(Q3)Sep 27, 2024 | (Q2)Jun 28, 2024 | (Q1)Mar 29, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 22.02%92.69M | 7.82%98.47M | 13.12%93.52M | 4.94%105.05M | 4.94%105.05M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -14.73%100.11M |
-Cash and cash equivalents | 22.02%92.69M | 7.82%98.47M | 13.12%93.52M | 4.94%105.05M | 4.94%105.05M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -14.73%100.11M |
Receivables | 19.52%177.35M | 4.33%154.39M | 10.83%158.64M | 5.97%147.52M | 5.97%147.52M | 1.89%148.39M | 13.06%147.98M | 14.73%143.14M | 18.36%139.21M | 18.36%139.21M |
-Accounts receivable | 14.97%164.5M | 0.13%145.03M | 6.67%150.91M | 1.24%139.41M | 1.24%139.41M | -1.07%143.09M | 11.58%144.84M | 14.31%141.47M | 19.10%137.7M | 19.10%137.7M |
-Taxes receivable | 142.39%12.84M | 197.71%9.36M | 363.15%7.73M | 437.47%8.11M | 437.47%8.11M | 433.10%5.3M | 190.84%3.14M | 66.90%1.67M | -24.49%1.51M | -24.49%1.51M |
Inventory | 0.14%154.02M | -1.76%160.04M | -3.18%161.37M | -11.09%149.37M | -11.09%149.37M | -5.53%153.81M | 5.86%162.9M | 19.76%166.67M | 33.69%168M | 33.69%168M |
Other current assets | -2.20%12.88M | -1.91%11.9M | 24.21%15.28M | 1.12%13.36M | 1.12%13.36M | -10.56%13.17M | -14.00%12.13M | -2.72%12.31M | 0.39%13.21M | 0.39%13.21M |
Total current assets | 11.66%436.93M | 2.52%424.79M | 5.93%428.82M | -1.24%415.3M | -1.24%415.3M | -4.03%391.32M | 3.75%414.34M | 7.84%404.79M | 12.49%420.52M | 12.49%420.52M |
Non current assets | ||||||||||
Net PPE | 14.18%164.24M | 7.70%158.4M | 8.35%158.11M | 0.85%147.75M | 0.85%147.75M | 3.83%143.85M | 10.17%147.08M | 7.02%145.93M | 7.90%146.5M | 7.90%146.5M |
-Gross PPE | 14.18%164.24M | 7.70%158.4M | 8.35%158.11M | 4.70%250.81M | 4.70%250.81M | 3.83%143.85M | 10.17%147.08M | 7.02%145.93M | 6.03%239.56M | 6.03%239.56M |
-Accumulated depreciation | ---- | ---- | ---- | -10.75%-103.06M | -10.75%-103.06M | ---- | ---- | ---- | -3.21%-93.05M | -3.21%-93.05M |
Goodwill and other intangible assets | 26.04%792.48M | 23.22%793.97M | 23.58%804.95M | -3.84%629.53M | -3.84%629.53M | -2.39%628.74M | -2.36%644.37M | -4.81%651.35M | -6.54%654.66M | -6.54%654.66M |
-Goodwill | 24.38%594.09M | 21.44%587.03M | 22.24%589.86M | 1.17%484.51M | 1.17%484.51M | 2.71%477.64M | 3.64%483.41M | 1.41%482.52M | -0.13%478.9M | -0.13%478.9M |
-Other intangible assets | 31.30%198.39M | 28.57%206.94M | 27.40%215.09M | -17.49%145.02M | -17.49%145.02M | -15.64%151.1M | -16.82%160.96M | -19.01%168.83M | -20.46%175.77M | -20.46%175.77M |
Non current deferred assets | -22.15%19.24M | -25.84%15.73M | -27.22%13.25M | 84.36%27.86M | 84.36%27.86M | 114.20%24.71M | 187.51%21.22M | 304.65%18.2M | 23.82%15.11M | 23.82%15.11M |
Other non current assets | 4.85%5.93M | -0.59%5.68M | -1.25%5.47M | 27.25%5.62M | 27.25%5.62M | 1.98%5.65M | 0.53%5.72M | -2.34%5.54M | -20.98%4.41M | -20.98%4.41M |
Total non current assets | 22.28%981.89M | 18.99%973.78M | 19.58%981.78M | -1.21%810.76M | -1.21%810.76M | 0.39%802.96M | 1.48%818.38M | -1.18%821.02M | -3.91%820.69M | -3.91%820.69M |
Total assets | 18.80%1.42B | 13.45%1.4B | 15.07%1.41B | -1.22%1.23B | -1.22%1.23B | -1.10%1.19B | 2.23%1.23B | 1.63%1.23B | 1.09%1.24B | 1.09%1.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 18.16%84.13M | 18.28%84.27M | 2.53%82.53M | -26.91%64.96M | -26.91%64.96M | -18.53%71.21M | -15.36%71.25M | 0.94%80.49M | 21.71%88.89M | 21.71%88.89M |
-accounts payable | 7.40%68.72M | 9.89%71.04M | 8.17%71.4M | -23.97%57.2M | -23.97%57.2M | -19.60%63.98M | -16.42%64.65M | -8.37%66.01M | 9.80%75.23M | 9.80%75.23M |
-Total tax payable | 113.40%15.41M | 100.64%13.23M | -23.16%11.13M | -43.14%7.77M | -43.14%7.77M | -7.66%7.22M | -3.41%6.59M | 87.99%14.48M | 202.61%13.66M | 202.61%13.66M |
Current accrued expenses | -9.39%4.98M | -4.06%5.04M | -1.05%5.35M | 3.22%5.29M | 3.22%5.29M | 13.34%5.5M | -89.88%5.25M | -89.19%5.41M | -90.20%5.13M | -90.20%5.13M |
Current debt and capital lease obligation | 16.50%15.75M | 13.49%15.31M | 11.85%14.82M | 4.63%13.88M | 4.63%13.88M | 6.59%13.52M | 4.78%13.49M | 1.49%13.25M | 1.77%13.26M | 1.77%13.26M |
-Current debt | 5.91%5.02M | -1.90%4.81M | -1.16%4.85M | 3.50%4.97M | 3.50%4.97M | 8.47%4.74M | 4.87%4.91M | -1.43%4.9M | -5.83%4.8M | -5.83%4.8M |
-Current capital lease obligation | 22.21%10.73M | 22.29%10.5M | 19.51%9.97M | 5.27%8.91M | 5.27%8.91M | 5.61%8.78M | 4.72%8.58M | 3.29%8.34M | 6.66%8.46M | 6.66%8.46M |
Current deferred liabilities | 26.86%8.34M | 12.10%7.14M | -8.94%6.32M | -31.68%5.55M | -31.68%5.55M | -1.78%6.58M | -16.95%6.37M | -4.40%6.94M | 16.20%8.13M | 16.20%8.13M |
Other current liabilities | 6.60%15.89M | 14.44%16.28M | 30.83%18.58M | 23.27%16.79M | 23.27%16.79M | 5.45%14.9M | -6.40%14.22M | 2.37%14.2M | -1.70%13.62M | -1.70%13.62M |
Current liabilities | 13.16%156.6M | 12.86%153.47M | 6.36%151.41M | -15.41%139.18M | -15.41%139.18M | -12.44%138.39M | -31.46%135.98M | -22.20%142.35M | -10.56%164.52M | -10.56%164.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 27.64%498.54M | 16.35%521.95M | 20.09%555.53M | -17.94%390.68M | -17.94%390.68M | -19.33%390.57M | -0.36%448.61M | 0.22%462.59M | -0.88%476.12M | -0.88%476.12M |
-Long term debt | 30.07%452.5M | 18.22%477.11M | 21.58%508.86M | -18.87%349.4M | -18.87%349.4M | -20.66%347.88M | 0.23%403.59M | 1.46%418.54M | 0.30%430.66M | 0.30%430.66M |
-Long term capital lease obligation | 7.84%46.04M | -0.42%44.84M | 5.95%46.67M | -9.20%41.28M | -9.20%41.28M | -6.64%42.69M | -5.36%45.03M | -10.17%44.05M | -10.88%45.46M | -10.88%45.46M |
Non current deferred liabilities | -0.80%14.32M | -10.70%14.45M | -10.30%15.23M | -5.17%16.31M | -5.17%16.31M | -12.59%14.44M | -8.55%16.18M | -14.41%16.98M | -49.04%17.19M | -49.04%17.19M |
Non current accrued expenses | 5.74%313K | -1.95%301K | -1.30%303K | 3.32%311K | 3.32%311K | 8.03%296K | -74.05%307K | -75.62%307K | -91.15%301K | -91.15%301K |
Other non current liabilities | 90.40%1.51M | 66.91%1.6M | 62.59%1.72M | 49.03%1.69M | 49.03%1.69M | -30.95%792K | 15.70%958K | 18.52%1.06M | 22.11%1.13M | 22.11%1.13M |
Total non current liabilities | 26.52%520.03M | 15.38%543.11M | 18.96%577.47M | -17.17%413.42M | -17.17%413.42M | -18.97%411.03M | -0.96%470.71M | -0.62%485.45M | -4.51%499.1M | -4.51%499.1M |
Total liabilities | 23.15%676.63M | 14.82%696.58M | 16.10%728.88M | -16.73%552.6M | -16.73%552.6M | -17.42%549.42M | -9.94%606.69M | -6.50%627.8M | -6.08%663.63M | -6.08%663.63M |
Shareholders'equity | ||||||||||
Share capital | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M |
-common stock | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M | 0.00%423.86M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 31.49%251.09M | 36.63%231.89M | 46.55%218.14M | 55.81%203.46M | 55.81%203.46M | 65.58%190.95M | 82.83%169.73M | 97.54%148.85M | 130.99%130.58M | 130.99%130.58M |
Paid-in capital | 26.15%79.93M | 28.07%73.63M | 30.47%67.87M | 27.24%70.18M | 27.24%70.18M | 21.96%63.36M | 24.58%57.49M | -1.49%52.02M | 2.58%55.16M | 2.58%55.16M |
Gains losses not affecting retained earnings | 61.95%-12.67M | -9.35%-27.38M | -5.40%-28.15M | 24.90%-24.04M | 24.90%-24.04M | 31.91%-33.31M | 18.34%-25.04M | -54.16%-26.71M | -148.79%-32.01M | -148.79%-32.01M |
Total stockholders'equity | 15.09%742.2M | 12.13%701.99M | 14.00%681.72M | 16.60%673.46M | 16.60%673.46M | 18.93%644.86M | 17.64%626.03M | 11.84%598.02M | 10.80%577.59M | 10.80%577.59M |
Total equity | 15.09%742.2M | 12.13%701.99M | 14.00%681.72M | 16.60%673.46M | 16.60%673.46M | 18.93%644.86M | 17.64%626.03M | 11.84%598.02M | 10.80%577.59M | 10.80%577.59M |
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