(Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Oct 2, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 4,427.22%8.15M | -18.32%495K | -18.32%495K | -86.40%735K | --302K | --180K | 697.37%606K | --606K | --5.41M | -16.48%76K |
-Cash and cash equivalents | 4,427.22%8.15M | -18.32%495K | -18.32%495K | -86.40%735K | --302K | --180K | 697.37%606K | --606K | --5.41M | -16.48%76K |
Receivables | 4.34%222.58M | 21.36%244.96M | 21.36%244.96M | 15.10%286.9M | --243.14M | --213.33M | 15.47%201.85M | --201.85M | --249.26M | -23.56%174.8M |
-Accounts receivable | 248.24%227.65M | 20.69%250.37M | 20.69%250.37M | 197.09%289.68M | --79.63M | --65.37M | 367.05%207.46M | --207.46M | --97.51M | -27.62%44.42M |
-Other receivables | ---- | ---- | ---- | ---- | --166.33M | --151.42M | ---- | ---- | --157.16M | -22.69%134.31M |
-Recievables adjustments allowances | -46.56%-5.07M | 3.67%-5.41M | 3.67%-5.41M | 48.53%-2.78M | ---2.83M | ---3.46M | -42.74%-5.61M | ---5.61M | ---5.4M | 38.93%-3.93M |
Inventory | 2.17%6.73M | 67.00%9.03M | 67.00%9.03M | 105.36%11.57M | --11.01M | --6.59M | -6.18%5.41M | --5.41M | --5.63M | -25.99%5.77M |
Prepaid assets | -23.31%6.84M | -56.43%5.29M | -56.43%5.29M | 42.02%10.58M | --8.04M | --8.92M | 250.97%12.14M | --12.14M | --7.45M | -16.25%3.46M |
Other current assets | 62.18%6.54M | 39.29%2.82M | 39.29%2.82M | -1.95%1.91M | --2.63M | --4.03M | 26.95%2.02M | --2.02M | --1.95M | -1.00%1.59M |
Total current assets | 6.33%250.84M | 15.92%262.6M | 15.92%262.6M | 12.18%311.69M | --266.61M | --235.9M | 17.84%226.52M | --226.52M | --277.86M | -22.81%192.22M |
Non current assets | ||||||||||
Net PPE | 73.70%91.36M | 74.39%88.38M | 74.39%88.38M | 29.59%54.67M | --54.73M | --52.6M | 49.97%50.68M | --50.68M | --42.19M | 85.96%33.79M |
-Gross PPE | 58.07%135.1M | 59.68%128.06M | 59.68%128.06M | 37.99%94.02M | --91.39M | --85.46M | 57.09%80.2M | --80.2M | --68.13M | 91.58%51.05M |
-Accumulated depreciation | -33.06%-43.73M | -34.41%-39.67M | -34.41%-39.67M | -51.64%-39.34M | ---36.66M | ---32.87M | -71.02%-29.52M | ---29.52M | ---25.95M | -103.63%-17.26M |
Goodwill and other intangible assets | -14.84%325.65M | -14.44%336.18M | -14.44%336.18M | -19.18%360.87M | --372M | --382.39M | -2.83%392.9M | --392.9M | --446.5M | -13.62%404.34M |
-Goodwill | -49.65%14.49M | -49.54%14.49M | -49.54%14.49M | -64.96%28.65M | --28.94M | --28.79M | -50.92%28.72M | --28.72M | --81.78M | -32.35%58.52M |
-Other intangible assets | -12.00%311.16M | -11.67%321.69M | -11.67%321.69M | -8.91%332.22M | --343.05M | --353.6M | 5.31%364.17M | --364.17M | --364.72M | -9.37%345.82M |
Other non current assets | 139.95%4.07M | 6.70%1.77M | 6.70%1.77M | -39.09%1.84M | --1.78M | --1.7M | -84.24%1.66M | --1.66M | --3.02M | -12.15%10.51M |
Total non current assets | -3.57%421.09M | -4.25%426.33M | -4.25%426.33M | -15.12%417.38M | --428.5M | --436.68M | -0.76%445.24M | --445.24M | --491.71M | -9.95%448.65M |
Total assets | -0.10%671.92M | 2.56%688.93M | 2.56%688.93M | -5.26%729.07M | --695.11M | --672.58M | 4.82%671.76M | --671.76M | --769.57M | -14.23%640.87M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 22.95%77.31M | 37.17%83.3M | 37.17%83.3M | 28.56%95.42M | --83.01M | --62.88M | 8.93%60.73M | --60.73M | --74.22M | -21.44%55.75M |
-accounts payable | 22.95%77.31M | 37.17%83.3M | 37.17%83.3M | 28.56%95.42M | --83.01M | --62.88M | 8.93%60.73M | --60.73M | --74.22M | -21.44%55.75M |
Current accrued expenses | 21.08%48.13M | -4.67%50.51M | -4.67%50.51M | -17.74%49.94M | --40.48M | --39.75M | -18.70%52.99M | --52.99M | --60.71M | 6.59%65.17M |
Current debt and capital lease obligation | 2,552.85%602.38M | 344.37%566.02M | 344.37%566.02M | -81.23%22.44M | --22.93M | --22.71M | 367.45%127.38M | --127.38M | --119.55M | 102.35%27.25M |
-Current debt | 2,455.30%580.23M | 371.61%543.4M | 371.61%543.4M | -91.34%9.56M | --9.56M | --22.71M | 472.14%115.22M | --115.22M | --110.4M | 110.57%20.14M |
-Current capital lease obligation | --22.15M | 86.12%22.62M | 86.12%22.62M | 40.72%12.88M | --13.36M | ---- | 70.90%12.15M | --12.15M | --9.15M | 82.21%7.11M |
Current deferred liabilities | 65.44%22.36M | 63.09%24.09M | 63.09%24.09M | 20.32%17.99M | --15.34M | --13.51M | -1.15%14.77M | --14.77M | --14.95M | -19.09%14.95M |
Other current liabilities | ---- | ---- | ---- | -20.66%6.53M | --4.46M | --10.96M | -14.90%11.35M | --11.35M | --8.23M | -2.35%13.33M |
Current liabilities | 400.74%750.18M | 170.92%723.92M | 170.92%723.92M | -30.73%192.32M | --166.22M | --149.81M | 51.44%267.21M | --267.21M | --277.66M | -0.70%176.45M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -90.38%48.55M | -89.66%45.37M | -89.66%45.37M | 26.74%564.63M | --535.27M | --504.95M | 6.11%438.66M | --438.66M | --445.5M | 4.01%413.42M |
-Long term debt | ---- | ---- | ---- | 27.13%545.45M | --515.12M | --485.16M | 5.37%418.81M | --418.81M | --429.03M | 1.71%397.46M |
-Long term capital lease obligation | 145.31%48.55M | 128.53%45.37M | 128.53%45.37M | 16.45%19.18M | --20.15M | --19.79M | 24.39%19.85M | --19.85M | --16.47M | 137.13%15.96M |
Derivative product liabilities | ---- | ---- | ---- | ---- | --77K | --77K | ---- | ---- | ---- | ---- |
Other non current liabilities | -63.57%20.36M | -38.05%20.36M | -38.05%20.36M | 71.12%41.3M | --56.22M | --55.89M | 302.72%32.87M | --32.87M | --24.14M | -72.16%8.16M |
Total non current liabilities | -87.71%68.92M | -86.06%65.73M | -86.06%65.73M | 25.96%605.93M | --591.57M | --560.92M | 8.45%471.53M | --471.53M | --481.05M | -0.14%434.79M |
Total liabilities | 15.25%819.1M | 6.89%789.65M | 6.89%789.65M | 5.21%798.25M | --757.79M | --710.73M | 20.86%738.74M | --738.74M | --758.71M | -0.30%611.23M |
Shareholders'equity | ||||||||||
Share capital | 0.00%5K | 150.00%5K | 150.00%5K | -100.00%5K | --5K | --5K | -100.00%2K | --2K | --248.6M | 0.00%233.32M |
-common stock | 0.00%5K | 150.00%5K | 150.00%5K | -100.00%5K | --5K | --5K | -100.00%2K | --2K | --248.6M | 0.00%208.32M |
-Preferred stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 0.00%25M |
Retained earnings | -28.81%-251.14M | 29.19%-226.65M | 29.19%-226.65M | 11.91%-209.83M | ---206.69M | ---194.97M | -56.84%-320.08M | ---320.08M | ---238.21M | -105.48%-204.09M |
Paid-in capital | -1.59%174.51M | -31.07%174.11M | -31.07%174.11M | --178.86M | --178.44M | --177.32M | --252.59M | --252.59M | ---- | ---- |
Gains losses not affecting retained earnings | ---- | --0 | --0 | --0 | --0 | --0 | 28.03%507K | --507K | --471K | 152.23%396K |
Total stockholders'equity | -334.26%-76.63M | 21.57%-52.53M | 21.57%-52.53M | -385.25%-30.97M | ---28.25M | ---17.65M | -326.02%-66.98M | ---66.98M | --10.86M | -77.91%29.63M |
Noncontrolling interests | -244.15%-70.55M | ---48.19M | ---48.19M | ---38.21M | ---34.43M | ---20.5M | --0 | --0 | ---- | ---- |
Total equity | -285.84%-147.18M | -50.38%-100.72M | -50.38%-100.72M | -737.17%-69.18M | ---62.68M | ---38.15M | -326.02%-66.98M | ---66.98M | --10.86M | -77.91%29.63M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- |
No Data