(Q1)Apr 1, 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)Sep 24, 2022 | (Q2)Jul 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -184.71%-13.96M | -10.09%101.47M | -90.20%2.7M | -26.22%29.14M | 21.31%53.15M | 727.98%16.49M | 15.26%112.86M | -0.88%27.57M | 14.84%39.5M | 43.81M |
Net income from continuing operations | -193.31%-14.64M | -70.93%28.16M | -109.38%-2.03M | -84.27%3.92M | -63.21%10.58M | -27.28%15.69M | -42.12%96.85M | 3.54%21.63M | 4.84%24.88M | --28.77M |
Operating gains losses | -6.49%216K | 88.18%-175K | 119.98%190K | -0.69%-436K | -15.11%-160K | 437.21%231K | 97.82%-1.48M | -119.40%-951K | -139.11%-433K | ---139K |
Depreciation and amortization | 9.37%13.22M | 8.10%49.74M | 15.29%13.11M | 6.38%12.18M | 7.24%12.37M | 3.63%12.09M | -5.25%46.02M | -0.83%11.37M | -5.44%11.45M | --11.53M |
Deferred tax | -6.19%818K | -36.24%-4.77M | 22.31%-4.26M | 5.63%975K | -458.27%-2.36M | 119.65%872K | -467.68%-3.5M | -92.52%-5.48M | -72.38%923K | --659K |
Other non cash items | 5.68%4.37M | -77.37%2.23M | -299.55%-9.76M | 131.77%4.15M | 234.48%3.71M | 99.33%4.14M | -26.35%9.87M | -52.93%4.89M | 458.92%1.79M | --1.11M |
Change In working capital | -15.26%-23.23M | 121.28%10.41M | 117.34%1.26M | 280.71%4.41M | 1,312.71%24.9M | 45.79%-20.16M | 37.51%-48.94M | 63.92%-7.27M | 73.20%-2.44M | ---2.05M |
-Change in receivables | 27.09%6.82M | 397.14%61.9M | -36.11%11.65M | -36.70%12.11M | 750.32%32.78M | 126.99%5.36M | 121.06%12.45M | 184.24%18.23M | 31.21%19.13M | ---5.04M |
-Change in inventory | 129.51%1.52M | 169.37%12.84M | 305.52%11.98M | 183.57%5.56M | 109.39%460K | -359.84%-5.16M | 48.39%-18.51M | 30.04%-5.83M | -250.58%-6.65M | ---4.9M |
-Change in payables and accrued expense | 14.41%-6.94M | -277.50%-46.14M | -278.81%-24.71M | -17.19%-9.91M | -497.33%-3.42M | -527.48%-8.11M | -158.87%-12.22M | 52.44%-6.52M | 59.48%-8.46M | --860K |
-Change in other current assets | -1,610.85%-11.42M | 167.40%10.92M | 282.28%11.39M | 36.00%-1.88M | 149.33%660K | 113.32%756K | -1,048.04%-16.2M | -267.90%-6.25M | -319.55%-2.94M | ---1.34M |
-Change in other current liabilities | -35.20%-1.83M | -41.76%-7.45M | -1.37%-1.48M | -108.37%-2.62M | -62.50%-2M | -3.51%-1.36M | 21.12%-5.26M | -19.54%-1.46M | -259.87%-1.26M | ---1.23M |
-Change in other working capital | 2.32%-11.38M | -135.23%-21.65M | -39.20%-7.57M | 150.82%1.15M | -137.30%-3.58M | -4.99%-11.65M | -1,161.71%-9.21M | -242.29%-5.44M | 25.69%-2.27M | --9.6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -184.71%-13.96M | -10.09%101.47M | -90.20%2.7M | -26.22%29.14M | 21.31%53.15M | 727.98%16.49M | 15.26%112.86M | -0.88%27.57M | 14.84%39.5M | --43.81M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -52.28%6.82M | 55.49%-30.21M | -344.85%-42.47M | 99.07%-504K | -279.11%-1.53M | 399.16%14.29M | -270.13%-67.87M | 43.26%-9.55M | -3,644.10%-54.4M | 852K |
Net PPE purchase and sale | 32.86%-3.33M | -9.82%-15.84M | 3.36%-3.88M | 15.87%-4.01M | 1.19%-2.99M | -89.70%-4.96M | -21.77%-14.42M | -32.79%-4.02M | -41.16%-4.76M | ---3.03M |
Net business purchase and sale | --0 | ---69.73M | ---43.4M | --0 | --602K | ---26.93M | --0 | --0 | --0 | --0 |
Net investment purchase and sale | -78.03%10.14M | 203.57%55.36M | 187.14%4.82M | 107.06%3.5M | -77.73%864K | 2,234.67%46.17M | 22.70%-53.45M | 59.93%-5.53M | -1,292.93%-49.64M | --3.88M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -52.28%6.82M | 55.49%-30.21M | -344.85%-42.47M | 99.07%-504K | -279.11%-1.53M | 399.16%14.29M | -270.13%-67.87M | 43.26%-9.55M | -3,644.10%-54.4M | --852K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 6.22%-44.43M | 25.18%-68.14M | 2.05%-12.13M | 79.87%-6M | 91.14%-2.64M | -147.62%-47.37M | -1,495.48%-91.07M | -104.93%-12.38M | 70.47%-29.78M | -29.77M |
Net issuance payments of debt | 16.11%-29.63M | -1.16%-38.84M | 0.53%-1.33M | 91.36%-1.02M | 92.69%-1.18M | -288.07%-35.31M | 81.26%-38.39M | -872.26%-1.33M | 88.30%-11.78M | ---16.18M |
Net common stock issuance | -22.75%-14.8M | 53.39%-23.64M | 43.39%-5.15M | 72.36%-4.98M | 89.28%-1.46M | -20.22%-12.06M | -123.50%-50.72M | -499.93%-9.1M | -9,580.11%-18.01M | ---13.59M |
Proceeds from stock option exercised by employees | ---- | -189.01%-5.66M | ---- | ---- | ---- | ---- | 55.42%-1.96M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 6.22%-44.43M | 25.18%-68.14M | 2.05%-12.13M | 79.87%-6M | 91.14%-2.64M | -147.62%-47.37M | -1,495.48%-91.07M | -104.93%-12.38M | 70.47%-29.78M | ---29.77M |
Net cash flow | ||||||||||
Beginning cash position | 1.31%245.52M | -16.49%242.34M | 26.24%293.39M | -1.89%275.29M | -15.13%226.65M | -16.49%242.34M | 94.30%290.2M | -19.53%232.4M | -20.72%280.59M | --267.07M |
Current changes in cash | -210.63%-51.57M | 106.78%3.12M | -1,020.76%-51.89M | 150.66%22.64M | 228.99%48.98M | 24.24%-16.6M | -131.93%-46.08M | 13.97%5.64M | 31.16%-44.69M | --14.89M |
Effect of exchange rate changes | -416.68%-2.89M | 103.37%60K | -6.38%4.03M | -29.83%-4.54M | 75.26%-339K | 174.79%911K | 48.98%-1.78M | 222.05%4.31M | -1,713.47%-3.5M | ---1.37M |
End cash Position | -15.70%191.07M | 1.31%245.52M | 1.31%245.52M | 26.24%293.39M | -1.89%275.29M | -15.13%226.65M | -16.49%242.34M | -16.49%242.34M | -19.53%232.4M | --280.59M |
Free cash flow | -251.54%-17.29M | -12.92%85.42M | -105.12%-1.2M | -27.20%25.13M | 22.89%50.08M | 1,782.89%11.41M | 14.17%98.09M | -5.01%23.5M | 11.30%34.52M | --40.75M |
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