(Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 1,055.13%4.19M | 169.57%80K | -613.21%-544K | -53.96%-856K | 53.21%-408K | 52.28%-439K | 88.79%-115K | -95.31%106K | -556K | -872K |
Net income from continuing operations | -239.67%-822K | 645.57%589K | -223.87%-2.14M | -313.15%-17.1M | -400.68%-16.27M | -211.52%-242K | 134.80%79K | -125.28%-662K | --8.02M | --5.41M |
Depreciation and amortization | 184.57%1.03M | 82.09%661K | 75.55%639K | 72,500.00%1.45M | --362K | --363K | 18,050.00%363K | --364K | --2K | --0 |
Deferred tax | ---426K | ---2.85M | ---75K | 109.68%444K | --444K | --0 | --0 | --0 | ---4.59M | ---- |
Other non cash items | --0 | --0 | 360.87%600K | -19.43%-1.22M | -329.79%-202K | -212.42%-503K | -350.00%-288K | 69.41%-230K | ---1.02M | ---47K |
Change In working capital | 1,153.99%3.44M | 393.41%801K | -126.12%-99K | 69.71%-1.09M | 46.70%-871K | 73.84%-326K | 75.47%-273K | -3.07%379K | ---3.6M | ---1.63M |
-Change in receivables | 993.29%1.79M | -3,404.64%-11.4M | -4,866.67%-149K | 92.92%-367K | 76.63%-873K | 123.98%164K | 138.55%345K | -102.31%-3K | ---5.18M | ---3.74M |
-Change in prepaid assets | 1,200.00%221K | 47.59%245K | -86.51%17K | 357.14%320K | -92.25%11K | 103.98%17K | -8.79%166K | -27.17%126K | --70K | --142K |
-Change in payables and accrued expense | 8,161.88%12.9M | 159.87%470K | -87.11%33K | -671.74%-1.05M | -183.26%-363K | -11.11%-160K | -294.47%-785K | 181.32%256K | --184K | --436K |
-Change in other current assets | -3,207.49%-11.48M | ---- | ---- | -99.40%8K | -73.04%354K | -3,955.56%-347K | ---- | ---- | --1.33M | --1.31M |
Cash from discontinued investing activities | 0 | 0 | 0 | 192.72%2.32M | -100.49%-1K | 0 | 0 | 1,220.77%2.32M | -2.5M | 206K |
Operating cash flow | 1,055.13%4.19M | 169.57%80K | -122.42%-544K | 147.86%1.46M | 38.59%-409K | 88.69%-439K | 79.68%-115K | 18.05%2.43M | ---3.06M | ---666K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | ||||||||
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --5.85M | --0 | 89.73%-155K | 100.18%1K | --0 | --0 | -22.83%-156K | ---1.51M | ---559K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 31.77%900K | 936.23%577K | 268.10%600K | 5,650.00%777K | 0 | 68.23%683K | 4.17%-69K | 175.46%163K | -14K | -132K |
Net issuance payments of debt | --874K | -263.77%-251K | --0 | -1,857.14%-274K | --0 | --0 | 4.17%-69K | 5.09%-205K | ---14K | ---132K |
Net common stock issuance | --0 | --251K | 63.04%600K | --792K | --0 | --424K | --0 | --368K | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --259K | --0 | ---- | ---- | ---- | --0 | --0 |
Net other financing activities | --26K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | 0 | 0 | 0 | -155.40%-2.21M | 0 | 0 | 0 | -3,411.11%-2.21M | 3.99M | 607K |
Financing cash flow | 31.77%900K | 936.23%577K | 129.28%600K | -136.06%-1.44M | --0 | -81.06%683K | -139.20%-69K | -634.41%-2.05M | --3.98M | --475K |
Net cash flow | ||||||||||
Beginning cash position | 3,310.65%5.76M | -82.72%61K | -95.65%5K | -83.69%115K | -4.84%413K | -82.17%169K | -82.76%353K | -83.69%115K | --705K | --434K |
Current changes in cash | 1,987.30%5.09M | 3,638.04%6.51M | -74.66%56K | 78.36%-127K | 45.60%-408K | 177.96%244K | 84.31%-184K | -86.60%221K | ---587K | ---750K |
Effect of exchange rate changes | ---2.19M | ---807K | --0 | 525.00%17K | --0 | --0 | --0 | 141.46%17K | ---4K | ---4K |
End cash Position | 1,999.03%8.67M | 3,310.65%5.76M | -82.72%61K | -91.80%5K | -91.80%5K | -4.84%413K | -82.17%169K | -82.76%353K | --61K | --61K |
Free cash flow | 1,055.13%4.19M | 169.57%80K | -122.42%-544K | 147.86%1.46M | 38.59%-409K | 85.22%-439K | 92.21%-115K | 18.05%2.43M | ---3.06M | ---666K |
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 | -- |
No Data
No Data