(Q3)Sep 27, 2024 | (Q2)Jun 28, 2024 | (Q1)Mar 29, 2024 | (FY)Dec 29, 2023 | (Q4)Dec 29, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -58.03%25.96M | -63.49%22.38M | --27.33M | -19.06%62.94M | -19.06%62.94M | --61.86M | --61.3M | 6.27%77.76M | --77.76M | --73.18M |
-Cash and cash equivalents | -58.03%25.96M | -63.49%22.38M | --27.33M | -19.06%62.94M | -19.06%62.94M | --61.86M | --61.3M | 6.27%77.76M | --77.76M | --73.18M |
Receivables | -5.63%181.03M | -10.71%168.21M | --185.73M | 31.16%180.12M | 31.16%180.12M | --191.83M | --188.39M | -11.92%137.33M | --137.33M | --155.91M |
-Accounts receivable | -21.81%53.52M | -20.76%48.52M | --49.7M | -3.99%54.18M | -3.99%54.18M | --68.44M | --61.23M | -56.59%56.43M | --56.43M | --130M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.39M |
-Other receivables | 3.35%127.52M | -5.87%119.69M | --136.03M | 55.68%125.94M | 55.68%125.94M | --123.39M | --127.16M | 337.00%80.9M | --80.9M | --18.51M |
Restricted cash | -52.78%611K | -72.54%497K | --912K | -77.54%971K | -77.54%971K | --1.29M | --1.81M | -50.46%4.32M | --4.32M | --8.73M |
Other current assets | -13.51%13.58M | 50.48%17.73M | --11.7M | -4.50%13.43M | -4.50%13.43M | --15.7M | --11.79M | -18.97%14.06M | --14.06M | --17.35M |
Total current assets | -18.29%221.19M | -20.68%208.83M | --225.67M | 10.27%257.46M | 10.27%257.46M | --270.69M | --263.28M | -8.50%233.48M | --233.48M | --255.16M |
Non current assets | ||||||||||
Net PPE | -37.73%47.39M | -26.73%57.48M | --70.45M | -9.85%70.23M | -9.85%70.23M | --76.11M | --78.45M | -7.74%77.9M | --77.9M | --84.43M |
-Gross PPE | -24.26%83.83M | -16.01%92.12M | --111.15M | 5.15%107.43M | 5.15%107.43M | --110.68M | --109.68M | 5.95%102.17M | --102.17M | --96.43M |
-Accumulated depreciation | -5.39%-36.43M | -10.93%-34.64M | ---40.71M | -53.30%-37.2M | -53.30%-37.2M | ---34.57M | ---31.22M | -102.30%-24.27M | ---24.27M | ---12M |
Goodwill and other intangible assets | -26.05%7.31M | -25.84%7.96M | --8.6M | -23.25%9.24M | -23.25%9.24M | --9.89M | --10.73M | -17.94%12.04M | --12.04M | --14.68M |
-Other intangible assets | -26.05%7.31M | --7.96M | --8.6M | -23.25%9.24M | -23.25%9.24M | --9.89M | ---- | -17.94%12.04M | --12.04M | --14.68M |
Investments and advances | -26.17%19.94M | 1.27%22.2M | --23.73M | 22.58%21.28M | 22.58%21.28M | --27M | --21.92M | -1.82%17.36M | --17.36M | --17.69M |
Non current accounts receivable | -4.86%49.16M | -2.14%46.57M | --46.7M | -42.50%48.32M | -42.50%48.32M | --51.67M | --47.59M | -15.70%84.02M | --84.02M | --99.68M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.39M |
Non current deferred assets | --0 | --0 | --0 | -8.48%17.25M | -8.48%17.25M | --18.85M | --18.85M | -2.35%18.85M | --18.85M | --19.3M |
Other non current assets | -40.12%1.75M | -49.52%1.48M | --2.85M | -8.65%2.87M | -8.65%2.87M | --2.92M | --2.93M | 197.35%3.14M | --3.14M | --1.06M |
Total non current assets | -32.66%125.55M | -24.82%135.69M | --152.33M | -20.69%169.19M | -20.69%169.19M | --186.44M | --180.48M | -9.93%213.32M | --213.32M | --236.83M |
Total assets | -24.15%346.74M | -22.36%344.51M | --377.99M | -4.51%426.65M | -4.51%426.65M | --457.13M | --443.75M | -9.19%446.8M | --446.8M | --492M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -24.57%69.44M | -25.69%57.08M | --77.68M | 20.80%81.59M | 20.80%81.59M | --92.06M | --76.82M | 18.28%67.54M | --67.54M | --57.11M |
-accounts payable | -24.57%69.44M | -25.69%57.08M | --77.68M | 20.80%81.59M | 20.80%81.59M | --92.06M | --76.82M | 18.28%67.54M | --67.54M | --57.11M |
Current accrued expenses | 27.10%92.18M | -12.38%67.68M | --63.69M | -37.32%60.81M | -37.32%60.81M | --72.53M | --77.24M | 58.03%97.01M | --97.01M | --61.39M |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | --86.48M | ---- | ---- | --140.72M |
Current debt and capital lease obligation | ---- | --14.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current debt | ---- | --14.77M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | -18.29%97.63M | 81.30%111.82M | --110.2M | -29.28%115.79M | -29.28%115.79M | --119.49M | --61.68M | 39.73%163.73M | --163.73M | --117.17M |
Other current liabilities | 44.10%18.93M | -0.39%14.62M | --18.17M | 3.15%13.07M | 3.15%13.07M | --13.13M | --14.68M | 3.18%12.67M | --12.67M | --12.28M |
Current liabilities | -6.40%278.18M | -16.07%265.98M | --269.75M | -20.44%271.25M | -20.44%271.25M | --297.21M | --316.9M | -12.28%340.94M | --340.94M | --388.66M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 13.52%57.02M | 38.13%65.94M | --46.34M | 209.32%44.67M | 209.32%44.67M | --50.23M | --47.74M | 21.32%14.44M | --14.44M | --11.9M |
-Long term debt | 19.45%39.9M | 77.93%52.79M | --31.49M | --29.63M | --29.63M | --33.41M | --29.67M | ---- | ---- | ---- |
-Long term capital lease obligation | 1.74%17.12M | -27.22%13.15M | --14.86M | 4.18%15.05M | 4.18%15.05M | --16.82M | --18.07M | 21.32%14.44M | --14.44M | --11.9M |
Non current deferred liabilities | --0 | -87.83%2.69M | --2.7M | -1.11%20.47M | -1.11%20.47M | --21.74M | --22.09M | -37.98%20.7M | --20.7M | --33.37M |
Other non current liabilities | -46.00%10.57M | -60.53%9.47M | --21.08M | 3.39%19.77M | 3.39%19.77M | --19.57M | --23.99M | 73.26%19.12M | --19.12M | --11.04M |
Total non current liabilities | -26.17%67.59M | -16.75%78.1M | --70.12M | 56.49%84.91M | 56.49%84.91M | --91.54M | --93.82M | -3.65%54.26M | --54.26M | --56.31M |
Total liabilities | -11.06%345.76M | -16.22%344.08M | --339.88M | -9.88%356.16M | -9.88%356.16M | --388.75M | --410.71M | -11.19%395.2M | --395.2M | --444.98M |
Shareholders'equity | ||||||||||
Share capital | 54.34%338K | 321.25%337K | --257K | 16.44%255K | 16.44%255K | --219K | --80K | 173.75%219K | --219K | --80K |
-common stock | 54.34%338K | 321.25%337K | --257K | 16.44%255K | 16.44%255K | --219K | --80K | 173.75%219K | --219K | --80K |
Retained earnings | -162.10%-39.75M | -229.68%-38.19M | --13.2M | -5.19%46.54M | -5.19%46.54M | --64.01M | --29.45M | 8.30%49.08M | --49.08M | --45.32M |
Paid-in capital | 727.24%40.54M | 765.26%39.21M | --25.58M | 631.67%24.45M | 631.67%24.45M | --4.9M | --4.53M | 181.94%3.34M | --3.34M | --1.19M |
Total stockholders'equity | -98.36%1.13M | -96.02%1.36M | --39.04M | 35.32%71.24M | 35.32%71.24M | --69.13M | --34.06M | 13.00%52.64M | --52.64M | --46.59M |
Noncontrolling interests | 78.80%-159K | 9.17%-921K | ---921K | 28.72%-747K | 28.72%-747K | ---750K | ---1.01M | -342.03%-1.05M | ---1.05M | --433K |
Total equity | -98.58%973K | -98.68%436K | --38.12M | 36.62%70.49M | 36.62%70.49M | --68.38M | --33.04M | 9.73%51.6M | --51.6M | --47.02M |
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 |
No Data