(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -20.92%975K | -20.92%975K | -11.55%1.23M | -11.55%1.23M | 22.93%1.39M | 22.93%1.39M | 0.89%1.13M | 0.89%1.13M | -56.42%1.12M | -56.42%1.12M |
-Cash and cash equivalents | -20.92%975K | -20.92%975K | -11.55%1.23M | -11.55%1.23M | 22.93%1.39M | 22.93%1.39M | 0.89%1.13M | 0.89%1.13M | -56.42%1.12M | -56.42%1.12M |
Receivables | 12.67%2.2M | 12.67%2.2M | -34.36%1.95M | -34.36%1.95M | -33.22%2.97M | -33.22%2.97M | -42.99%4.45M | -42.99%4.45M | -18.53%7.8M | -18.53%7.8M |
-Accounts receivable | -3.19%1.82M | -3.19%1.82M | -31.33%1.88M | -31.33%1.88M | -34.99%2.74M | -34.99%2.74M | -38.23%4.21M | -38.23%4.21M | -3.88%6.82M | -3.88%6.82M |
-Loans receivable | ---- | ---- | ---- | ---- | ---- | ---- | -89.04%131K | -89.04%131K | -51.62%1.2M | -51.62%1.2M |
-Other receivables | 348.98%440K | 348.98%440K | -74.14%98K | -74.14%98K | -32.92%379K | -32.92%379K | 21.24%565K | 21.24%565K | -2.10%466K | -2.10%466K |
-Recievables adjustments allowances | -116.67%-65K | -116.67%-65K | 79.87%-30K | 79.87%-30K | 67.82%-149K | 67.82%-149K | 32.21%-463K | 32.21%-463K | -45.63%-683K | -45.63%-683K |
Inventory | -8.93%316K | -8.93%316K | -38.69%347K | -38.69%347K | -47.35%566K | -47.35%566K | -37.97%1.08M | -37.97%1.08M | -11.54%1.73M | -11.54%1.73M |
Prepaid assets | 15.06%1.67M | 15.06%1.67M | -22.86%1.45M | -22.86%1.45M | 17.53%1.88M | 17.53%1.88M | -8.95%1.6M | -8.95%1.6M | 12.08%1.75M | 12.08%1.75M |
Current deferred assets | --96K | --96K | ---- | ---- | -51.45%420K | -51.45%420K | 317.87%865K | 317.87%865K | --207K | --207K |
Other current assets | --17K | --17K | ---- | ---- | 87.50%60K | 87.50%60K | 14.29%32K | 14.29%32K | 0.00%28K | 0.00%28K |
Total current assets | 5.81%5.27M | 5.81%5.27M | -31.69%4.98M | -31.69%4.98M | -20.36%7.29M | -20.36%7.29M | -27.65%9.15M | -27.65%9.15M | -19.48%12.65M | -19.48%12.65M |
Non current assets | ||||||||||
Net PPE | -37.90%1.69M | -37.90%1.69M | -55.88%2.72M | -55.88%2.72M | -21.70%6.17M | -21.70%6.17M | -22.07%7.88M | -22.07%7.88M | 147.23%10.11M | 147.23%10.11M |
-Gross PPE | -2.51%12.19M | -2.51%12.19M | -49.29%12.5M | -49.29%12.5M | -6.38%24.65M | -6.38%24.65M | -0.08%26.34M | -0.08%26.34M | 62.39%26.36M | 62.39%26.36M |
-Accumulated depreciation | -7.34%-10.5M | -7.34%-10.5M | 47.09%-9.78M | 47.09%-9.78M | -0.16%-18.48M | -0.16%-18.48M | -13.61%-18.45M | -13.61%-18.45M | -33.80%-16.24M | -33.80%-16.24M |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -62.50%24K | -62.50%24K |
Non current accounts receivable | 3.42%151K | 3.42%151K | --146K | --146K | ---- | ---- | -64.29%45K | -64.29%45K | -56.25%126K | -56.25%126K |
Goodwill and other intangible assets | 3.45%32.09M | 3.45%32.09M | -46.71%31.02M | -46.71%31.02M | -11.46%58.2M | -11.46%58.2M | 5.75%65.73M | 5.75%65.73M | 1.30%62.16M | 1.30%62.16M |
-Goodwill | -0.98%3.14M | -0.98%3.14M | -82.72%3.17M | -82.72%3.17M | -36.96%18.35M | -36.96%18.35M | -0.82%29.11M | -0.82%29.11M | 0.10%29.35M | 0.10%29.35M |
-Other intangible assets | 3.96%28.95M | 3.96%28.95M | -30.13%27.85M | -30.13%27.85M | 8.81%39.85M | 8.81%39.85M | 11.62%36.63M | 11.62%36.63M | 2.41%32.81M | 2.41%32.81M |
Non current deferred assets | 100.91%1.98M | 100.91%1.98M | 2,245.24%985K | 2,245.24%985K | -16.00%42K | -16.00%42K | -46.81%50K | -46.81%50K | -8.74%94K | -8.74%94K |
Other non current assets | -66.67%32K | -66.67%32K | -43.53%96K | -43.53%96K | -8.60%170K | -8.60%170K | -28.19%186K | -28.19%186K | 398.08%259K | 398.08%259K |
Total non current assets | 2.79%35.94M | 2.79%35.94M | -45.86%34.97M | -45.86%34.97M | -12.60%64.59M | -12.60%64.59M | 1.54%73.9M | 1.54%73.9M | 9.92%72.78M | 9.92%72.78M |
Total assets | 3.16%41.21M | 3.16%41.21M | -44.42%39.94M | -44.42%39.94M | -13.45%71.87M | -13.45%71.87M | -2.78%83.04M | -2.78%83.04M | 4.28%85.42M | 4.28%85.42M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 11.00%1.21M | 11.00%1.21M | -37.19%1.09M | -37.19%1.09M | -5.13%1.74M | -5.13%1.74M | 7.14%1.83M | 7.14%1.83M | 293.78%1.71M | 293.78%1.71M |
-Current capital lease obligation | 11.00%1.21M | 11.00%1.21M | -37.19%1.09M | -37.19%1.09M | -5.13%1.74M | -5.13%1.74M | 7.14%1.83M | 7.14%1.83M | --1.71M | --1.71M |
Payables | -15.02%2.83M | -15.02%2.83M | -25.49%3.33M | -25.49%3.33M | 6.05%4.47M | 6.05%4.47M | -0.61%4.21M | -0.61%4.21M | -9.46%4.24M | -9.46%4.24M |
-accounts payable | -15.02%2.83M | -15.02%2.83M | -25.49%3.33M | -25.49%3.33M | 6.05%4.47M | 6.05%4.47M | -0.61%4.21M | -0.61%4.21M | -9.46%4.24M | -9.46%4.24M |
Current provisions | ---- | ---- | ---- | ---- | --58K | --58K | ---- | ---- | ---- | ---- |
Pension and other retirement benefit plans | -5.19%1.83M | -5.19%1.83M | -36.23%1.93M | -36.23%1.93M | 4.14%3.02M | 4.14%3.02M | 6.50%2.9M | 6.50%2.9M | 2.56%2.73M | 2.56%2.73M |
Current deferred liabilities | 2.10%6.23M | 2.10%6.23M | 3.23%6.1M | 3.23%6.1M | 6.50%5.91M | 6.50%5.91M | -7.67%5.55M | -7.67%5.55M | -11.63%6.01M | -11.63%6.01M |
Current liabilities | -2.83%12.1M | -2.83%12.1M | -18.08%12.45M | -18.08%12.45M | 4.83%15.2M | 4.83%15.2M | -1.28%14.5M | -1.28%14.5M | 0.75%14.69M | 0.75%14.69M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -26.13%3.99M | -26.13%3.99M | -72.16%5.4M | -72.16%5.4M | -46.94%19.41M | -46.94%19.41M | -17.14%36.58M | -17.14%36.58M | -0.94%44.14M | -0.94%44.14M |
-Long term debt | -7.85%3.75M | -7.85%3.75M | -74.75%4.07M | -74.75%4.07M | -49.24%16.14M | -49.24%16.14M | -15.32%31.79M | -15.32%31.79M | -15.76%37.54M | -15.76%37.54M |
-Long term capital lease obligation | -82.17%237K | -82.17%237K | -59.35%1.33M | -59.35%1.33M | -31.74%3.27M | -31.74%3.27M | -27.47%4.79M | -27.47%4.79M | --6.6M | --6.6M |
Long term accounts payable and other payables | 262.40%906K | 262.40%906K | -78.87%250K | -78.87%250K | 8.23%1.18M | 8.23%1.18M | 4.10%1.09M | 4.10%1.09M | -45.23%1.05M | -45.23%1.05M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --257K | --257K | ---- | ---- |
Employee benefits | 124.76%463K | 124.76%463K | -23.13%206K | -23.13%206K | -3.60%268K | -3.60%268K | 44.04%278K | 44.04%278K | -80.16%193K | -80.16%193K |
Non current deferred liabilities | 10.92%4.13M | 10.92%4.13M | -6.91%3.72M | -6.91%3.72M | -19.50%4M | -19.50%4M | 15.96%4.96M | 15.96%4.96M | -0.14%4.28M | -0.14%4.28M |
Total non current liabilities | -0.97%9.49M | -0.97%9.49M | -61.46%9.58M | -61.46%9.58M | -42.43%24.85M | -42.43%24.85M | -13.08%43.17M | -13.08%43.17M | -4.01%49.67M | -4.01%49.67M |
Total liabilities | -2.02%21.58M | -2.02%21.58M | -45.00%22.03M | -45.00%22.03M | -30.55%40.05M | -30.55%40.05M | -10.39%57.67M | -10.39%57.67M | -2.96%64.35M | -2.96%64.35M |
Shareholders'equity | ||||||||||
Share capital | 5.07%20.52M | 5.07%20.52M | -4.82%19.53M | -4.82%19.53M | 0.00%20.52M | 0.00%20.52M | 0.00%20.52M | 0.00%20.52M | 4.12%20.52M | 4.12%20.52M |
-common stock | 5.07%20.52M | 5.07%20.52M | -4.82%19.53M | -4.82%19.53M | 0.00%20.52M | 0.00%20.52M | 0.00%20.52M | 0.00%20.52M | 4.12%20.52M | 4.12%20.52M |
Retained earnings | 5.36%48.15M | 5.36%48.15M | -22.06%45.7M | -22.06%45.7M | 7.56%58.63M | 7.56%58.63M | 8.64%54.51M | 8.64%54.51M | 9.28%50.17M | 9.28%50.17M |
Gains losses not affecting retained earnings | -2.12%-49.11M | -2.12%-49.11M | 1.11%-48.09M | 1.11%-48.09M | 2.07%-48.63M | 2.07%-48.63M | -0.05%-49.65M | -0.05%-49.65M | 0.79%-49.63M | 0.79%-49.63M |
Total stockholders'equity | 14.12%19.57M | 14.12%19.57M | -43.84%17.15M | -43.84%17.15M | 20.29%30.53M | 20.29%30.53M | 20.45%25.38M | 20.45%25.38M | 35.07%21.07M | 35.07%21.07M |
Noncontrolling interests | -92.48%58K | -92.48%58K | -40.42%771K | -40.42%771K | --1.29M | --1.29M | ---- | ---- | ---- | ---- |
Total equity | 9.53%19.62M | 9.53%19.62M | -43.70%17.92M | -43.70%17.92M | 25.39%31.82M | 25.39%31.82M | 20.45%25.38M | 20.45%25.38M | 35.07%21.07M | 35.07%21.07M |
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