(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -140.00%-21M | 80.96%481M | -23.36%189.3M | 7.16%107.8M | 456.78%131.4M | 149.81%52.5M | 265.8M | 247M | -1.08%100.6M | 23.6M |
Net income from continuing operations | 50.65%46.1M | 5.73%256.4M | -23.31%69.1M | 52.68%85.5M | 20.47%71.2M | -17.96%30.6M | --242.5M | --90.1M | -28.21%56M | --59.1M |
Operating gains losses | -298.51%-13.3M | -240.20%-34.7M | -107.07%-61.5M | 395.65%11.4M | -30.95%8.7M | 45.65%6.7M | ---10.2M | ---29.7M | -62.30%2.3M | --12.6M |
Depreciation and amortization | 0.18%54.6M | 0.14%217.5M | 3.58%55M | 1.50%54M | -3.23%54M | -1.09%54.5M | --217.2M | --53.1M | -2.74%53.2M | --55.8M |
Deferred tax | 64.52%-1.1M | 17.57%-65.7M | 0.00%-26.5M | 24.55%-16.9M | -3.78%-19.2M | 74.80%-3.1M | ---79.7M | ---26.5M | -89.83%-22.4M | ---18.5M |
Other non cash items | -580.00%-4.8M | -19.70%5.3M | -31.58%1.3M | 25.00%500K | 108.33%2.5M | -67.74%1M | --6.6M | --1.9M | -77.78%400K | --1.2M |
Change In working capital | -137.90%-111.1M | 147.43%74.7M | -2.24%144.1M | -985.29%-30.1M | 108.13%7.4M | 78.51%-46.7M | ---157.5M | --147.4M | 110.37%3.4M | ---91M |
-Change in receivables | -39.71%-38.7M | 135.27%45.6M | 282.68%68.5M | 596.83%43.9M | 39.94%-39.1M | 68.67%-27.7M | ---129.3M | --17.9M | -83.02%6.3M | ---65.1M |
-Change in inventory | -667.69%-36.9M | 744.83%24.5M | -76.72%12.5M | -4.76%-11M | 760.00%16.5M | 117.20%6.5M | --2.9M | --53.7M | 84.89%-10.5M | ---2.5M |
-Change in prepaid assets | -22.92%3.7M | -55.67%22.3M | -85.58%9.5M | -76.79%5.2M | 120.29%2.8M | 119.83%4.8M | --50.3M | --65.9M | 758.82%22.4M | ---13.8M |
-Change in payables and accrued expense | 91.51%-2.7M | 19.85%-32.3M | ---2.1M | -301.47%-27.3M | 635.19%28.9M | -13.17%-31.8M | ---40.3M | --0 | 27.66%-6.8M | ---5.4M |
-Change in other current liabilities | ---- | 135.52%14.6M | ---- | ---- | ---- | ---- | ---41.1M | ---- | ---- | ---4.2M |
-Change in other working capital | -2,533.33%-36.5M | ---- | ---- | ---- | ---- | --1.5M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -140.00%-21M | 80.96%481M | -23.36%189.3M | 7.16%107.8M | 456.78%131.4M | 149.81%52.5M | --265.8M | --247M | -1.08%100.6M | --23.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 34.78%-19.5M | 9.81%-81.8M | -23.96%-23.8M | 41.52%-16.9M | 36.36%-11.2M | -19.60%-29.9M | -90.7M | -19.2M | -44.50%-28.9M | -17.6M |
Net PPE purchase and sale | -37.93%-16M | 22.68%-60M | -13.98%-21.2M | 38.59%-14.8M | 29.14%-12.4M | 33.33%-11.6M | ---77.6M | ---18.6M | -49.69%-24.1M | ---17.5M |
Net intangibles purchase and sale | 25.00%-2.1M | -8.51%-10.2M | 3.70%-2.6M | 37.14%-2.2M | 0.00%-2.6M | -366.67%-2.8M | ---9.4M | ---2.7M | 10.26%-3.5M | ---2.6M |
Net other investing changes | 90.97%-1.4M | -213.51%-11.6M | --0 | 107.69%100K | 52.00%3.8M | -121.43%-15.5M | ---3.7M | --2.1M | ---1.3M | --2.5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 34.78%-19.5M | 9.81%-81.8M | -23.96%-23.8M | 41.52%-16.9M | 36.36%-11.2M | -19.60%-29.9M | ---90.7M | ---19.2M | -44.50%-28.9M | ---17.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -6,990.48%-148.9M | -2.05%-258.3M | 78.19%-16.6M | -63.58%-81.3M | -1,276.52%-158.3M | 98.19%-2.1M | -253.1M | -76.1M | -347.75%-49.7M | -11.5M |
Net issuance payments of debt | -2,040.82%-104.9M | 38.56%-19.6M | 91.31%-4.9M | -198.01%-104.9M | 2,002.00%95.1M | -107.57%-4.9M | ---31.9M | ---56.4M | -564.15%-35.2M | ---5M |
Net common stock issuance | -523.01%-47.8M | -45.63%-233M | 71.43%1.2M | -33.33%800K | -1,980.15%-246.3M | 106.46%11.3M | ---160M | --700K | 100.00%1.2M | --13.1M |
Net other financing activities | 144.71%3.8M | 90.69%-5.7M | 36.76%-12.9M | 245.22%22.8M | 63.78%-7.1M | -54.55%-8.5M | ---61.2M | ---20.4M | -145.31%-15.7M | ---19.6M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -6,990.48%-148.9M | -2.05%-258.3M | 78.19%-16.6M | -63.58%-81.3M | -1,276.52%-158.3M | 98.19%-2.1M | ---253.1M | ---76.1M | -347.75%-49.7M | ---11.5M |
Net cash flow | ||||||||||
Beginning cash position | 24.53%724M | -12.03%581.4M | 40.59%560.1M | 43.38%568.2M | 45.80%597.8M | -12.03%581.4M | --660.9M | --398.4M | -16.74%396.3M | --410M |
Current changes in cash | -1,023.90%-189.4M | 280.64%140.9M | -1.85%148.9M | -56.36%9.6M | -592.73%-38.1M | 108.33%20.5M | ---78M | --151.7M | -68.84%22M | ---5.5M |
Effect of exchange rate changes | -117.07%-8.9M | 213.33%1.7M | -52.08%15M | 11.06%-17.7M | 203.66%8.5M | 12.77%-4.1M | ---1.5M | --31.3M | -503.03%-19.9M | ---8.2M |
End cash Position | -12.06%525.7M | 24.53%724M | 24.53%724M | 40.59%560.1M | 43.38%568.2M | 45.80%597.8M | --581.4M | --581.4M | -26.67%398.4M | --396.3M |
Free cash flow | -203.17%-39.1M | 129.08%409.6M | -26.85%165.1M | 23.84%90.4M | 3,220.00%116.2M | 130.71%37.9M | --178.8M | --225.7M | -10.65%73M | --3.5M |
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