(Q1)Mar 29, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 1,200.00%40.3M | 50.90%275.7M | -7.52%102M | 104.50%95.5M | 238.29%75.1M | -11.43%3.1M | -49.47%182.7M | -18.90%110.3M | -47.11%46.7M | 22.2M |
Net income from continuing operations | -46.12%23.6M | -141.22%-100.2M | -395.78%-217.4M | -54.83%21.5M | 10.19%51.9M | -41.52%43.8M | -28.60%243.1M | -14.34%73.5M | -48.76%47.6M | --47.1M |
Operating gains losses | ---- | 16.67%-9M | -325.00%-3.4M | --1.3M | ---- | ---- | 22.30%-10.8M | 93.16%-800K | --0 | ---4M |
Depreciation and amortization | -8.16%39.4M | 0.31%162.6M | -5.44%40M | -6.16%39.6M | 0.50%40.1M | 13.79%42.9M | 6.71%162.1M | 9.59%42.3M | 13.75%42.2M | --39.9M |
Other non cash items | -9.09%1M | 87.98%34.4M | -14.29%1.8M | 185.58%29.7M | -73.13%1.8M | 222.22%1.1M | -46.33%18.3M | -87.04%2.1M | 85.71%10.4M | --6.7M |
Change In working capital | 60.78%-40M | 60.10%-108.4M | 193.04%14.7M | 95.15%-3M | 77.00%-18.1M | 11.54%-102M | -33.71%-271.7M | -59.60%-15.8M | -6.17%-61.9M | ---78.7M |
-Change in receivables | -91.76%-16.3M | 76.06%-17M | 190.91%16M | 54.77%-9M | 61.63%-15.5M | 47.53%-8.5M | -64.35%-71M | 119.57%5.5M | -46.32%-19.9M | ---40.4M |
-Change in inventory | -71.83%-12.2M | 187.97%35.1M | 742.50%25.7M | 307.81%13.3M | 134.78%3.2M | 65.02%-7.1M | 39.55%-39.9M | -463.64%-4M | 66.67%-6.4M | ---9.2M |
-Change in prepaid assets | -392.31%-3.8M | 128.21%3.3M | -121.00%-2.1M | 251.16%6.5M | -300.00%-2.4M | 107.74%1.3M | -1.74%-11.7M | -15.97%10M | 73.46%-4.3M | ---600K |
-Change in payables and accrued expense | 102.02%1.6M | 34.12%-58.3M | 112.12%21M | 78.63%-5M | 124.29%5.1M | -47.04%-79.4M | -732.14%-88.5M | -86.36%9.9M | -2,500.00%-23.4M | ---21M |
-Change in other current liabilities | -12.05%-9.3M | -9.18%-34.5M | -8.54%-8.9M | -11.39%-8.8M | -13.33%-8.5M | -3.75%-8.3M | 15.73%-31.6M | 2.38%-8.2M | 5.95%-7.9M | ---7.5M |
-Change in other working capital | ---- | -27.59%-37M | ---- | ---- | ---- | ---- | 50.85%-29M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1,200.00%40.3M | 50.90%275.7M | -7.52%102M | 104.50%95.5M | 238.29%75.1M | -11.43%3.1M | -49.47%182.7M | -18.90%110.3M | -47.11%46.7M | --22.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 51.36%-10.7M | 90.51%-62.4M | -1,045.45%-12.6M | 64.13%-25M | 99.53%-2.8M | -531.37%-22M | -350.21%-657.3M | -100.38%-1.1M | -2,148.39%-69.7M | -591.6M |
Net PPE purchase and sale | 37.14%-11M | 28.04%-52.1M | 86.18%-2.1M | 27.27%-18.4M | -16.53%-14.1M | 11.62%-17.5M | -67.98%-72.4M | -74.71%-15.2M | -328.81%-25.3M | ---12.1M |
Net business purchase and sale | ---- | 101.72%10.7M | --0 | --0 | ---- | ---- | -300.48%-622.3M | -95.46%14.1M | ---95.4M | ---571M |
Net investment purchase and sale | ---- | -97.14%1.6M | 400.00%500K | ---- | ---- | ---- | 391.23%56M | -96.55%100K | ---- | ---- |
Net other investing changes | 106.67%300K | -21.51%-22.6M | -10,900.00%-11M | -57.14%-7.7M | 107.06%600K | 11.76%-4.5M | -16.25%-18.6M | ---100K | ---4.9M | ---8.5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 51.36%-10.7M | 90.51%-62.4M | -1,045.45%-12.6M | 64.13%-25M | 99.53%-2.8M | -531.37%-22M | -350.21%-657.3M | -100.38%-1.1M | -2,148.39%-69.7M | ---591.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -73.33%-2.6M | 851.20%118.9M | 104.83%3.3M | 55.36%114.5M | 44.44%2.6M | -128.30%-1.5M | 102.68%12.5M | -3,894.44%-68.3M | 1,813.95%73.7M | 1.8M |
Net issuance payments of debt | ---- | 66,950.00%133.7M | --0 | 91.00%133.7M | ---- | ---- | 99.96%-200K | ---70M | 70,100.00%70M | --0 |
Proceeds from stock option exercised by employees | -71.74%1.3M | -48.17%11.3M | 100.00%3.8M | -64.44%1.6M | -43.48%1.3M | -64.89%4.6M | 11.79%21.8M | -45.71%1.9M | 104.55%4.5M | --2.3M |
Net other financing activities | 36.07%-3.9M | -186.81%-26.1M | -150.00%-500K | -2,500.00%-20.8M | 360.00%1.3M | 19.74%-6.1M | 3.19%-9.1M | 88.24%-200K | 87.50%-800K | ---500K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -73.33%-2.6M | 851.20%118.9M | 104.83%3.3M | 55.36%114.5M | 44.44%2.6M | -128.30%-1.5M | 102.68%12.5M | -3,894.44%-68.3M | 1,813.95%73.7M | --1.8M |
Net cash flow | ||||||||||
Beginning cash position | 54.89%940M | -43.47%606.9M | 44.98%824.2M | 24.58%651.7M | -45.73%585.2M | -43.47%606.9M | 20.78%1.07B | -11.01%568.5M | -5.56%523.1M | --1.08B |
Current changes in cash | 232.35%27M | 171.89%332.2M | 126.65%92.7M | 264.89%185M | 113.20%74.9M | -246.76%-20.4M | -391.18%-462.1M | -90.41%40.9M | -37.33%50.7M | ---567.6M |
Effect of exchange rate changes | -1,323.08%-18.5M | 119.57%900K | 1,024.00%23.1M | -135.85%-12.5M | -167.74%-8.4M | 85.87%-1.3M | -117.69%-4.6M | -129.76%-2.5M | -232.50%-5.3M | --12.4M |
End cash Position | 62.08%948.5M | 54.89%940M | 54.89%940M | 44.98%824.2M | 24.58%651.7M | -45.73%585.2M | -43.47%606.9M | -43.47%606.9M | -11.01%568.5M | --523.1M |
Free cash flow | 303.47%29.3M | 103.27%217.5M | 0.43%93.8M | 289.39%77.1M | 503.96%61M | 11.66%-14.4M | -65.14%107M | -26.63%93.4M | -72.03%19.8M | --10.1M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data