(Q3)Sep 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 24, 2023 | (Q2)Jun 25, 2023 | (Q1)Mar 26, 2023 | (FY)Dec 25, 2022 | (Q4)Dec 25, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 43.04%18.52M | -44.97%12.36M | -9.77%13.18M | -76.51%10.44M | -76.51%10.44M | -72.29%12.95M | -54.84%22.46M | -54.60%14.61M | 13.15%44.43M | 13.15%44.43M |
-Cash and cash equivalents | 43.04%18.52M | -44.97%12.36M | -9.77%13.18M | -76.51%10.44M | -76.51%10.44M | -72.29%12.95M | -54.84%22.46M | -54.60%14.61M | 13.15%44.43M | 13.15%44.43M |
Receivables | -0.33%14.91M | 33.32%15.33M | 42.63%14.45M | 65.11%14.18M | 65.11%14.18M | 84.49%14.96M | 30.19%11.5M | 87.54%10.13M | 9.57%8.59M | 9.57%8.59M |
-Accounts receivable | -0.33%14.91M | 33.32%15.33M | 42.63%14.45M | 65.11%14.18M | 65.11%14.18M | 84.49%14.96M | 30.19%11.5M | 87.54%10.13M | 9.57%8.59M | 9.57%8.59M |
Inventory | 29.29%8.3M | 34.84%8.76M | 61.82%8.51M | 18.22%8.73M | 18.22%8.73M | 8.16%6.42M | 15.14%6.49M | 2.18%5.26M | 21.54%7.39M | 21.54%7.39M |
Prepaid assets | 8.40%5.2M | 7.16%5.51M | 6.24%6.25M | 74.01%8.57M | 74.01%8.57M | 15.06%4.8M | 1.12%5.14M | -4.48%5.88M | -15.66%4.92M | -15.66%4.92M |
Total current assets | 19.95%46.93M | -7.99%41.95M | 18.14%42.39M | -35.83%41.92M | -35.83%41.92M | -39.75%39.13M | -34.20%45.59M | -26.61%35.88M | 10.69%65.33M | 10.69%65.33M |
Non current assets | ||||||||||
Net PPE | 19.61%557.5M | 22.91%528.37M | 22.00%500.96M | 24.32%489.62M | 24.32%489.62M | 120.12%466.09M | 121.81%429.89M | 113.77%410.63M | 106.38%393.84M | 106.38%393.84M |
-Gross PPE | 19.57%701.35M | 22.21%666.42M | 21.28%632.84M | 23.02%615.47M | 23.02%615.47M | 86.82%586.55M | 86.97%545.31M | 82.65%521.82M | 78.64%500.32M | 78.64%500.32M |
-Accumulated depreciation | -19.42%-143.85M | -19.61%-138.05M | -18.61%-131.88M | -18.20%-125.85M | -18.20%-125.85M | -17.84%-120.46M | -17.97%-115.42M | -18.79%-111.19M | -19.32%-106.47M | -19.32%-106.47M |
Goodwill and other intangible assets | -0.45%644.97M | -0.45%645.69M | -0.44%646.41M | -0.44%647.13M | -0.44%647.13M | -0.59%647.86M | -0.60%648.58M | -0.61%649.3M | -0.62%650.02M | -0.62%650.02M |
-Goodwill | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M | 0.00%394.3M |
-Other intangible assets | -1.14%250.67M | -1.14%251.39M | -1.13%252.11M | -1.13%252.84M | -1.13%252.84M | -1.49%253.56M | -1.51%254.28M | -1.53%255M | -1.55%255.73M | -1.55%255.73M |
Investments and advances | -3.09%16.03M | -2.64%15.94M | 2.48%16.64M | 2.52%16.68M | 2.52%16.68M | 1.83%16.54M | 1.80%16.37M | 0.69%16.24M | 0.64%16.27M | 0.64%16.27M |
Non current deferred assets | 7.16%197.58M | 7.02%200.12M | 9.50%203.62M | 22.73%184.7M | 22.73%184.7M | 60.04%184.38M | 159.90%187M | 150.30%185.94M | 102.13%150.5M | 102.13%150.5M |
Other non current assets | 118.59%8.41M | 68.68%6.85M | 85.21%6.88M | 33.16%5.49M | 33.16%5.49M | -9.42%3.85M | -5.16%4.06M | -19.91%3.71M | -18.31%4.12M | -18.31%4.12M |
Total non current assets | 8.02%1.42B | 8.64%1.4B | 8.59%1.37B | 10.61%1.34B | 10.61%1.34B | 31.99%1.32B | 37.00%1.29B | 34.60%1.27B | 29.15%1.21B | 29.15%1.21B |
Total assets | 8.36%1.47B | 8.07%1.44B | 8.85%1.42B | 8.24%1.39B | 8.24%1.39B | 27.61%1.36B | 32.11%1.33B | 31.58%1.3B | 28.06%1.28B | 28.06%1.28B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 37.19%54.89M | 47.14%44.81M | 28.39%36.51M | 24.37%41.09M | 24.37%41.09M | 45.79%40.01M | 49.43%30.46M | 28.28%28.44M | 13.08%33.04M | 13.08%33.04M |
-accounts payable | 40.87%47.17M | 55.65%37.58M | 32.50%29.32M | 9.63%33.19M | 9.63%33.19M | 22.01%33.48M | 18.47%24.15M | -0.18%22.13M | 11.10%30.27M | 11.10%30.27M |
-Total tax payable | 18.32%7.72M | 14.60%7.23M | 13.98%7.19M | 185.48%7.91M | 185.48%7.91M | --6.53M | --6.31M | --6.31M | 40.56%2.77M | 40.56%2.77M |
Current accrued expenses | 8.67%36.25M | -11.97%27.57M | 8.35%29.9M | 2.16%28.56M | 2.16%28.56M | 43.38%33.36M | 24.67%31.32M | 29.75%27.59M | 1.66%27.96M | 1.66%27.96M |
Current debt and capital lease obligation | 131.45%29.04M | 42.62%32.17M | 100.43%45.27M | 211.83%28.08M | 211.83%28.08M | 277.50%12.55M | 578.49%22.55M | 579.54%22.59M | 170.88%9M | 170.88%9M |
-Current debt | 211.67%23.38M | 50.71%26.38M | 125.71%39.5M | 441.52%22.5M | 441.52%22.5M | 125.63%7.5M | 426.47%17.5M | 426.47%17.5M | 25.00%4.16M | 25.00%4.16M |
-Current capital lease obligation | 12.26%5.67M | 14.61%5.79M | 13.46%5.77M | 15.01%5.58M | 15.01%5.58M | --5.05M | --5.05M | --5.09M | --4.85M | --4.85M |
Current deferred liabilities | 0.44%4.11M | 0.34%4.71M | 1.43%5.19M | -1.54%7.18M | -1.54%7.18M | 1.51%4.09M | 1.01%4.7M | 1.13%5.12M | 5.79%7.29M | 5.79%7.29M |
Current liabilities | 38.09%124.29M | 22.73%109.27M | 39.57%116.88M | 35.73%104.91M | 35.73%104.91M | 55.01%90.01M | 66.47%89.03M | 61.59%83.74M | 15.48%77.3M | 15.48%77.3M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4.68%546.63M | 6.85%541.91M | 4.81%523.67M | 1.51%522.34M | 1.51%522.34M | 65.62%522.19M | 60.79%507.16M | 58.31%499.66M | 62.93%514.59M | 62.93%514.59M |
-Long term debt | -3.00%278.87M | -3.63%278.68M | -2.33%282.24M | -9.70%283.92M | -9.70%283.92M | -8.82%287.49M | -8.32%289.17M | -8.44%288.98M | -0.44%314.43M | -0.44%314.43M |
-Long term capital lease obligation | 14.09%267.76M | 20.75%263.23M | 14.60%241.43M | 19.11%238.41M | 19.11%238.41M | --234.7M | --217.99M | --210.68M | --200.17M | --200.17M |
Other non current liabilities | 32.69%3.95M | -11.96%2.77M | -5.55%2.67M | -15.19%2.79M | -15.19%2.79M | -20.61%2.97M | -17.08%3.15M | -31.98%2.83M | -28.27%3.29M | -28.27%3.29M |
Total non current liabilities | 6.03%869.54M | 7.39%865.53M | 6.63%847.67M | 6.58%820.52M | 6.58%820.52M | 45.96%820.11M | 57.85%806M | 55.96%794.98M | 51.19%769.89M | 51.19%769.89M |
Total liabilities | 9.20%993.83M | 8.91%974.8M | 9.77%964.55M | 9.24%925.43M | 9.24%925.43M | 46.80%910.11M | 58.67%895.03M | 56.48%878.72M | 47.04%847.18M | 47.04%847.18M |
Shareholders'equity | ||||||||||
Share capital | 12.68%622K | 11.98%617K | 12.84%615K | 14.67%555K | 14.67%555K | 31.12%552K | 52.21%551K | 52.23%545K | 35.20%484K | 35.20%484K |
-common stock | 12.68%622K | 11.98%617K | 12.84%615K | 14.67%555K | 14.67%555K | 31.12%552K | 52.21%551K | 52.23%545K | 35.20%484K | 35.20%484K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 447.21%31.86M | 1,585.64%24.64M | 441.23%18.17M | 382.88%13.61M | 382.88%13.61M | 164.32%5.82M | 113.73%1.46M | 66.20%-5.33M | 69.83%-4.81M | 69.83%-4.81M |
Paid-in capital | 14.55%349.96M | 14.36%344.94M | 15.85%341.75M | 18.24%308.21M | 18.24%308.21M | 31.67%305.52M | 56.39%301.62M | 56.28%294.98M | 39.50%260.66M | 39.50%260.66M |
Total stockholders'equity | 22.62%382.44M | 21.92%370.2M | 24.24%360.54M | 25.76%322.38M | 25.76%322.38M | 39.61%311.89M | 66.30%303.64M | 67.40%290.2M | 49.67%256.34M | 49.67%256.34M |
Noncontrolling interests | -29.95%95.15M | -29.29%93.92M | -30.86%91.81M | -21.99%137.73M | -21.99%137.73M | -38.46%135.84M | -49.16%132.82M | -47.80%132.78M | -29.97%176.57M | -29.97%176.57M |
Total equity | 6.67%477.59M | 6.34%464.12M | 6.94%452.35M | 6.29%460.11M | 6.29%460.11M | 0.81%447.73M | -1.66%436.46M | -1.11%422.99M | 2.24%432.9M | 2.24%432.9M |
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 | -- | -- | -- | -- | -- | -- |
No Data