(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | |
---|---|---|---|---|---|
Assets | |||||
Current assets | |||||
Cash, cash equivalents and short term investments | 20.96%338.7M | 20.96%338.7M | 55.38%280M | --280M | --180.2M |
-Cash and cash equivalents | 20.96%338.7M | 20.96%338.7M | 55.38%280M | --280M | --180.2M |
Receivables | 3.38%847.7M | 3.38%847.7M | 22.74%820M | --820M | --668.1M |
-Accounts receivable | -61.93%312.2M | -61.93%312.2M | 246.58%820M | --820M | --236.6M |
-Other receivables | --535.5M | --535.5M | ---- | ---- | --431.5M |
Inventory | 9.60%46.8M | 9.60%46.8M | 33.44%42.7M | --42.7M | --32M |
Prepaid assets | --53.6M | --53.6M | ---- | ---- | --23.4M |
Current deferred assets | --11.1M | --11.1M | ---- | ---- | --20M |
Hedging assets-current | 22.22%5.5M | 22.22%5.5M | --4.5M | --4.5M | ---- |
Total current assets | 13.62%1.3B | 13.62%1.3B | 24.20%1.15B | --1.15B | --923.7M |
Non current assets | |||||
Net PPE | -5.22%266.7M | -5.22%266.7M | -7.22%281.4M | --281.4M | --303.3M |
-Gross PPE | 21.93%493.2M | 21.93%493.2M | -2.39%404.5M | --404.5M | --414.4M |
-Accumulated depreciation | -84.00%-226.5M | -84.00%-226.5M | -10.80%-123.1M | ---123.1M | ---111.1M |
Investments and advances | 44.83%8.4M | 44.83%8.4M | 18.37%5.8M | --5.8M | --4.9M |
-Long term equity investment | 44.83%8.4M | 44.83%8.4M | 18.37%5.8M | --5.8M | --4.9M |
Financial assets | ---- | ---- | --5.2M | --5.2M | ---- |
Non current accounts receivable | 36.36%15M | 36.36%15M | 27.91%11M | --11M | --8.6M |
Goodwill and other intangible assets | -2.14%1.15B | -2.14%1.15B | -3.92%1.17B | --1.17B | --1.22B |
-Goodwill | -0.03%1.1B | -0.03%1.1B | 0.20%1.1B | --1.1B | --1.09B |
-Other intangible assets | -31.96%52.8M | -31.96%52.8M | -39.18%77.6M | --77.6M | --127.6M |
Non current deferred assets | -18.35%192.2M | -18.35%192.2M | 6.95%235.4M | --235.4M | --220.1M |
Total non current assets | -4.77%1.63B | -4.77%1.63B | -2.61%1.71B | --1.71B | --1.76B |
Total assets | 2.61%2.93B | 2.61%2.93B | 6.62%2.86B | --2.86B | --2.68B |
Liabilities | |||||
Current liabilities | |||||
Current debt and capital lease obligation | 0.65%46.2M | 0.65%46.2M | -28.50%45.9M | --45.9M | --64.2M |
-Current capital lease obligation | 0.65%46.2M | 0.65%46.2M | -28.50%45.9M | --45.9M | --64.2M |
Payables | -32.40%658.8M | -32.40%658.8M | 14.93%974.6M | --974.6M | --848M |
-accounts payable | 7.88%368.1M | 7.88%368.1M | 45.32%341.2M | --341.2M | --234.8M |
-Other payable | -54.10%290.7M | -54.10%290.7M | 3.29%633.4M | --633.4M | --613.2M |
Current provisions | -44.20%30.3M | -44.20%30.3M | 1.31%54.3M | --54.3M | --53.6M |
Pension and other retirement benefit plans | -1.65%155M | -1.65%155M | -1.13%157.6M | --157.6M | --159.4M |
Current deferred liabilities | -88.13%1.9M | -88.13%1.9M | 28.00%16M | --16M | --12.5M |
Other current liabilities | --347M | --347M | ---- | ---- | ---- |
Current liabilities | -0.74%1.24B | -0.74%1.24B | 9.73%1.25B | --1.25B | --1.14B |
Non current liabilities | |||||
Long term debt and capital lease obligation | 0.19%833.1M | 0.19%833.1M | 1.23%831.5M | --831.5M | --821.4M |
-Long term debt | 0.12%745.8M | 0.12%745.8M | 0.23%744.9M | --744.9M | --743.2M |
-Long term capital lease obligation | 0.81%87.3M | 0.81%87.3M | 10.74%86.6M | --86.6M | --78.2M |
Long term accounts payable and other payables | ---- | ---- | -10.21%21.1M | --21.1M | --23.5M |
Derivative product liabilities | --2.7M | --2.7M | ---- | ---- | --200K |
Long term provisions | -7.32%145.7M | -7.32%145.7M | -20.49%157.2M | --157.2M | --197.7M |
Employee benefits | -3.75%76.9M | -3.75%76.9M | -27.63%79.9M | --79.9M | --110.4M |
Other non current liabilities | --65.8M | --65.8M | ---- | ---- | ---- |
Total non current liabilities | 3.17%1.12B | 3.17%1.12B | -5.51%1.09B | --1.09B | --1.15B |
Total liabilities | 1.08%2.36B | 1.08%2.36B | 2.06%2.34B | --2.34B | --2.29B |
Shareholders'equity | |||||
Share capital | 0.00%374.5M | 0.00%374.5M | 0.00%374.5M | --374.5M | --374.5M |
-common stock | 0.00%374.5M | 0.00%374.5M | 0.00%374.5M | --374.5M | --374.5M |
Retained earnings | 27.67%231.6M | 27.67%231.6M | 183.00%181.4M | --181.4M | --64.1M |
Gains losses not affecting retained earnings | -2.57%-35.9M | -2.57%-35.9M | 27.23%-35M | ---35M | ---48.1M |
Total stockholders'equity | 9.46%570.2M | 9.46%570.2M | 33.39%520.9M | --520.9M | --390.5M |
Total equity | 9.46%570.2M | 9.46%570.2M | 33.39%520.9M | --520.9M | --390.5M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data