(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 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1,753.69%6.28M | 1,753.69%6.28M | -14.06%654K | -59.09%1.27M | 112.46%1.83M | --339K | --339K | -73.01%761K | 122.44%3.11M | --859K |
-Cash and cash equivalents | 1,753.69%6.28M | 1,753.69%6.28M | -14.06%654K | -59.09%1.27M | 112.46%1.83M | --339K | --339K | -73.01%761K | 122.44%3.11M | --859K |
Receivables | 47.26%79.58M | 47.26%79.58M | 26.12%67.01M | 53.50%71.49M | 5.74%63.31M | --54.04M | --54.04M | 22.91%53.13M | 24.31%46.57M | --59.87M |
-Accounts receivable | 37.82%60M | 37.82%60M | 14.79%47.18M | 49.63%59.57M | 3.01%46.82M | --43.54M | --43.54M | 23.32%41.1M | 19.95%39.81M | --45.45M |
-Other receivables | 82.48%21.18M | 82.48%21.18M | 59.31%20.93M | 64.04%13.02M | 12.62%17.59M | --11.61M | --11.61M | 16.08%13.14M | 39.44%7.94M | --15.62M |
-Recievables adjustments allowances | -45.45%-1.6M | -45.45%-1.6M | 0.54%-1.1M | 6.38%-1.1M | 8.10%-1.1M | ---1.1M | ---1.1M | 22.00%-1.11M | 17.14%-1.18M | ---1.2M |
Other current assets | 0.02%4.64M | 0.02%4.64M | 215.38%5.31M | 132.97%4.32M | 57.14%3.67M | --4.64M | --4.64M | 36.47%1.68M | -38.60%1.86M | --2.34M |
Total current assets | 53.35%90.5M | 53.35%90.5M | 31.30%72.97M | 49.56%77.09M | 9.10%68.81M | --59.02M | --59.02M | 17.55%55.58M | 23.05%51.54M | --63.07M |
Non current assets | ||||||||||
Net PPE | 17.71%6.79M | 17.71%6.79M | 20.13%5.2M | 36.96%5.36M | 35.57%5.6M | --5.76M | --5.76M | 9.82%4.33M | 5.90%3.92M | --4.13M |
-Gross PPE | 10.17%9.14M | 10.17%9.14M | 10.45%7.28M | 22.71%7.63M | 24.25%8.39M | --8.3M | --8.3M | 7.26%6.59M | -9.59%6.21M | --6.76M |
-Accumulated depreciation | 6.99%-2.36M | 6.99%-2.36M | 8.03%-2.08M | 1.57%-2.26M | -6.47%-2.8M | ---2.53M | ---2.53M | -2.67%-2.27M | 27.61%-2.3M | ---2.63M |
Goodwill and other intangible assets | -0.79%22.83M | -0.79%22.83M | 39.87%22.88M | 40.16%22.92M | 40.43%22.97M | --23.01M | --23.01M | 0.00%16.35M | -0.04%16.35M | --16.35M |
-Goodwill | 0.00%22.15M | 0.00%22.15M | 35.42%22.15M | 35.42%22.15M | 35.42%22.15M | --22.15M | --22.15M | 0.00%16.35M | 0.00%16.35M | --16.35M |
-Other intangible assets | -20.95%683K | -20.95%683K | --728K | --774K | --819K | --864K | --864K | ---- | ---- | ---- |
Non current deferred assets | --55K | --55K | ---- | ---- | ---- | --0 | --0 | -85.20%376K | -83.44%429K | --482K |
Non current prepaid assets | 80.92%313K | 80.92%313K | -4.00%168K | -9.14%169K | -9.55%161K | --173K | --173K | 0.00%175K | 14.11%186K | --178K |
Total non current assets | 3.58%29.98M | 3.58%29.98M | 33.01%28.24M | 36.24%28.45M | 35.86%28.72M | --28.95M | --28.95M | -7.73%21.23M | -8.45%20.88M | --21.14M |
Total assets | 36.97%120.48M | 36.97%120.48M | 31.77%101.21M | 45.72%105.54M | 15.82%97.53M | --87.96M | --87.96M | 9.27%76.81M | 11.94%72.43M | --84.21M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 82.87%43.89M | 82.87%43.89M | 223.35%50.82M | 269.34%50.37M | 94.95%24.97M | --24M | --24M | 30.18%15.72M | 6.34%13.64M | --12.81M |
-accounts payable | 82.14%43.56M | 82.14%43.56M | 279.31%50.57M | 360.01%50.14M | 124.03%24.74M | --23.91M | --23.91M | 17.18%13.33M | -11.97%10.9M | --11.04M |
-Total tax payable | 288.24%330K | 288.24%330K | -89.64%247K | -91.49%233K | -87.24%225K | --85K | --85K | 243.02%2.38M | 516.89%2.74M | --1.76M |
Current accrued expenses | -13.98%11.2M | -13.98%11.2M | -15.21%14.62M | -26.37%11.84M | -16.53%15.42M | --13.02M | --13.02M | 17.52%17.24M | 27.11%16.07M | --18.48M |
Current debt and capital lease obligation | -48.87%926K | -48.87%926K | -28.87%1.23M | -0.96%1.56M | -0.68%1.76M | --1.81M | --1.81M | -12.70%1.73M | -20.87%1.57M | --1.77M |
-Current capital lease obligation | -48.87%926K | -48.87%926K | -28.87%1.23M | -0.96%1.56M | -0.68%1.76M | --1.81M | --1.81M | -12.70%1.73M | -20.87%1.57M | --1.77M |
Current deferred liabilities | 68.10%1.88M | 68.10%1.88M | -78.53%335K | -76.90%504K | -67.59%809K | --1.12M | --1.12M | -60.20%1.56M | --2.18M | --2.5M |
Other current liabilities | -36.44%300K | -36.44%300K | 0.00%300K | 0.00%300K | 358.25%472K | --472K | --472K | -72.17%300K | -83.13%300K | --103K |
Current liabilities | 43.96%58.2M | 43.96%58.2M | 84.15%67.31M | 91.22%64.57M | 21.81%43.43M | --40.42M | --40.42M | 8.38%36.55M | 15.50%33.76M | --35.65M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 176.82%33.07M | 176.82%33.07M | 185.95%9.04M | 771.44%17.36M | 24.38%21.91M | --11.95M | --11.95M | -69.33%3.16M | -82.80%1.99M | --17.61M |
-Long term debt | 250.72%30.8M | 250.72%30.8M | 473.88%6.66M | --14.85M | 25.28%19.15M | --8.78M | --8.78M | -85.43%1.16M | ---- | --15.29M |
-Long term capital lease obligation | -28.32%2.27M | -28.32%2.27M | 19.04%2.38M | 25.90%2.51M | 18.45%2.75M | --3.16M | --3.16M | -14.63%2M | 5.12%1.99M | --2.33M |
Non current deferred liabilities | 5.66%1.76M | 5.66%1.76M | 2,497.14%1.82M | 2,321.92%1.77M | 1,105.63%1.71M | --1.66M | --1.66M | -80.93%70K | -80.79%73K | --142K |
Other non current liabilities | -15.18%1.67M | -15.18%1.67M | 449.67%1.67M | 449.67%1.67M | 228.33%1.97M | --1.97M | --1.97M | -77.28%304K | -52.35%304K | --600K |
Total non current liabilities | 134.29%36.5M | 134.29%36.5M | 254.40%12.53M | 777.92%20.8M | 39.41%25.59M | --15.58M | --15.58M | -70.57%3.54M | -81.20%2.37M | --18.35M |
Total liabilities | 69.09%94.69M | 69.09%94.69M | 99.16%79.84M | 136.25%85.36M | 27.79%69.02M | --56M | --56M | -12.36%40.09M | -13.62%36.13M | --54.01M |
Shareholders'equity | ||||||||||
Share capital | 2.20%882K | 2.20%882K | 2.21%880K | 1.87%873K | 1.99%873K | --863K | --863K | 3.24%861K | 3.38%857K | --856K |
-common stock | 2.20%882K | 2.20%882K | 2.21%880K | 1.87%873K | 1.99%873K | --863K | --863K | 3.24%861K | 3.38%857K | --856K |
-Preferred stock | --0 | --0 | --0 | ---- | ---- | --0 | --0 | ---- | --0 | --0 |
Retained earnings | 46.63%-19.27M | 46.63%-19.27M | 40.10%-24.52M | 36.39%-28.28M | 36.08%-32.26M | ---36.1M | ---36.1M | 34.98%-40.93M | 32.35%-44.45M | ---50.47M |
Paid-in capital | 2.37%116.58M | 2.37%116.58M | 3.16%116.15M | 3.06%115.31M | 2.80%114.71M | --113.88M | --113.88M | 1.63%112.59M | 1.34%111.89M | --111.59M |
Less: Treasury stock | 58.82%69.59M | 58.82%69.59M | 109.07%68.27M | 123.41%64.88M | 79.07%52M | --43.82M | --43.82M | 52.85%32.65M | 46.22%29.04M | --29.04M |
Gains losses not affecting retained earnings | 1.75%-2.81M | 1.75%-2.81M | 9.01%-2.86M | 3.48%-2.86M | -2.74%-2.81M | ---2.86M | ---2.86M | -19.57%-3.14M | -14.15%-2.96M | ---2.73M |
Total stockholders'equity | -19.31%25.79M | -19.31%25.79M | -41.78%21.38M | -44.41%20.17M | -5.60%28.51M | --31.96M | --31.96M | 49.57%36.72M | 58.72%36.29M | --30.2M |
Total equity | -19.31%25.79M | -19.31%25.79M | -41.78%21.38M | -44.41%20.17M | -5.60%28.51M | --31.96M | --31.96M | 49.57%36.72M | 58.72%36.29M | --30.2M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data