(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 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 5.34%1.22B | 18.36%1.21B | 18.36%1.21B | 36.97%1.19B | 47.55%1.14B | --1.16B | 66.23%1.02B | 66.23%1.02B | --871M | --774M |
-Cash and cash equivalents | 5.34%1.22B | 18.36%1.21B | 18.36%1.21B | 36.97%1.19B | 47.55%1.14B | --1.16B | 66.23%1.02B | 66.23%1.02B | --871M | --774M |
Receivables | -49.79%120M | 32.71%357M | 32.71%357M | -74.98%281M | -78.48%240M | --239M | -81.84%269M | -81.84%269M | --1.12B | --1.12B |
-Accounts receivable | -49.79%120M | 32.71%357M | 32.71%357M | 26.58%281M | 12.15%240M | --239M | 73.55%269M | 73.55%269M | --222M | --214M |
-Loans receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --901M | --901M |
Inventory | 163.58%456M | 246.02%391M | 246.02%391M | 237.14%354M | 168.37%263M | --173M | 16.49%113M | 16.49%113M | --105M | --98M |
Other current assets | 60.98%132M | -3.64%106M | -3.64%106M | 26.98%80M | 28.57%72M | --82M | 44.74%110M | 44.74%110M | --63M | --56M |
Total current assets | 16.68%1.93B | 36.28%2.07B | 36.28%2.07B | -11.75%1.91B | -15.96%1.72B | --1.66B | -33.22%1.52B | -33.22%1.52B | --2.16B | --2.04B |
Non current assets | ||||||||||
Net PPE | 13.22%454M | 16.41%447M | 16.41%447M | 20.34%426M | 24.85%422M | --401M | 26.32%384M | 26.32%384M | --354M | --338M |
-Gross PPE | ---- | 16.99%544M | 16.99%544M | 23.78%531M | 27.59%518M | --489M | 28.45%465M | 28.45%465M | --429M | --406M |
-Accumulated depreciation | ---- | -19.75%-97M | -19.75%-97M | -40.00%-105M | -41.18%-96M | ---88M | -39.66%-81M | -39.66%-81M | ---75M | ---68M |
Goodwill and other intangible assets | -3.40%12.84B | -3.53%12.95B | -3.53%12.95B | -3.64%13.06B | -3.75%13.17B | --13.29B | -3.90%13.42B | -3.90%13.42B | --13.55B | --13.68B |
-Goodwill | 0.00%10.9B | 0.00%10.9B | 0.00%10.9B | 0.00%10.9B | 0.00%10.9B | --10.9B | 0.00%10.9B | 0.00%10.9B | --10.9B | --10.9B |
-Other intangible assets | -18.88%1.94B | -18.76%2.05B | -18.76%2.05B | -18.55%2.17B | -18.39%2.28B | --2.39B | -17.71%2.53B | -17.71%2.53B | --2.66B | --2.79B |
Other non current assets | 2.56%120M | -2.52%116M | -2.52%116M | 16.84%111M | 23.71%120M | --117M | 3.48%119M | 3.48%119M | --95M | --97M |
Total non current assets | -2.87%13.41B | -2.97%13.51B | -2.97%13.51B | -2.89%13.6B | -2.88%13.71B | --13.81B | -3.20%13.93B | -3.20%13.93B | --14B | --14.12B |
Total assets | -0.78%15.34B | 0.88%15.58B | 0.88%15.58B | -4.08%15.51B | -4.53%15.43B | --15.46B | -7.29%15.44B | -7.29%15.44B | --16.16B | --16.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -28.82%205M | 2.29%268M | 2.29%268M | -76.47%265M | -76.42%262M | --288M | -18.89%262M | -18.89%262M | --1.13B | --1.11B |
-accounts payable | -20.19%166M | 21.16%229M | 21.16%229M | 38.13%221M | 50.72%208M | --208M | 18.13%189M | 18.13%189M | --160M | --138M |
-Due to related parties current | -51.25%39M | -46.58%39M | -46.58%39M | -95.45%44M | -94.45%54M | --80M | -55.21%73M | -55.21%73M | --966M | --973M |
Current debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.52B | --3.51B |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.52B | --3.51B |
Other current liabilities | -8.33%33M | 41.18%48M | 41.18%48M | -20.34%47M | -28.89%32M | --36M | -30.61%34M | -30.61%34M | --59M | --45M |
Current liabilities | -21.29%329M | 4.95%403M | 4.95%403M | -91.82%391M | -91.95%381M | --418M | -18.99%384M | -18.99%384M | --4.78B | --4.73B |
Non current liabilities | ||||||||||
Non current deferred liabilities | -10.69%142M | -8.64%148M | -8.64%148M | -8.02%149M | -11.63%152M | --159M | -10.50%162M | -10.50%162M | --162M | --172M |
Employee benefits | 5.56%57M | 0.00%56M | 0.00%56M | -1.85%53M | 10.00%55M | --54M | -40.43%56M | -40.43%56M | --54M | --50M |
Other non current liabilities | 15.91%51M | 2.22%46M | 2.22%46M | 387.50%39M | 281.82%42M | --44M | 164.71%45M | 164.71%45M | --8M | --11M |
Total non current liabilities | -2.72%250M | -4.94%250M | -4.94%250M | 7.59%241M | 6.87%249M | --257M | -9.93%263M | -9.93%263M | --224M | --233M |
Total liabilities | -14.22%579M | 0.93%653M | 0.93%653M | -87.37%632M | -87.31%630M | --675M | -15.54%647M | -15.54%647M | --5B | --4.96B |
Shareholders'equity | ||||||||||
Share capital | ---- | -11.11%8M | -11.11%8M | -99.93%8M | -99.93%8M | --9M | -99.94%9M | -99.94%9M | --11.18B | --11.22B |
-common stock | ---- | -11.11%8M | -11.11%8M | -99.93%8M | -99.93%8M | --9M | -99.94%9M | -99.94%9M | --11.18B | --11.22B |
Retained earnings | ---- | -47.37%30M | -47.37%30M | ---33M | ---50M | ---22M | --57M | --57M | ---- | ---- |
Paid-in capital | ---- | 1.01%14.89B | 1.01%14.89B | --14.9B | --14.84B | --14.8B | --14.74B | --14.74B | ---- | ---- |
Gains losses not affecting retained earnings | ---- | --0 | --0 | --0 | --0 | --0 | -280.00%-9M | -280.00%-9M | ---18M | ---24M |
Total stockholders'equity | -0.16%14.76B | 0.88%14.92B | 0.88%14.92B | 33.27%14.87B | 32.15%14.8B | --14.79B | -6.89%14.79B | -6.89%14.79B | --11.16B | --11.2B |
Total equity | -0.16%14.76B | 0.88%14.92B | 0.88%14.92B | 33.27%14.87B | 32.15%14.8B | --14.79B | -6.89%14.79B | -6.89%14.79B | --11.16B | --11.2B |
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