(Q3)Sep 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -50.53%12.06M | 28.58%-11.14M | -33.18%8.21M | 18.54M | -2.53M | 164.52%24.37M | -1.19%-15.6M | 151.83%12.29M | -28.44M | 1.48M |
Net income from continuing operations | -1,709.31%-29.9M | -3,447.52%-10M | -4,393.26%-8.29M | ---7.08M | ---8.85M | -70.83%1.86M | -103.16%-282K | -97.88%193K | --26.13M | --1.73M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --288K | --0 |
Depreciation and amortization | 9.59%5.1M | 1.50%4.81M | -1.45%4.56M | --18.91M | --4.89M | -1.13%4.65M | 4.57%4.74M | 2.23%4.63M | --18.47M | --4.71M |
Deferred tax | 1,484.47%19.79M | -2,686.05%-3.59M | -2,487.85%-2.77M | ---3.44M | ---4.45M | 3,186.84%1.25M | -122.47%-129K | -110.36%-107K | --2.11M | --461K |
Other non cash items | -3.78%17.13M | -0.86%17.34M | -0.56%17.35M | --70.36M | --17.62M | 1.74%17.8M | 2.49%17.49M | 3.75%17.45M | --68.93M | --17.56M |
Change In working capital | 28.20%-1.34M | 46.44%-20.41M | 68.14%-3.36M | ---63.58M | ---13.05M | 90.69%-1.87M | 19.14%-38.11M | 81.18%-10.55M | ---146.84M | ---23.62M |
-Change in receivables | -86.94%984K | 69.41%-1.53M | -62.84%385K | --2.75M | ---835K | 50.63%7.54M | -106.50%-4.99M | -47.91%1.04M | --1.64M | ---2.94M |
-Change in inventory | -29.29%23.59M | -49.27%-13.73M | 99.33%-80K | --27.73M | --15.5M | 57.06%33.36M | 74.58%-9.2M | 44.64%-11.92M | ---23.51M | --12.97M |
-Change in prepaid assets | 1,777.02%4.41M | -6.89%-1.16M | 325.55%3.28M | ---2.37M | ---2.29M | -87.99%235K | 79.63%-1.09M | -61.66%771K | ---3.29M | ---1.91M |
-Change in payables and accrued expense | 32.03%-17.13M | 368.49%13.59M | -37.63%10.94M | ---20.26M | ---7.53M | 17.09%-25.2M | -135.30%-5.06M | 183.93%17.54M | ---50.74M | ---13.79M |
-Change in other current liabilities | 25.86%-13.19M | 1.11%-17.58M | 0.47%-17.89M | ---71.44M | ---17.9M | 0.25%-17.79M | -1.41%-17.78M | -2.00%-17.97M | ---70.94M | ---17.96M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -50.53%12.06M | 28.58%-11.14M | -33.18%8.21M | --18.54M | ---2.53M | 164.52%24.37M | -1.19%-15.6M | 151.83%12.29M | ---28.44M | --1.48M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 25.73%-2.56M | -101.72%-4.46M | 28.43%-1.81M | -10.96M | -2.78M | -4.64%-3.45M | 14.81%-2.21M | 13.57%-2.53M | -13.18M | -4.37M |
Net PPE purchase and sale | 24.26%-2.66M | -101.72%-4.46M | 28.43%-1.81M | ---11.02M | ---2.78M | -6.46%-3.51M | 14.81%-2.21M | 13.57%-2.53M | ---13.18M | ---4.37M |
Net other investing changes | ---- | ---- | ---- | --60K | --0 | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 25.73%-2.56M | -101.72%-4.46M | 28.43%-1.81M | ---10.96M | ---2.78M | -4.64%-3.45M | 14.81%-2.21M | 13.57%-2.53M | ---13.18M | ---4.37M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -16.79%-10.44M | 310.23%7.91M | 62.09%-2.98M | -23.94M | -3.37M | -10.70%-8.94M | 49.37%-3.76M | 9.96%-7.87M | -30.24M | -5.99M |
Net issuance payments of debt | -197.12%-10.41M | 434.50%9.02M | 17.99%-985K | ---3.67M | ---649K | -28.48%-3.51M | 138.61%1.69M | -327.40%-1.2M | ---2.89M | ---583K |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---4.14M | --0 |
Cash dividends paid | 99.50%-27K | 79.78%-1.11M | 72.24%-1.7M | ---19.76M | ---2.73M | -1.04%-5.45M | -0.79%-5.48M | -0.07%-6.11M | ---22.33M | ---5.4M |
Proceeds from stock option exercised by employees | --0 | -80.56%7K | -91.23%5K | --117K | --8K | -74.19%16K | 33.33%36K | -76.73%57K | --349K | --15K |
Net other financing activities | --0 | 62.50%-3K | 50.24%-308K | ---627K | --0 | --0 | ---8K | 48.93%-619K | ---1.23M | ---18K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -16.79%-10.44M | 310.23%7.91M | 62.09%-2.98M | ---23.94M | ---3.37M | -10.70%-8.94M | 49.37%-3.76M | 9.96%-7.87M | ---30.24M | ---5.99M |
Net cash flow | ||||||||||
Beginning cash position | -16.13%4.94M | -54.04%12.62M | -64.01%9.2M | --25.57M | --17.87M | -83.91%5.89M | -55.74%27.46M | -73.76%25.57M | --97.42M | --34.44M |
Current changes in cash | -107.90%-947K | 64.38%-7.68M | 80.57%3.42M | ---16.36M | ---8.67M | 655.24%11.98M | 15.21%-21.57M | 105.35%1.89M | ---71.86M | ---8.87M |
End cash Position | -77.67%3.99M | -16.13%4.94M | -54.04%12.62M | --9.2M | --9.2M | -48.11%17.87M | -83.91%5.89M | -55.74%27.46M | --25.57M | --25.57M |
Free cash flow | -54.95%9.4M | 12.42%-15.6M | -34.42%6.4M | --7.52M | ---5.3M | 252.52%20.86M | 1.11%-17.81M | 136.63%9.76M | ---41.63M | ---2.89M |
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
No Data