(Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 273.49%737.54M | 134.21%538.71M | 31.27%498.11M | -28.11%374.16M | -28.11%374.16M | -58.13%197.48M | -50.57%230.01M | 32.03%379.46M | --520.45M | --520.45M |
-Cash and cash equivalents | 273.49%737.54M | 134.21%538.71M | 31.27%498.11M | -28.11%374.16M | -28.11%374.16M | -58.13%197.48M | -50.57%230.01M | 32.03%379.46M | --520.45M | --520.45M |
Receivables | 45.40%606.18M | 43.92%584.04M | 85.82%466.33M | 13.06%297.54M | 13.06%297.54M | 4.88%416.91M | 11.16%405.82M | -0.64%250.96M | --263.18M | --263.18M |
-Accounts receivable | 67.81%534.64M | 62.85%529.34M | 94.78%451.7M | 6.80%242.24M | 6.80%242.24M | 2.41%318.6M | 13.97%325.05M | 1.81%231.91M | --226.81M | --226.81M |
-Related party accounts receivable | --30K | --97K | --518K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other receivables | -15.60%88.98M | -19.97%70.63M | 0.60%26.79M | 41.95%61.86M | 41.95%61.86M | 15.47%105.42M | 5.07%88.25M | -8.06%26.63M | --43.58M | --43.58M |
-Recievables adjustments allowances | -145.78%-17.48M | -114.15%-16.02M | -67.21%-12.68M | 9.14%-6.55M | 9.14%-6.55M | -45.76%-7.11M | -81.35%-7.48M | -80.80%-7.58M | ---7.21M | ---7.21M |
Inventory | 41.98%345.22M | 41.75%349.1M | 44.31%338.5M | 13.58%241.35M | 13.58%241.35M | 19.90%243.14M | 17.34%246.28M | 25.43%234.56M | --212.49M | --212.49M |
Restricted cash | --0 | --0 | --0 | --800M | --800M | ---- | ---- | ---- | --0 | --0 |
Other current assets | 38.87%24.96M | 27.42%28.46M | 65.17%40.64M | -13.71%17.94M | -13.71%17.94M | -10.71%17.98M | 55.19%22.34M | 72.02%24.61M | --20.79M | --20.79M |
Total current assets | 95.55%1.72B | 65.59%1.5B | 50.97%1.34B | 70.09%1.73B | 70.09%1.73B | -19.77%877.2M | -14.21%906.3M | 14.53%890.89M | --1.02B | --1.02B |
Non current assets | ||||||||||
Net PPE | 117.42%4.38B | 120.41%4.44B | 136.69%4.51B | 8.74%2.01B | 8.74%2.01B | 11.86%2.01B | 10.94%2.02B | 6.05%1.9B | --1.85B | --1.85B |
-Gross PPE | 74.84%5.95B | 76.75%5.95B | 85.19%5.95B | 9.42%3.41B | 9.42%3.41B | 11.83%3.4B | 10.92%3.37B | 4.19%3.22B | --3.12B | --3.12B |
-Accumulated depreciation | -13.06%-1.57B | -11.65%-1.51B | -10.39%-1.45B | -10.41%-1.4B | -10.41%-1.4B | -11.79%-1.39B | -10.90%-1.35B | -1.59%-1.31B | ---1.27B | ---1.27B |
Goodwill and other intangible assets | 69.94%2.23B | 74.19%2.26B | 76.43%2.17B | 7.39%1.29B | 7.39%1.29B | 9.28%1.31B | 7.05%1.3B | 1.38%1.23B | --1.2B | --1.2B |
-Goodwill | 66.70%2.07B | 70.38%2.09B | 71.66%1.99B | 8.15%1.22B | 8.15%1.22B | 9.69%1.24B | 7.36%1.23B | 1.16%1.16B | --1.13B | --1.13B |
-Other intangible assets | 128.54%157.27M | 141.39%168.28M | 154.79%179.59M | -4.63%68.08M | -4.63%68.08M | 2.32%68.81M | 1.96%69.71M | 5.18%70.49M | --71.38M | --71.38M |
Related parties assets | --30K | --97K | --518K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | --0 | --0 | --0 | -62.03%52.01M | -62.03%52.01M | -24.98%113.36M | -21.69%126.82M | -31.65%144.47M | --136.99M | --136.99M |
Other non current assets | 111.99%108.54M | 125.16%108.5M | 137.82%108.26M | 31.97%59.13M | 31.97%59.13M | 21.68%51.2M | 13.40%48.19M | -68.69%45.52M | --44.81M | --44.81M |
Total non current assets | 92.44%6.71B | 95.27%6.81B | 104.12%6.78B | 5.56%3.42B | 5.56%3.42B | 9.28%3.49B | 7.88%3.49B | -1.23%3.32B | --3.24B | --3.24B |
Total assets | 93.06%8.43B | 89.15%8.31B | 92.88%8.13B | 21.00%5.15B | 21.00%5.15B | 1.87%4.36B | 2.44%4.4B | 1.73%4.21B | --4.26B | --4.26B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 60.05%300.05M | 64.63%304.88M | 111.61%314.23M | 24.24%134.66M | 24.24%134.66M | -3.06%187.48M | -2.01%185.2M | -12.15%148.5M | --108.39M | --108.39M |
-accounts payable | 58.82%274.96M | 64.75%282.09M | 109.35%290.91M | 18.83%123.62M | 18.83%123.62M | 3.92%173.13M | 2.13%171.22M | -5.01%138.96M | --104.03M | --104.03M |
-Total tax payable | 74.86%25.09M | 63.09%22.79M | 144.52%23.32M | 153.26%11.04M | 153.26%11.04M | -46.46%14.35M | -34.52%13.98M | -58.06%9.54M | --4.36M | --4.36M |
Current accrued expenses | 51.64%188M | 71.13%214.53M | 99.53%156.49M | 45.61%150.73M | 45.61%150.73M | 48.92%123.98M | 28.32%125.36M | 7.32%78.43M | --103.52M | --103.52M |
Current debt and capital lease obligation | 100.85%32.07M | 83.06%29.84M | 72.37%29.02M | -15.05%16.44M | -15.05%16.44M | -29.14%15.97M | -31.44%16.3M | -36.52%16.84M | --19.35M | --19.35M |
-Current debt | 164.26%10.1M | 48.65%7.58M | 48.65%7.58M | -25.00%3.82M | -25.00%3.82M | -39.85%3.82M | -19.80%5.1M | -19.80%5.1M | --5.1M | --5.1M |
-Current capital lease obligation | 80.90%21.97M | 98.71%22.27M | 82.66%21.44M | -11.50%12.62M | -11.50%12.62M | -24.94%12.14M | -35.68%11.21M | -41.79%11.74M | --14.26M | --14.26M |
Current deferred liabilities | 64.36%23.72M | 21.25%15.61M | 39.43%13.27M | 30.00%14.13M | 30.00%14.13M | 26.80%14.43M | 33.30%12.88M | -7.11%9.52M | --10.87M | --10.87M |
Other current liabilities | 28.00%9M | 24.08%8.99M | 24.16%8.99M | -48.92%7.01M | -48.92%7.01M | -42.46%7.03M | -43.62%7.24M | -72.34%7.24M | --13.72M | --13.72M |
Current liabilities | 58.46%552.83M | 65.39%573.86M | 100.37%522.01M | 26.23%322.97M | 26.23%322.97M | 8.09%348.88M | 4.21%346.98M | -14.60%260.53M | --255.85M | --255.85M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 87.29%2.85B | 87.32%2.85B | 87.33%2.85B | 52.00%2.32B | 52.00%2.32B | 0.04%1.52B | -1.68%1.52B | -5.93%1.52B | --1.52B | --1.52B |
-Long term debt | 86.61%2.78B | 86.34%2.77B | 86.37%2.77B | 53.41%2.28B | 53.41%2.28B | -0.29%1.49B | -1.94%1.49B | -6.43%1.49B | --1.49B | --1.49B |
-Long term capital lease obligation | 116.11%75.29M | 130.39%77.33M | 129.11%78.62M | -7.02%33.23M | -7.02%33.23M | 16.34%34.84M | 11.19%33.56M | 22.48%34.32M | --35.74M | --35.74M |
Non current deferred liabilities | --206.17M | --189.14M | --205.67M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | 141.33%321.69M | 145.52%321.79M | 121.97%287.99M | 11.90%151.89M | 11.90%151.89M | -5.52%133.3M | -8.12%131.07M | -9.92%129.75M | --135.74M | --135.74M |
Total non current liabilities | 100.65%3.43B | 72.57%3.41B | 71.65%3.39B | 26.27%2.51B | 26.27%2.51B | -14.19%1.71B | -2.11%1.97B | -5.60%1.97B | --1.99B | --1.99B |
Total liabilities | 93.49%3.98B | 71.49%3.98B | 75.00%3.91B | 26.26%2.83B | 26.26%2.83B | -11.09%2.06B | -1.21%2.32B | -6.75%2.23B | --2.24B | --2.24B |
Shareholders'equity | ||||||||||
Share capital | 47.40%1.76M | 47.65%1.76M | 47.60%1.76M | 0.93%1.2M | 0.93%1.2M | 2.32%1.19M | 0.68%1.19M | 0.68%1.19M | --1.19M | --1.19M |
-common stock | 47.40%1.76M | 47.65%1.76M | 47.60%1.76M | 0.93%1.2M | 0.93%1.2M | 2.32%1.19M | 0.68%1.19M | 0.68%1.19M | --1.19M | --1.19M |
-Preferred stock | --0 | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Retained earnings | 16.87%1.02B | 42.29%915.96M | 44.60%809.89M | 48.38%876.75M | 48.38%876.75M | 40.86%873.77M | 9.61%643.73M | 41.02%560.09M | --590.9M | --590.9M |
Paid-in capital | 141.60%3.42B | 142.16%3.41B | 142.54%3.4B | 1.26%1.42B | 1.26%1.42B | 5.57%1.42B | 5.46%1.41B | 5.46%1.4B | --1.4B | --1.4B |
Gains losses not affecting retained earnings | 29.07%4.25M | -66.04%2.15M | 13.71%3.69M | 135.89%7.28M | 135.89%7.28M | 194.99%3.3M | 50.87%6.33M | -61.32%3.25M | --3.08M | --3.08M |
Total stockholders'equity | 93.87%4.45B | 110.27%4.33B | 114.39%4.22B | 15.39%2.31B | 15.39%2.31B | 17.10%2.29B | 6.82%2.06B | 13.26%1.97B | --2B | --2B |
Noncontrolling interests | --0 | --0 | --0 | -24.87%9.55M | -24.87%9.55M | 12.26%14.15M | 13.48%13.36M | 32.86%12.24M | --12.7M | --12.7M |
Total equity | 92.68%4.45B | 108.91%4.33B | 113.07%4.22B | 15.14%2.32B | 15.14%2.32B | 17.07%2.31B | 6.86%2.07B | 13.37%1.98B | --2.01B | --2.01B |
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
No Data