38M | 12.29%3.83M | --3.54M | --3.54M |
Inventory | 8.14%10.94M | -0.04%11.12M | -2.12%11M | -6.62%9.91M | -6.62%9.91M | -6.01%10.12M | 9.37%11.13M | 23.65%11.24M | --10.61M | --10.61M |
Other current assets | 55.45%1.76M | 42.27%1.73M | 21.82%2.01M | -41.69%856K | -41.69%856K | -43.09%1.13M | -41.11%1.22M | -6.57%1.65M | --1.47M | --1.47M |
Total current assets | -10.99%24.34M | -19.24%25.01M | -20.52%27.58M | -23.25%27.45M | -23.25%27.45M | -28.70%27.34M | -21.50%30.97M | -17.25%34.7M | --35.77M | --35.77M |
Non current assets | ||||||||||
Net PPE | -33.87%2.19M | 55.11%2.38M | 42.47%2.67M | 40.24%2.98M | 40.24%2.98M | 44.23%3.31M | -39.30%1.54M | -30.54%1.87M | --2.13M | --2.13M |
-Gross PPE | -33.87%2.19M | 55.11%2.38M | 42.47%2.67M | 6.61%16.72M | 6.61%16.72M | 44.23%3.31M | -39.30%1.54M | -30.54%1.87M | --15.69M | --15.69M |
-Accumulated depreciation | ---- | ---- | ---- | -1.33%-13.74M | -1.33%-13.74M | ---- | ---- | ---- | ---13.56M | ---13.56M |
Goodwill and other intangible assets | -12.45%2.36M | -12.07%2.44M | -11.75%2.52M | -11.39%2.61M | -11.39%2.61M | -11.07%2.69M | -9.73%2.78M | -8.42%2.86M | --2.94M | --2.94M |
-Goodwill | 0.00%965K | 0.00%965K | 0.00%965K | 0.00%965K | 0.00%965K | 0.00%965K | 0.00%965K | 0.00%965K | --965K | --965K |
-Other intangible assets | -19.41%1.39M | -18.51%1.48M | -17.74%1.56M | -16.94%1.64M | -16.94%1.64M | -16.25%1.73M | -14.18%1.81M | -12.19%1.89M | --1.98M | --1.98M |
Related parties assets | -8.93%1.83M | -25.57%1.77M | -31.53%2.62M | -17.29%2.93M | -17.29%2.93M | -44.10%2.01M | -1.93%2.38M | 12.29%3.83M | --3.54M | --3.54M |
Other non current assets | -20.77%1.27M | -14.60%1.42M | -14.64%1.32M | -4.05%1.4M | -4.05%1.4M | 24.55%1.6M | 177.80%1.66M | 457.91%1.55M | --1.46M | --1.46M |
Total non current assets | -23.53%5.82M | 4.49%6.24M | 3.69%6.51M | 7.08%6.99M | 7.08%6.99M | 15.08%7.61M | -3.68%5.97M | 3.07%6.28M | --6.52M | --6.52M |
Total assets | -13.72%30.15M | -15.40%31.25M | -16.81%34.09M | -18.57%34.44M | -18.57%34.44M | -22.26%34.95M | -19.08%36.94M | -14.67%40.98M | --42.29M | --42.29M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 159.47%6.78M | 96.03%8.39M | 117.80%7.99M | 23.05%4.98M | 23.05%4.98M | -43.69%2.61M | 7.16%4.28M | -15.71%3.67M | --4.04M | --4.04M |
-accounts payable | 137.59%6.2M | 87.43%7.77M | 116.61%7.68M | 16.61%4.5M | 16.61%4.5M | -42.50%2.61M | 8.71%4.14M | 2.66%3.55M | --3.86M | --3.86M |
-Total tax payable | ---- | ---- | ---- | 53.85%100K | 53.85%100K | ---- | ---- | ---- | --65K | --65K |
-Due to related parties current | 19,200.00%579K | 361.94%619K | 152.03%310K | 1,420.00%228K | 1,420.00%228K | -97.03%3K | -25.56%134K | -86.32%123K | --15K | --15K |
-Other payable | ---- | ---- | ---- | 40.57%149K | 40.57%149K | ---- | ---- | ---- | --106K | --106K |
Current accrued expenses | -28.98%1.01M | -46.09%868K | -52.23%1.11M | 33.01%2.06M | 33.01%2.06M | -16.83%1.42M | -5.13%1.61M | 41.43%2.33M | --1.55M | --1.55M |
Current debt and capital lease obligation | 132.06%2.31M | -5.15%995K | -4.88%995K | -4.05%995K | -4.05%995K | -1.68%995K | 5.53%1.05M | 11.51%1.05M | --1.04M | --1.04M |
-Current debt | --1.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 0.00%995K | -5.15%995K | -4.88%995K | -4.05%995K | -4.05%995K | -1.68%995K | 5.53%1.05M | 11.51%1.05M | --1.04M | --1.04M |
Current deferred liabilities | 4.29%2.34M | -0.87%2.29M | 0.95%2.45M | -1.48%3.33M | -1.48%3.33M | -7.90%2.24M | -2.41%2.31M | 2.89%2.42M | --3.38M | --3.38M |
Other current liabilities | 78.22%1.58M | 77.82%1.47M | 43.42%1.27M | ---- | ---- | 5.35%886K | -4.95%825K | 3.40%882K | ---- | ---- |
Current liabilities | 53.19%15.85M | 31.96%16.15M | 22.06%16.07M | 4.18%12.97M | 4.18%12.97M | -24.10%10.35M | -0.95%12.24M | 4.56%13.16M | --12.45M | --12.45M |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | ---- | ---- | 81.58%138K | 63.16%124K | ---- | ---- |
Long term debt and capital lease obligation | 36.72%2.6M | 516.19%1.29M | 223.31%1.53M | 139.21%1.75M | 139.21%1.75M | 97.81%1.9M | -82.82%210K | -68.09%472K | --732K | --732K |
-Long term debt | --1.44M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -39.24%1.16M | 516.19%1.29M | 223.31%1.53M | 139.21%1.75M | 139.21%1.75M | 97.81%1.9M | -82.82%210K | -68.09%472K | --732K | --732K |
Non current deferred liabilities | -16.36%8.76M | -14.89%9.26M | -14.18%9.71M | -14.62%10.03M | -14.62%10.03M | -13.97%10.47M | -13.23%10.88M | -9.73%11.31M | --11.74M | --11.74M |
Non current accrued expenses | ---- | ---- | ---- | 30.19%138K | 30.19%138K | --138K | ---- | ---- | --106K | --106K |
Other non current liabilities | 1,134.62%321K | 1,112.00%303K | 1,069.23%304K | 0.00%26K | 0.00%26K | -3.70%26K | 4.17%25K | 8.33%26K | --26K | --26K |
Total non current liabilities | -6.84%11.68M | -3.52%10.86M | -3.32%11.54M | -5.28%11.94M | -5.28%11.94M | -5.39%12.54M | -18.81%11.25M | -15.42%11.93M | --12.61M | --12.61M |
Total liabilities | 20.30%27.53M | 14.96%27M | 9.99%27.6M | -0.58%24.91M | -0.58%24.91M | -14.88%22.89M | -10.40%23.49M | -6.00%25.1M | --25.06M | --25.06M |
Shareholders'equity | ||||||||||
Share capital | 1.16%174K | 0.58%172K | 1.78%172K | 1.78%172K | 1.78%172K | 1.78%172K | 1.18%171K | 0.60%169K | --169K | --169K |
-common stock | 1.16%174K | 0.58%172K | 1.78%172K | 1.78%172K | 1.78%172K | 1.78%172K | 1.18%171K | 0.60%169K | --169K | --169K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -14.51%-87.12M | -14.61%-85.19M | -15.29%-82.51M | -13.38%-79.04M | -13.38%-79.04M | -10.96%-76.08M | -11.27%-74.33M | -10.85%-71.56M | ---69.72M | ---69.72M |
Paid-in capital | 1.79%89.57M | 1.84%89.26M | 1.75%88.84M | 1.89%88.44M | 1.89%88.44M | 1.98%87.99M | 1.99%87.65M | 1.95%87.31M | --86.8M | --86.8M |
Gains losses not affecting retained earnings | 110.53%2K | 105.00%2K | 54.29%-16K | -116.67%-52K | -116.67%-52K | -110.11%-19K | -131.01%-40K | -147.95%-35K | ---24K | ---24K |
Total stockholders'equity | -78.26%2.62M | -68.43%4.25M | -59.15%6.49M | -44.74%9.52M | -44.74%9.52M | -33.26%12.06M | -30.78%13.45M | -25.52%15.88M | --17.23M | --17.23M |
Total equity | -78.26%2.62M | -68.43%4.25M | -59.15%6.49M | -44.74%9.52M | -44.74%9.52M | -33.26%12.06M | -30.78%13.45M | -25.52%15.88M | --17.23M | --17.23M |
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 |
No Data
No Data