(FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | (FY)Dec 30, 2018 | (Q4)Dec 30, 2018 | (FY)Dec 30, 2017 | (Q4)Dec 30, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 8.39%223.09M | 8.39%223.09M | 11.20%205.82M | 11.20%205.82M | -12.71%185.09M | -12.71%185.09M | 323.56%212.04M | 323.56%212.04M | --50.06M | --50.06M |
-Cash and cash equivalents | 8.39%223.09M | 8.39%223.09M | 11.20%205.82M | 11.20%205.82M | 85.91%185.09M | 85.91%185.09M | 98.87%99.56M | 98.87%99.56M | --50.06M | --50.06M |
-Short term investments | ---- | ---- | ---- | ---- | ---- | ---- | --112.49M | --112.49M | ---- | ---- |
Receivables | 50.83%121.8M | 50.83%121.8M | 13.09%80.75M | 13.09%80.75M | 136.85%71.4M | 136.85%71.4M | -14.69%30.15M | -14.69%30.15M | --35.34M | --35.34M |
-Accounts receivable | 86.20%84.86M | 86.20%84.86M | -22.20%45.57M | -22.20%45.57M | 108.95%58.58M | 108.95%58.58M | -15.00%28.04M | -15.00%28.04M | --32.98M | --32.98M |
-Loans receivable | -30.10%22.19M | -30.10%22.19M | 157.14%31.75M | 157.14%31.75M | 1,438.32%12.35M | 1,438.32%12.35M | --802.63K | --802.63K | ---- | ---- |
-Other receivables | 220.62%22.68M | 220.62%22.68M | 48.80%7.07M | 48.80%7.07M | 85.06%4.75M | 85.06%4.75M | -17.31%2.57M | -17.31%2.57M | --3.11M | --3.11M |
-Recievables adjustments allowances | -117.64%-7.93M | -117.64%-7.93M | 14.80%-3.64M | 14.80%-3.64M | -239.34%-4.28M | -239.34%-4.28M | -68.09%-1.26M | -68.09%-1.26M | ---750K | ---750K |
Inventory | ---- | ---- | --2.04M | --2.04M | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 101.32%41.89M | 101.32%41.89M | 825.15%20.81M | 825.15%20.81M | 59.26%2.25M | 59.26%2.25M | --1.41M | --1.41M | ---- | ---- |
Hedging assets-current | ---- | ---- | -73.12%2.62M | -73.12%2.62M | -12.59%9.73M | -12.59%9.73M | -43.64%11.14M | -43.64%11.14M | --19.76M | --19.76M |
Holding assets for sale | --45.53M | --45.53M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | -18.35%76.45M | -18.35%76.45M | 119.11%93.64M | 119.11%93.64M | -12.37%42.74M | -12.37%42.74M | -69.56%48.77M | -69.56%48.77M | --160.2M | --160.2M |
Total current assets | 25.41%508.76M | 25.41%508.76M | 30.35%405.67M | 30.35%405.67M | 2.54%311.21M | 2.54%311.21M | 14.37%303.51M | 14.37%303.51M | --265.36M | --265.36M |
Non current assets | ||||||||||
Net PPE | -95.45%1.65M | -95.45%1.65M | -21.31%36.33M | -21.31%36.33M | 6,538.87%46.18M | 6,538.87%46.18M | 187.29%695.53K | 187.29%695.53K | --242.1K | --242.1K |
-Gross PPE | -82.52%9.19M | -82.52%9.19M | 4.59%52.55M | 4.59%52.55M | 5,752.98%50.24M | 5,752.98%50.24M | 186.84%858.39K | 186.84%858.39K | --299.25K | --299.25K |
-Accumulated depreciation | 53.53%-7.53M | 53.53%-7.53M | -298.73%-16.21M | -298.73%-16.21M | -2,396.64%-4.07M | -2,396.64%-4.07M | -184.94%-162.86K | -184.94%-162.86K | ---57.15K | ---57.15K |
Non current accounts receivable | ---- | ---- | --2.08M | --2.08M | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -25.43%70.29M | -25.43%70.29M | 1,650.36%94.26M | 1,650.36%94.26M | 134.51%5.39M | 134.51%5.39M | -23.13%2.3M | -23.13%2.3M | --2.99M | --2.99M |
-Goodwill | -19.27%50.29M | -19.27%50.29M | 2,259.41%62.3M | 2,259.41%62.3M | --2.64M | --2.64M | ---- | ---- | ---- | ---- |
-Other intangible assets | -37.43%20M | -37.43%20M | 1,064.56%31.97M | 1,064.56%31.97M | 19.53%2.75M | 19.53%2.75M | -23.13%2.3M | -23.13%2.3M | --2.99M | --2.99M |
Non current deferred assets | 79.61%2.16M | 79.61%2.16M | 24.61%1.2M | 24.61%1.2M | 374.25%964.91K | 374.25%964.91K | -11.22%203.46K | -11.22%203.46K | --229.18K | --229.18K |
Other non current assets | ---- | ---- | ---- | ---- | --73.7M | --73.7M | ---- | ---- | ---- | ---- |
Total non current assets | -44.65%74.11M | -44.65%74.11M | 6.07%133.88M | 6.07%133.88M | 3,850.18%126.23M | 3,850.18%126.23M | -7.61%3.2M | -7.61%3.2M | --3.46M | --3.46M |
Total assets | 8.03%582.87M | 8.03%582.87M | 23.34%539.55M | 23.34%539.55M | 42.63%437.44M | 42.63%437.44M | 14.09%306.7M | 14.09%306.7M | --268.82M | --268.82M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 1.47%91.68M | 1.47%91.68M | 308.05%90.35M | 308.05%90.35M | 328.73%22.14M | 328.73%22.14M | --5.16M | --5.16M | ---- | ---- |
-Current debt | 11.22%90.98M | 11.22%90.98M | 529.99%81.8M | 529.99%81.8M | 151.44%12.98M | 151.44%12.98M | --5.16M | --5.16M | ---- | ---- |
-Current capital lease obligation | -91.86%695.02K | -91.86%695.02K | -6.70%8.54M | -6.70%8.54M | --9.16M | --9.16M | ---- | ---- | ---- | ---- |
Payables | 9.06%49.14M | 9.06%49.14M | 89.39%45.06M | 89.39%45.06M | 27.11%23.79M | 27.11%23.79M | 37.58%18.72M | 37.58%18.72M | --13.61M | --13.61M |
-accounts payable | -71.42%11.32M | -71.42%11.32M | 218.21%39.59M | 218.21%39.59M | 150.13%12.44M | 150.13%12.44M | -2.41%4.97M | -2.41%4.97M | --5.1M | --5.1M |
-Other payable | 591.79%37.83M | 591.79%37.83M | -51.83%5.47M | -51.83%5.47M | -17.41%11.35M | -17.41%11.35M | 61.54%13.74M | 61.54%13.74M | --8.51M | --8.51M |
Current provisions | ---- | ---- | -68.71%4.47M | -68.71%4.47M | 4.88%14.28M | 4.88%14.28M | -41.91%13.62M | -41.91%13.62M | --23.44M | --23.44M |
Current deferred liabilities | 62.11%63.93M | 62.11%63.93M | 57.98%39.43M | 57.98%39.43M | 116.69%24.96M | 116.69%24.96M | 17.45%11.52M | 17.45%11.52M | --9.81M | --9.81M |
Other current liabilities | 7,675.70%44.99M | 7,675.70%44.99M | 9,585.10%578.59K | 9,585.10%578.59K | --5.97K | --5.97K | ---- | ---- | --15.08M | --15.08M |
Current liabilities | 38.83%249.74M | 38.83%249.74M | 111.18%179.89M | 111.18%179.89M | 73.77%85.18M | 73.77%85.18M | -20.86%49.02M | -20.86%49.02M | --61.94M | --61.94M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -83.85%5.11M | -83.85%5.11M | -54.86%31.65M | -54.86%31.65M | 125.51%70.12M | 125.51%70.12M | 8.75%31.09M | 8.75%31.09M | --28.59M | --28.59M |
-Long term debt | -54.11%4.62M | -54.11%4.62M | -73.29%10.06M | -73.29%10.06M | 21.15%37.67M | 21.15%37.67M | 8.75%31.09M | 8.75%31.09M | --28.59M | --28.59M |
-Long term capital lease obligation | -97.72%492.63K | -97.72%492.63K | -33.48%21.59M | -33.48%21.59M | --32.45M | --32.45M | ---- | ---- | ---- | ---- |
Non current deferred liabilities | -8.26%3.27M | -8.26%3.27M | 505.85%3.56M | 505.85%3.56M | --587.87K | --587.87K | ---- | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | 5.27%1.69M | 5.27%1.69M | --1.61M | --1.61M | ---- | ---- | ---- | ---- |
Total non current liabilities | -77.30%8.38M | -77.30%8.38M | -48.97%36.9M | -48.97%36.9M | 132.58%72.31M | 132.58%72.31M | 8.75%31.09M | 8.75%31.09M | --28.59M | --28.59M |
Total liabilities | 19.06%258.11M | 19.06%258.11M | 37.65%216.79M | 37.65%216.79M | 96.60%157.5M | 96.60%157.5M | -11.51%80.11M | -11.51%80.11M | --90.53M | --90.53M |
Shareholders'equity | ||||||||||
Share capital | 0.00%145.98M | 0.00%145.98M | 0.00%145.98M | 0.00%145.98M | 2.87%145.98M | 2.87%145.98M | -0.00%141.91M | -0.00%141.91M | --141.91M | --141.91M |
-common stock | 0.00%145.98M | 0.00%145.98M | 0.00%145.98M | 0.00%145.98M | 2.87%145.98M | 2.87%145.98M | -0.00%141.91M | -0.00%141.91M | --141.91M | --141.91M |
Retained earnings | 3.77%204.53M | 3.77%204.53M | 38.12%197.11M | 38.12%197.11M | 50.96%142.7M | 50.96%142.7M | 106.29%94.53M | 106.29%94.53M | --45.82M | --45.82M |
Gains losses not affecting retained earnings | 11.18%-7.23M | 11.18%-7.23M | -4.43%-8.14M | -4.43%-8.14M | -0.55%-7.8M | -0.55%-7.8M | 1.53%-7.75M | 1.53%-7.75M | ---7.87M | ---7.87M |
Total stockholders'equity | 2.49%343.28M | 2.49%343.28M | 19.25%334.95M | 19.25%334.95M | 22.83%280.89M | 22.83%280.89M | 27.15%228.68M | 27.15%228.68M | --179.86M | --179.86M |
Noncontrolling interests | -52.04%-18.53M | -52.04%-18.53M | -1,184.88%-12.18M | -1,184.88%-12.18M | 54.74%-948.32K | 54.74%-948.32K | -33.99%-2.1M | -33.99%-2.1M | ---1.56M | ---1.56M |
Total equity | 0.62%324.76M | 0.62%324.76M | 15.30%322.76M | 15.30%322.76M | 23.55%279.94M | 23.55%279.94M | 27.09%226.59M | 27.09%226.59M | --178.29M | --178.29M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data