(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 | 2.42%29.39M | 117.20%1.81M | -259.73%-11.97M | 146.84%22.67M | 92.53%-3.01M | 35.43%28.7M | 47.10%-10.52M | 179.09%7.5M | -48.4M | -40.24M |
Net income from continuing operations | 58.16%-42.84M | -45.68%13.91M | 65.09%-11.17M | 79.68%-134.52M | 89.18%-25.74M | -521.39%-102.39M | 105.40%25.6M | -226.30%-32M | ---662.03M | ---237.78M |
Operating gains losses | 552.87%34.9M | 119.56%3.23M | -143.25%-8.05M | 137.96%31.08M | 515.85%36.67M | 81.97%-7.71M | -151.93%-16.49M | 148.28%18.61M | ---81.87M | --5.95M |
Depreciation and amortization | 0.96%7.35M | 0.51%7.47M | 10.49%9.15M | -22.46%30.1M | -23.67%7.11M | -21.21%7.28M | -27.50%7.43M | -17.33%8.28M | --38.82M | --9.32M |
Deferred tax | -394.12%-84K | -50.00%-3K | 3.37%614K | 982.61%1.02M | 147.19%440K | 91.67%-17K | 99.87%-2K | -57.99%594K | ---115K | --178K |
Other non cash items | 3.88%1.31M | -2.85%1.26M | -13.93%1.22M | -98.64%106K | -251.50%-3.88M | -25.43%1.26M | -27.32%1.3M | -18.33%1.42M | --7.78M | --2.56M |
Change In working capital | 19.16%23.86M | 10.97%-27.55M | -195.85%-7.82M | 44.59%-23.4M | 24.69%-20.63M | -21.15%20.02M | -19.15%-30.94M | 157.21%8.15M | ---42.22M | ---27.39M |
-Change in receivables | 325.91%7.51M | -450.41%-15.42M | -1.90%-20.99M | -374.78%-15.32M | 61.41%-890K | -93.41%1.76M | 185.45%4.4M | 8.68%-20.6M | ---3.23M | ---2.31M |
-Change in prepaid assets | 18.14%4.6M | -51.72%1.38M | 76.93%-346K | -25.38%6.99M | -31.46%1.74M | -43.47%3.89M | 139.43%2.85M | -19.71%-1.5M | --9.37M | --2.54M |
-Change in payables and accrued expense | 19.36%15.92M | 82.79%-1.03M | -10.24%14.86M | 164.17%9.4M | -88.39%-14.49M | 1,064.54%13.33M | 49.02%-6M | 353.13%16.55M | ---14.65M | ---7.69M |
-Change in other current assets | 43.21%-1.1M | -63.56%-10.27M | 2.99%-4.31M | -875.00%-16.65M | -2,450.59%-4M | 74.95%-1.94M | -373.00%-6.28M | -224.96%-4.44M | ---1.71M | --170K |
-Change in other current liabilities | -846.43%-2.65M | 81.42%-3.89M | -116.77%-2.71M | 75.55%-6.02M | 85.79%-974K | 89.89%-280K | -54.95%-20.94M | 1,184.98%16.18M | ---24.63M | ---6.85M |
-Change in other working capital | -113.04%-423K | 133.88%1.69M | 189.74%5.68M | 75.67%-1.79M | 84.74%-2.02M | 200.46%3.25M | -614.05%-4.98M | -48.91%1.96M | ---7.37M | ---13.25M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 2.42%29.39M | 117.20%1.81M | -259.73%-11.97M | 146.84%22.67M | 92.53%-3.01M | 35.43%28.7M | 47.10%-10.52M | 179.09%7.5M | ---48.4M | ---40.24M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -96.36%-2.21M | 2.31%-1.27M | 72.75%-1.31M | 65.23%-8.79M | 50.98%-1.57M | 69.00%-1.13M | 28.35%-1.3M | 71.16%-4.8M | -25.29M | -3.2M |
Net PPE purchase and sale | -96.36%-2.21M | 2.31%-1.27M | 38.36%-1.31M | 49.09%-6.12M | 51.20%-1.57M | 59.96%-1.13M | 35.08%-1.3M | 46.74%-2.12M | ---12.01M | ---3.21M |
Net intangibles purchase and sale | --0 | --0 | --0 | ---2.68M | --0 | --0 | --0 | ---2.68M | --0 | --0 |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---1.55M | --14K |
Net investment purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---11.73M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -96.36%-2.21M | 2.31%-1.27M | 72.75%-1.31M | 65.23%-8.79M | 50.98%-1.57M | 69.00%-1.13M | 28.35%-1.3M | 71.16%-4.8M | ---25.29M | ---3.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 149.65%3.62M | -16.35%4.51M | -4.60%11.95M | -82.62%10.85M | 121.48%221K | -125.44%-7.29M | -75.15%5.4M | -4.19%12.52M | 62.42M | -1.03M |
Net issuance payments of debt | 88.45%-1.11M | -23.36%456K | -32.79%6.25M | -107.79%-4.68M | -3.39%-4.97M | -133.50%-9.61M | -97.19%595K | -38.47%9.3M | --60.15M | ---4.81M |
Proceeds from stock option exercised by employees | --1.74M | --0 | --1.35M | -76.46%945K | --0 | --0 | --945K | --0 | --4.02M | --1.74M |
Net other financing activities | 28.92%2.99M | 5.24%4.06M | 34.95%4.34M | 936.30%14.59M | 154.41%5.19M | 9,380.00%2.32M | 325.63%3.86M | 257.02%3.22M | ---1.74M | --2.04M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 149.65%3.62M | -16.35%4.51M | -4.60%11.95M | -82.62%10.85M | 121.48%221K | -125.44%-7.29M | -75.15%5.4M | -4.19%12.52M | --62.42M | ---1.03M |
Net cash flow | ||||||||||
Beginning cash position | 70.14%47.66M | 23.74%42.61M | 128.66%43.94M | -36.97%19.22M | -24.16%48.29M | 60.41%28.01M | 97.45%34.43M | -36.97%19.22M | --30.49M | --63.68M |
Current changes in cash | 51.86%30.8M | 178.71%5.05M | -108.77%-1.34M | 319.33%24.73M | 90.21%-4.35M | -56.12%20.28M | -26,854.17%-6.42M | 216.59%15.22M | ---11.27M | ---44.46M |
End cash Position | 62.47%78.46M | 70.14%47.66M | 23.74%42.61M | 128.66%43.94M | 128.66%43.94M | -24.16%48.29M | 60.41%28.01M | 97.45%34.43M | --19.22M | --19.22M |
Free cash flow | -1.42%27.18M | 104.57%540K | -592.76%-13.28M | 122.97%13.88M | 89.48%-4.57M | 50.05%27.57M | 46.00%-11.82M | 120.02%2.7M | ---60.42M | ---43.45M |
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