(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)Sep 30, 2022 | (Q2)Jul 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 44.72%17.8M | -23.66%83.9M | -6.13%33.7M | -60.40%11.8M | -11.53%26.1M | -16.33%12.3M | 109.9M | 35.9M | -8.17%29.8M | 29.5M |
Net income from continuing operations | -33.81%9.2M | -61.89%37.5M | -80.57%3.4M | -82.84%3.5M | -44.33%16.7M | -54.43%13.9M | --98.4M | --17.5M | -26.51%20.4M | --30M |
Operating gains losses | ---- | 107.50%300K | -91.67%200K | 86.36%-300K | 103.85%100K | 118.75%300K | ---4M | --2.4M | -47.45%-2.2M | ---2.6M |
Depreciation and amortization | 3.29%15.7M | 23.64%63.8M | 13.38%16.1M | 32.26%16.4M | 29.84%16.1M | 20.63%15.2M | --51.6M | --14.2M | -4.53%12.4M | --12.4M |
Deferred tax | 18.18%-900K | -75.56%-7.9M | -100.00%-4.8M | -150.00%-1M | -66.67%-1M | 0.00%-1.1M | ---4.5M | ---2.4M | 60.75%-400K | ---600K |
Other non cash items | 100.00%400K | -520.00%-2.1M | 63.64%-400K | 200.00%300K | -414.29%-2.2M | -75.00%200K | --500K | ---1.1M | -38.65%100K | --700K |
Change In working capital | 44.90%-10.8M | 52.58%-19.3M | 522.22%16.8M | -366.67%-9.8M | 45.53%-6.7M | 32.41%-19.6M | ---40.7M | --2.7M | 73.75%-2.1M | ---12.3M |
-Change in receivables | -45.57%-11.5M | 304.88%16.6M | 102.27%17.8M | -73.86%4M | 177.14%2.7M | 52.12%-7.9M | --4.1M | --8.8M | 4,694.59%15.3M | ---3.5M |
-Change in inventory | 89.23%-700K | 33.70%-17.9M | 52.05%-3.5M | -166.67%-4.8M | -29.17%-3.1M | 58.06%-6.5M | ---27M | ---7.3M | 85.98%-1.8M | ---2.4M |
-Change in payables and accrued expense | 118.18%400K | 37.00%-12.6M | 300.00%1.6M | 46.21%-7.8M | 58.82%-4.2M | -151.16%-2.2M | ---20M | --400K | -627.08%-14.5M | ---10.2M |
-Change in other current assets | 200.00%1.7M | -196.88%-9.3M | -371.43%-7.6M | 103.23%100K | -100.99%-100K | -750.00%-1.7M | --9.6M | --2.8M | -202.41%-3.1M | --10.1M |
-Change in other current liabilities | 46.15%-700K | 152.70%3.9M | 525.00%8.5M | -165.00%-1.3M | 68.25%-2M | -18.18%-1.3M | ---7.4M | ---2M | 432.23%2M | ---6.3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 44.72%17.8M | -23.66%83.9M | -5.60%33.7M | -60.67%11.8M | -11.53%26.1M | -16.33%12.3M | --109.9M | --35.7M | -7.56%30M | --29.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 93.34%-6.3M | -69.49%-153.9M | -67.86%-9.4M | 88.55%-8.7M | -533.85%-41.2M | -3,403.70%-94.6M | -90.8M | -5.6M | -40.69%-76M | -6.5M |
Capital expenditure reported | 39.56%-5.5M | -7.52%-34.3M | 12.00%-8.8M | 29.76%-5.9M | -32.91%-10.5M | -62.50%-9.1M | ---31.9M | ---10M | -24.46%-8.4M | ---7.9M |
Net PPE purchase and sale | ---- | -95.83%300K | --0 | --100K | ---- | ---- | --7.2M | --5.3M | --0 | --100K |
Net intangibles purchase and sale | 27.27%-800K | -96.77%-6.1M | -25.00%-1M | -287.50%-3.1M | -50.00%-900K | -22.22%-1.1M | ---3.1M | ---800K | -171.19%-800K | ---600K |
Net business purchase and sale | --0 | -69.69%-114.2M | --600K | --0 | ---30.1M | -6,615.38%-84.7M | ---67.3M | --0 | -44.48%-68.6M | --0 |
Net investment purchase and sale | --0 | -90.70%400K | -100.00%-200K | ---- | ---- | -57.14%300K | --4.3M | ---100K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 93.34%-6.3M | -69.49%-153.9M | -67.86%-9.4M | 88.55%-8.7M | -533.85%-41.2M | -3,403.70%-94.6M | ---90.8M | ---5.6M | -40.69%-76M | ---6.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -107.32%-5.4M | 939.13%57.9M | -24.11%-27.8M | -110.92%-4.4M | 201.88%16.3M | 938.64%73.8M | -6.9M | -22.4M | 21.93%40.3M | -16M |
Net issuance payments of debt | -100.89%-700K | 846.25%75.7M | -24.12%-24.7M | -103.13%-1.4M | 285.71%23.4M | 1,923.26%78.4M | --8M | ---19.9M | 22.47%44.8M | ---12.6M |
Net common stock issuance | 0.00%500K | -4.76%2M | 0.00%400K | 20.00%600K | -16.67%500K | -16.67%500K | --2.1M | --400K | -7.24%500K | --600K |
Cash dividends paid | 0.00%-3M | -0.85%-11.8M | -3.45%-3M | 3.33%-2.9M | 0.00%-2.9M | -3.45%-3M | ---11.7M | ---2.9M | -3.34%-3M | ---2.9M |
Net other financing activities | -4.76%-2.2M | -50.94%-8M | ---500K | 65.00%-700K | -327.27%-4.7M | 4.55%-2.1M | ---5.3M | --0 | -71.67%-2M | ---1.1M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -107.32%-5.4M | 939.13%57.9M | -24.11%-27.8M | -110.92%-4.4M | 201.88%16.3M | 938.64%73.8M | ---6.9M | ---22.4M | 21.93%40.3M | ---16M |
Net cash flow | ||||||||||
Beginning cash position | -25.86%32.4M | 53.33%43.7M | -4.35%35.2M | -9.42%37.5M | 9.67%36.3M | 52.80%43.7M | --28.5M | --36.8M | 20.31%41.4M | --33.1M |
Current changes in cash | 171.76%6.1M | -199.18%-12.1M | -145.45%-3.5M | 77.19%-1.3M | -82.86%1.2M | -365.63%-8.5M | --12.2M | --7.7M | -149.63%-5.7M | --7M |
Effect of exchange rate changes | -209.09%-1.2M | -73.33%800K | 200.00%700K | -190.91%-1M | --0 | -15.38%1.1M | --3M | ---700K | -39.92%1.1M | --1.3M |
End cash Position | 2.75%37.3M | -25.86%32.4M | -25.86%32.4M | -4.35%35.2M | -9.42%37.5M | 9.67%36.3M | --43.7M | --43.7M | -22.90%36.8M | --41.4M |
Free cash flow | 447.62%11.5M | -41.92%43.5M | -4.02%23.9M | -86.54%2.8M | -30.00%14.7M | -74.39%2.1M | --74.9M | --24.9M | -18.14%20.8M | --21M |
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