(Q1)Mar 31, 2024 | (FY)Dec 29, 2023 | (Q4)Dec 29, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 55.85%26.95M | 315.71%39.21M | 206.33%15.1M | -35.54%5.2M | -61.36%1.62M | 323.01%17.29M | -3.78%9.43M | -57.18%4.93M | 905.59%8.07M | 4.19M |
Net income from continuing operations | 215.67%2.94M | 229.33%10.93M | 1,989.65%8.03M | 1,960.53%1.57M | 109.18%397K | 124.70%932K | -0.37%-8.45M | 52.25%-425K | -90.95%76K | ---4.33M |
Operating gains losses | -30.00%-13K | 1.56%-63K | --0 | -750.00%-13K | -21.21%-40K | 72.22%-10K | -166.67%-64K | -76.92%3K | 116.67%2K | ---33K |
Depreciation and amortization | -14.48%3.59M | -6.05%16.43M | -7.91%3.91M | -4.88%4.19M | -6.73%4.13M | -4.74%4.2M | 2.00%17.49M | -4.90%4.25M | 3.23%4.41M | --4.43M |
Deferred tax | 28.52%1.01M | 252.42%2.58M | -42.66%1.39M | 127.19%345K | 103.69%69K | 180.37%782K | 38.13%-1.69M | 199.88%2.42M | -152.29%-1.27M | ---1.87M |
Other non cash items | 8.24%92K | ---- | ---- | ---- | ---- | 6.25%85K | 35.79%3.17M | 2.44%1.51M | 1,320.18%1.55M | --31K |
Change In working capital | 86.20%18.04M | 133.11%3.19M | 97.43%-118K | -237.78%-2.18M | -200.12%-4.2M | 189.46%9.69M | 36.46%-9.63M | -234.20%-4.58M | 116.36%1.58M | --4.2M |
-Change in receivables | 94.07%31.08M | -12.95%-17.52M | -149.11%-19.02M | 24.65%-9.66M | 57.16%-4.85M | -1.57%16.01M | -41.88%-15.51M | -25.20%-7.64M | -185.15%-12.83M | ---11.32M |
-Change in prepaid assets | -293.06%-1.98M | 357.72%3.17M | 199.87%1.48M | 1,412.90%469K | 792.86%194K | 304.35%1.02M | -248.55%-1.23M | -26.25%-1.49M | -93.54%31K | ---28K |
-Change in payables and accrued expense | -94.69%-14.42M | 100.29%10.28M | 204.29%9.01M | -45.02%6.42M | -85.73%2.25M | 70.70%-7.4M | 266.86%5.13M | -67.04%2.96M | 194.70%11.68M | --15.76M |
-Change in other current assets | 103.78%109K | 130.58%6.67M | 820.35%10.63M | -92.65%143K | -120.18%-1.22M | -936.23%-2.89M | 135.93%2.89M | 134.54%1.16M | 120.28%1.95M | ---555K |
-Change in other working capital | 10.30%3.24M | 165.43%598K | -626.78%-2.22M | -39.44%456K | -268.42%-576K | 220.98%2.94M | -115.07%-914K | -91.64%422K | 18,925.00%753K | --342K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 55.85%26.95M | 315.71%39.21M | 206.33%15.1M | -35.54%5.2M | -61.36%1.62M | 323.01%17.29M | -3.78%9.43M | -57.18%4.93M | 905.59%8.07M | --4.19M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 43.83%-1.95M | -20.26%-11.46M | 11.05%-2.34M | -29.93%-3.41M | -1.13%-2.23M | -68.36%-3.48M | -12.69%-9.53M | 26.90%-2.63M | -46.13%-2.62M | -2.21M |
Net PPE purchase and sale | 43.83%-1.95M | -3.46%-9.86M | 11.05%-2.34M | 31.07%-1.81M | -1.13%-2.23M | -68.36%-3.48M | -12.69%-9.53M | 26.90%-2.63M | -46.13%-2.62M | ---2.21M |
Net business purchase and sale | ---- | ---1.6M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 43.83%-1.95M | -20.26%-11.46M | 11.05%-2.34M | -29.93%-3.41M | -1.13%-2.23M | -68.36%-3.48M | -12.69%-9.53M | 26.90%-2.63M | -46.13%-2.62M | ---2.21M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 90.49%-1.47M | -385.30%-23.85M | -126.88%-2.25M | -4.71%-2.56M | 6.00%-3.59M | -347.26%-15.45M | 145.10%8.36M | 659.49%8.37M | -34.77%-2.44M | -3.82M |
Net issuance payments of debt | 60.70%-2.37M | -288.20%-10.81M | -13.99%-2.4M | 31.62%-2.84M | 112.64%468K | -138.44%-6.04M | 142.93%5.74M | -25.72%-2.1M | -20.45%-4.16M | ---3.7M |
Proceeds from stock option exercised by employees | 20.91%1.68M | -10.48%2.96M | 3,550.00%146K | -17.65%1.42M | --7K | -12.12%1.39M | -27.70%3.31M | -97.73%4K | 5.00%1.72M | --0 |
Net other financing activities | 92.79%-779K | -2,198.56%-16M | --0 | -22,520.00%-1.13M | -3,403.45%-4.06M | 2.17%-10.8M | 92.85%-696K | --10.47M | -600.00%-5K | ---116K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 90.49%-1.47M | -385.30%-23.85M | -126.88%-2.25M | -4.71%-2.56M | 6.00%-3.59M | -347.26%-15.45M | 145.10%8.36M | 659.49%8.37M | -34.77%-2.44M | ---3.82M |
Net cash flow | ||||||||||
Beginning cash position | 20.08%23.4M | 73.65%19.49M | 46.14%12.89M | 134.88%13.65M | 133.34%17.85M | 73.65%19.49M | -60.50%11.22M | 83.52%8.82M | -38.27%5.81M | --7.65M |
Current changes in cash | 1,541.67%23.53M | -52.66%3.91M | -1.47%10.51M | -125.34%-762K | -128.48%-4.2M | 54.29%-1.63M | 148.09%8.26M | 66.26%10.67M | 165.24%3.01M | ---1.84M |
End cash Position | 162.84%46.93M | 20.08%23.4M | 20.08%23.4M | 46.14%12.89M | 134.88%13.65M | 133.34%17.85M | 73.65%19.49M | 73.65%19.49M | 83.52%8.82M | --5.81M |
Free cash flow | 80.95%24.98M | 17,430.77%29.29M | 455.51%12.76M | -37.91%3.38M | -133.80%-657K | 240.04%13.8M | -112.96%-169K | -70.97%2.3M | 294.54%5.45M | --1.94M |
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 |
No Data