(Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 173.37%3.48M | 15.01%2.1M | 1,753.69%6.28M | 1,753.69%6.28M | -14.06%654K | -59.09%1.27M | 112.46%1.83M | --339K | --339K | --761K |
-Cash and cash equivalents | 173.37%3.48M | 15.01%2.1M | 1,753.69%6.28M | 1,753.69%6.28M | -14.06%654K | -59.09%1.27M | 112.46%1.83M | --339K | --339K | --761K |
Receivables | 6.83%76.38M | 31.44%83.21M | 47.26%79.58M | 47.26%79.58M | 26.12%67.01M | 53.50%71.49M | 5.74%63.31M | --54.04M | --54.04M | --53.13M |
-Accounts receivable | -14.66%50.84M | 44.60%67.71M | 37.82%60M | 37.82%60M | 14.79%47.18M | 49.63%59.57M | 3.01%46.82M | --43.54M | --43.54M | --41.1M |
-Other receivables | 108.43%27.14M | -2.74%17.1M | 82.48%21.18M | 82.48%21.18M | 59.31%20.93M | 64.04%13.02M | 12.62%17.59M | --11.61M | --11.61M | --13.14M |
-Recievables adjustments allowances | -45.45%-1.6M | -45.45%-1.6M | -45.45%-1.6M | -45.45%-1.6M | 0.54%-1.1M | 6.38%-1.1M | 8.10%-1.1M | ---1.1M | ---1.1M | ---1.11M |
Other current assets | 25.62%5.43M | 22.89%4.52M | 0.02%4.64M | 0.02%4.64M | 215.38%5.31M | 132.97%4.32M | 57.14%3.67M | --4.64M | --4.64M | --1.68M |
Total current assets | 10.64%85.29M | 30.54%89.82M | 53.35%90.5M | 53.35%90.5M | 31.30%72.97M | 49.56%77.09M | 9.10%68.81M | --59.02M | --59.02M | --55.58M |
Non current assets | ||||||||||
Net PPE | 86.42%10M | 34.66%7.53M | 17.71%6.79M | 17.71%6.79M | 20.13%5.2M | 36.96%5.36M | 35.57%5.6M | --5.76M | --5.76M | --4.33M |
-Gross PPE | 69.86%12.95M | 21.26%10.18M | 10.17%9.14M | 10.17%9.14M | 10.45%7.28M | 22.71%7.63M | 24.25%8.39M | --8.3M | --8.3M | --6.59M |
-Accumulated depreciation | -30.62%-2.96M | 5.54%-2.64M | 6.99%-2.36M | 6.99%-2.36M | 8.03%-2.08M | 1.57%-2.26M | -6.47%-2.8M | ---2.53M | ---2.53M | ---2.27M |
Goodwill and other intangible assets | -0.79%22.74M | -0.79%22.79M | -0.79%22.83M | -0.79%22.83M | 39.87%22.88M | 40.16%22.92M | 40.43%22.97M | --23.01M | --23.01M | --16.35M |
-Goodwill | 0.00%22.15M | 0.00%22.15M | 0.00%22.15M | 0.00%22.15M | 35.42%22.15M | 35.42%22.15M | 35.42%22.15M | --22.15M | --22.15M | --16.35M |
-Other intangible assets | -23.51%592K | -22.10%638K | -20.95%683K | -20.95%683K | --728K | --774K | --819K | --864K | --864K | ---- |
Non current deferred assets | --53K | --53K | --55K | --55K | ---- | ---- | ---- | --0 | --0 | --376K |
Non current prepaid assets | 20.12%203K | 80.12%290K | 80.92%313K | 80.92%313K | -4.00%168K | -9.14%169K | -9.55%161K | --173K | --173K | --175K |
Total non current assets | 15.95%32.99M | 6.75%30.66M | 3.58%29.98M | 3.58%29.98M | 33.01%28.24M | 36.24%28.45M | 35.86%28.72M | --28.95M | --28.95M | --21.23M |
Total assets | 12.07%118.28M | 23.54%120.48M | 36.97%120.48M | 36.97%120.48M | 31.77%101.21M | 45.72%105.54M | 15.82%97.53M | --87.96M | --87.96M | --76.81M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -12.69%43.98M | 84.61%46.09M | 82.87%43.89M | 82.87%43.89M | 223.35%50.82M | 269.34%50.37M | 94.95%24.97M | --24M | --24M | --15.72M |
-accounts payable | -12.56%43.84M | 83.15%45.31M | 82.14%43.56M | 82.14%43.56M | 279.31%50.57M | 360.01%50.14M | 124.03%24.74M | --23.91M | --23.91M | --13.33M |
-Total tax payable | -41.63%136K | 245.78%778K | 288.24%330K | 288.24%330K | -89.64%247K | -91.49%233K | -87.24%225K | --85K | --85K | --2.38M |
Current accrued expenses | -17.96%9.71M | -21.07%12.17M | -13.98%11.2M | -13.98%11.2M | -15.21%14.62M | -26.37%11.84M | -16.53%15.42M | --13.02M | --13.02M | --17.24M |
Current debt and capital lease obligation | -36.78%983K | -58.44%731K | -48.87%926K | -48.87%926K | -28.87%1.23M | -0.96%1.56M | -0.68%1.76M | --1.81M | --1.81M | --1.73M |
-Current capital lease obligation | -36.78%983K | -58.44%731K | -48.87%926K | -48.87%926K | -28.87%1.23M | -0.96%1.56M | -0.68%1.76M | --1.81M | --1.81M | --1.73M |
Current deferred liabilities | 431.35%2.68M | 334.36%3.51M | 68.10%1.88M | 68.10%1.88M | -78.53%335K | -76.90%504K | -67.59%809K | --1.12M | --1.12M | --1.56M |
Other current liabilities | 0.00%300K | -36.44%300K | -36.44%300K | -36.44%300K | 0.00%300K | 0.00%300K | 358.25%472K | --472K | --472K | --300K |
Current liabilities | -10.71%57.65M | 44.62%62.81M | 43.96%58.2M | 43.96%58.2M | 84.15%67.31M | 91.22%64.57M | 21.81%43.43M | --40.42M | --40.42M | --36.55M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 65.07%28.65M | 13.23%24.8M | 176.82%33.07M | 176.82%33.07M | 185.95%9.04M | 771.44%17.36M | 24.38%21.91M | --11.95M | --11.95M | --3.16M |
-Long term debt | 60.73%23.87M | 15.71%22.16M | 250.72%30.8M | 250.72%30.8M | 473.88%6.66M | --14.85M | 25.28%19.15M | --8.78M | --8.78M | --1.16M |
-Long term capital lease obligation | 90.75%4.78M | -3.99%2.64M | -28.32%2.27M | -28.32%2.27M | 19.04%2.38M | 25.90%2.51M | 18.45%2.75M | --3.16M | --3.16M | --2M |
Non current deferred liabilities | 4.75%1.85M | 5.37%1.8M | 5.66%1.76M | 5.66%1.76M | 2,497.14%1.82M | 2,321.92%1.77M | 1,105.63%1.71M | --1.66M | --1.66M | --70K |
Other non current liabilities | 0.00%1.67M | -15.18%1.67M | -15.18%1.67M | -15.18%1.67M | 449.67%1.67M | 449.67%1.67M | 228.33%1.97M | --1.97M | --1.97M | --304K |
Total non current liabilities | 54.71%32.18M | 10.52%28.28M | 134.29%36.5M | 134.29%36.5M | 254.40%12.53M | 777.92%20.8M | 39.41%25.59M | --15.58M | --15.58M | --3.54M |
Total liabilities | 5.23%89.83M | 31.98%91.09M | 69.09%94.69M | 69.09%94.69M | 99.16%79.84M | 136.25%85.36M | 27.79%69.02M | --56M | --56M | --40.09M |
Shareholders'equity | ||||||||||
Share capital | 1.60%887K | 1.60%887K | 2.20%882K | 2.20%882K | 2.21%880K | 1.87%873K | 1.99%873K | --863K | --863K | --861K |
-common stock | 1.60%887K | 1.60%887K | 2.20%882K | 2.20%882K | 2.21%880K | 1.87%873K | 1.99%873K | --863K | --863K | --861K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 | --0 | ---- |
Retained earnings | 59.15%-11.55M | 52.53%-15.31M | 46.63%-19.27M | 46.63%-19.27M | 40.10%-24.52M | 36.39%-28.28M | 36.08%-32.26M | ---36.1M | ---36.1M | ---40.93M |
Paid-in capital | 1.47%117.01M | 1.35%116.26M | 2.37%116.58M | 2.37%116.58M | 3.16%116.15M | 3.06%115.31M | 2.80%114.71M | --113.88M | --113.88M | --112.59M |
Less: Treasury stock | 15.57%74.98M | 33.82%69.59M | 58.82%69.59M | 58.82%69.59M | 109.07%68.27M | 123.41%64.88M | 79.07%52M | --43.82M | --43.82M | --32.65M |
Gains losses not affecting retained earnings | -1.79%-2.91M | -1.10%-2.84M | 1.75%-2.81M | 1.75%-2.81M | 9.01%-2.86M | 3.48%-2.86M | -2.74%-2.81M | ---2.86M | ---2.86M | ---3.14M |
Total stockholders'equity | 41.03%28.45M | 3.10%29.4M | -19.31%25.79M | -19.31%25.79M | -41.78%21.38M | -44.41%20.17M | -5.60%28.51M | --31.96M | --31.96M | --36.72M |
Total equity | 41.03%28.45M | 3.10%29.4M | -19.31%25.79M | -19.31%25.79M | -41.78%21.38M | -44.41%20.17M | -5.60%28.51M | --31.96M | --31.96M | --36.72M |
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