(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 | -74.64%19.05M | -73.62%22.89M | -59.28%23.28M | -59.28%23.28M | 17.67%27.3M | 227.75%75.12M | 262.99%86.76M | 160.35%57.18M | 160.35%57.18M | --23.2M |
-Cash and cash equivalents | -88.49%7.49M | -85.51%11.12M | -73.48%12.51M | -73.48%12.51M | 14.78%16.81M | 342.78%65.01M | 414.51%76.78M | 238.65%47.18M | 238.65%47.18M | --14.65M |
-Short-term investments | 14.44%11.57M | 17.77%11.76M | 7.72%10.77M | 7.72%10.77M | 22.60%10.49M | 22.70%10.11M | 11.21%9.99M | 24.52%10M | 24.52%10M | --8.56M |
Receivables | -2.15%336.89M | -11.40%320.31M | -17.40%311.29M | -17.40%311.29M | -17.99%333.44M | -19.20%344.29M | -14.55%361.52M | 2.26%376.84M | 2.26%376.84M | --406.58M |
-Accounts receivable | -9.18%288.13M | -15.58%280.6M | -17.90%287.95M | -17.90%287.95M | -19.95%307.45M | -20.69%317.25M | -15.41%332.41M | 2.73%350.72M | 2.73%350.72M | --384.08M |
-Related party accounts receivable | -63.98%765K | 23.04%1.14M | -27.25%710K | -27.25%710K | 145.75%1.94M | 47.19%2.12M | -41.68%929K | 20.94%976K | 20.94%976K | --789K |
-Other receivables | 92.67%48M | 36.81%38.56M | -9.99%22.63M | -9.99%22.63M | 10.74%24.05M | 1.11%24.91M | -1.21%28.19M | -4.45%25.15M | -4.45%25.15M | --21.72M |
Other current assets | -5.68%26.87M | -6.30%23.93M | 3.43%26.51M | 3.43%26.51M | -3.25%28.48M | -15.24%28.49M | -17.00%25.54M | -15.16%25.63M | -15.16%25.63M | --29.44M |
Total current assets | -14.53%382.81M | -22.52%367.13M | -21.44%361.08M | -21.44%361.08M | -15.24%389.22M | -7.20%447.9M | -0.82%473.83M | 9.26%459.65M | 9.26%459.65M | --459.22M |
Non current assets | ||||||||||
Net PPE | 36.53%735.58M | 36.07%696.33M | 32.96%652.69M | 32.96%652.69M | 30.08%626.49M | 19.76%538.76M | 13.87%511.75M | 8.74%490.89M | 8.74%490.89M | --481.63M |
-Gross PPE | 28.69%1.14B | 25.22%1.08B | 21.33%1.02B | 21.33%1.02B | 17.01%983.03M | 9.93%886.14M | 8.87%861.61M | 7.37%843.12M | 7.37%843.12M | --840.14M |
-Accumulated depreciation | -16.54%-404.84M | -9.36%-382.58M | -5.12%-370.27M | -5.12%-370.27M | 0.55%-356.53M | 2.48%-347.39M | -2.30%-349.85M | -5.51%-352.23M | -5.51%-352.23M | ---358.51M |
Goodwill and other intangible assets | -6.66%222.47M | -5.91%227.23M | -5.18%232.03M | -5.18%232.03M | -5.33%235.16M | -5.41%238.33M | -5.48%241.51M | -5.55%244.7M | -5.55%244.7M | --248.4M |
-Goodwill | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | --170.73M |
-Other intangible assets | -23.47%51.74M | -20.18%56.5M | -17.13%61.3M | -17.13%61.3M | -17.05%64.43M | -16.77%67.6M | -16.51%70.78M | -16.28%73.97M | -16.28%73.97M | --77.67M |
Non current accounts receivable | --123.94M | --85.79M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Related parties assets | -63.98%765K | 23.04%1.14M | -27.25%710K | -27.25%710K | 145.75%1.94M | 47.19%2.12M | -41.68%929K | 20.94%976K | 20.94%976K | --789K |
Non current deferred assets | -12.12%1.23M | -12.12%1.23M | -12.12%1.23M | -12.12%1.23M | -32.33%1.39M | -32.33%1.39M | -32.33%1.39M | -32.33%1.39M | -32.33%1.39M | --2.06M |
Other non current assets | -32.84%6.03M | 1.32%6.91M | -7.76%6.5M | -7.76%6.5M | -10.87%7.01M | 81.68%8.98M | 54.50%6.82M | 67.26%7.05M | 67.26%7.05M | --7.87M |
Total non current assets | 38.32%1.09B | 33.62%1.02B | 19.95%892.44M | 19.95%892.44M | 17.58%870.06M | 11.09%787.47M | 7.04%761.47M | 3.80%744.03M | 3.80%744.03M | --739.96M |
Total assets | 19.16%1.47B | 12.09%1.38B | 4.14%1.25B | 4.14%1.25B | 5.01%1.26B | 3.68%1.24B | 3.88%1.24B | 5.82%1.2B | 5.82%1.2B | --1.2B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.13%120.64M | -5.63%131.81M | -20.49%108.89M | -20.49%108.89M | -16.22%129.2M | -19.66%127.17M | -24.82%139.67M | -12.70%136.96M | -12.70%136.96M | --154.21M |
-accounts payable | -3.54%74.02M | -11.61%73.95M | -26.44%64.1M | -26.44%64.1M | -21.99%83.89M | -35.33%76.73M | -35.90%83.66M | -26.05%87.14M | -26.05%87.14M | --107.54M |
-Total tax payable | 13.22%26.24M | -10.30%34.55M | -17.60%24.05M | -17.60%24.05M | 27.15%30.45M | -8.79%23.18M | -1.64%38.52M | 37.69%29.19M | 37.69%29.19M | --23.95M |
-Due to related parties current | -25.23%20.38M | 33.27%23.31M | 0.53%20.74M | 0.53%20.74M | -34.63%14.85M | 91.53%27.26M | 8.65%17.49M | 15.63%20.63M | 15.63%20.63M | --22.72M |
Current accrued expenses | 57.95%37.54M | 69.82%39.44M | 1.65%22.1M | 1.65%22.1M | -3.22%24.65M | -6.07%23.77M | -23.42%23.23M | -5.46%21.74M | -5.46%21.74M | --25.47M |
Current debt and capital lease obligation | 10.04%109.65M | 0.15%96.83M | 7.65%100.69M | 7.65%100.69M | 9.10%98.98M | 23.47%99.65M | 10.66%96.69M | 9.10%93.53M | 9.10%93.53M | --90.72M |
-Current debt | 14.01%79.85M | 8.76%73.46M | 8.25%70.69M | 8.25%70.69M | 11.82%69.85M | 33.54%70.04M | 11.70%67.54M | 6.77%65.3M | 6.77%65.3M | --62.47M |
-Current capital lease obligation | 0.64%29.8M | -19.81%23.37M | 6.27%30M | 6.27%30M | 3.09%29.12M | 4.79%29.61M | 8.31%29.15M | 14.90%28.23M | 14.90%28.23M | --28.25M |
Other current liabilities | 0.32%35.8M | -20.14%32.51M | -17.12%28.74M | -17.12%28.74M | -2.51%34.12M | -18.04%35.69M | -22.22%40.71M | -26.40%34.68M | -26.40%34.68M | --35M |
Current liabilities | 6.06%303.64M | 0.10%300.6M | -9.23%260.42M | -9.23%260.42M | -6.04%286.95M | -7.01%286.28M | -15.61%300.3M | -8.25%286.9M | -8.25%286.9M | --305.4M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 18.87%457.65M | 3.45%406.28M | -4.08%374.86M | -4.08%374.86M | -5.26%387.22M | -13.76%385.02M | -9.04%392.71M | -13.57%390.8M | -13.57%390.8M | --408.73M |
-Long term debt | 31.15%403.95M | 9.82%340.65M | -0.63%311.24M | -0.63%311.24M | -2.86%317.36M | -15.12%308.01M | -9.10%310.18M | -14.47%313.2M | -14.47%313.2M | --326.7M |
-Long term capital lease obligation | -30.27%53.7M | -20.48%65.64M | -18.02%63.62M | -18.02%63.62M | -14.83%69.87M | -7.86%77.01M | -8.80%82.53M | -9.75%77.6M | -9.75%77.6M | --82.04M |
Non current deferred liabilities | 41.20%98.25M | 30.55%90.85M | 14.35%79.57M | 14.35%79.57M | 13.61%69.59M | 13.61%69.59M | 13.61%69.59M | 13.61%69.59M | 13.61%69.59M | --61.25M |
Other non current liabilities | -29.00%3.62M | -33.52%2.93M | -31.46%6.49M | -31.46%6.49M | -38.89%5.37M | -43.04%5.1M | -33.74%4.4M | 3.44%9.47M | 3.44%9.47M | --8.78M |
Total non current liabilities | 21.72%559.53M | 7.15%500.05M | -1.90%460.91M | -1.90%460.91M | -3.47%462.17M | -11.02%459.7M | -6.59%466.7M | -10.09%469.85M | -10.09%469.85M | --478.77M |
Total liabilities | 15.71%863.16M | 4.39%800.66M | -4.68%721.33M | -4.68%721.33M | -4.47%749.12M | -9.52%745.98M | -10.34%767M | -9.40%756.75M | -9.40%756.75M | --784.17M |
Shareholders'equity | ||||||||||
Share capital | -15.12%26.32M | -15.11%26.32M | 0.04%31.01M | 0.04%31.01M | 0.04%31.01M | 0.04%31.01M | 0.03%31M | 0.03%31M | 0.03%31M | --31M |
-common stock | -15.12%26.32M | -15.11%26.32M | 0.04%31.01M | 0.04%31.01M | 0.04%31.01M | 0.04%31.01M | 0.03%31M | 0.03%31M | 0.03%31M | --31M |
Retained earnings | 4.55%581.83M | 3.39%553.86M | 15.94%595.45M | 15.94%595.45M | 19.44%576.8M | 27.30%556.51M | 35.53%535.71M | 44.24%513.59M | 44.24%513.59M | --482.9M |
Paid-in capital | -1.71%5.01M | -1.36%4.94M | 5.17%5.1M | 5.17%5.1M | 6.25%5.1M | 6.26%5.09M | 4.44%5.01M | 4.59%4.85M | 4.59%4.85M | --4.8M |
Less: Treasury stock | -99.91%83K | --0 | 0.14%96.84M | 0.14%96.84M | 0.16%96.84M | 0.02%96.71M | 10.35%96.71M | 17.38%96.71M | 17.38%96.71M | --96.69M |
Gains losses not affecting retained earnings | 35.89%-4.18M | 82.57%-1.17M | 56.51%-2.52M | 56.51%-2.52M | 15.56%-5.91M | 30.05%-6.52M | 30.79%-6.71M | 18.32%-5.8M | 18.32%-5.8M | ---7M |
Total stockholders'equity | 24.42%608.9M | 24.70%583.95M | 19.08%532.2M | 19.08%532.2M | 22.93%510.16M | 33.36%489.39M | 40.33%468.3M | 47.89%446.93M | 47.89%446.93M | --415.01M |
Total equity | 24.42%608.9M | 24.70%583.95M | 19.08%532.2M | 19.08%532.2M | 22.93%510.16M | 33.36%489.39M | 40.33%468.3M | 47.89%446.93M | 47.89%446.93M | --415.01M |
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