(Q3)Oct 6, 2024 | (Q2)Jul 14, 2024 | (Q1)Apr 21, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 9, 2023 | (Q1)Apr 16, 2023 | (FY)Dec 25, 2022 | (Q4)Dec 25, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 68.91%43.88M | 128.22%48.91M | 49.48%38.39M | 1,508.16%97.1M | 2,868.23%24.01M | 290.00%25.98M | 21.43M | 25.68M | 77.95%6.04M | 115.25%809K |
Net income from continuing operations | 162.93%17.97M | 201.90%19.74M | 753.57%13.99M | 122.51%13.28M | 110.87%2.05M | 157.45%6.83M | --6.54M | ---2.14M | -57.76%-58.99M | 8.15%-18.85M |
Depreciation and amortization | 24.26%14.33M | 28.24%13.73M | 34.71%17.32M | 11.02%47.43M | 12.76%12.34M | 15.07%11.53M | --10.71M | --12.86M | -3.87%42.72M | -13.61%10.94M |
Change In working capital | 113.29%6.92M | 467.23%11.65M | -84.21%1.79M | 1,863.27%22.13M | 355.89%5.52M | -9.89%3.24M | --2.05M | --11.31M | -381.39%-1.26M | -5.74%-2.16M |
-Change in receivables | 5.55%-8.46M | 37.89%-8.3M | -5.41%-9.29M | 31.21%-24.67M | 973.24%6.46M | -899.44%-8.96M | ---13.36M | ---8.82M | -3,871.54%-35.86M | -460.98%-740K |
-Change in inventory | 62.06%-140K | 12.30%-891K | -183.48%-667K | 66.71%-498K | 114.26%88K | 29.85%-369K | ---1.02M | --799K | -29.30%-1.5M | -89.26%-617K |
-Change in prepaid assets | -7.97%-786K | -192.59%-325K | -82.16%182K | 118.87%60K | -147.03%-583K | -585.33%-728K | --351K | --1.02M | 77.32%-318K | -109.44%-236K |
-Change in payables and accrued expense | 29.05%5.65M | 824.36%12.67M | -123.49%-2.89M | 946.86%21.72M | 208.90%3.68M | 31.07%4.38M | --1.37M | --12.29M | -515.72%-2.57M | 44.04%-3.38M |
-Change in other current liabilities | 19.46%10.66M | -42.26%8.49M | 140.09%14.45M | -34.55%25.52M | -246.60%-4.13M | 481.55%8.92M | --14.71M | --6.02M | --38.99M | --2.82M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 68.91%43.88M | 128.22%48.91M | 49.48%38.39M | 1,508.16%97.1M | 2,868.23%24.01M | 290.00%25.98M | --21.43M | --25.68M | 77.95%6.04M | 115.25%809K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 41.55%-20.51M | 21.53%-26.2M | 13.84%-33.69M | -33.26%-138.81M | 3.65%-31.24M | -34.31%-35.09M | -33.38M | -39.1M | -84.98%-104.16M | -86.26%-32.43M |
Net PPE purchase and sale | 41.55%-20.51M | 21.53%-26.2M | 13.84%-33.69M | -33.26%-138.81M | 3.65%-31.24M | -34.31%-35.09M | ---33.38M | ---39.1M | -84.98%-104.16M | -86.26%-32.43M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 41.55%-20.51M | 21.53%-26.2M | 13.84%-33.69M | -33.26%-138.81M | 3.65%-31.24M | -34.31%-35.09M | ---33.38M | ---39.1M | -84.98%-104.16M | -86.26%-32.43M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 101.20%40K | -102.36%-8.08M | -167.80%-8.01M | 10,962.78%335.01M | 47.93%-742K | -11,410.34%-3.34M | 342.08M | -2.99M | -102.15%-3.08M | -932.61%-1.43M |
Net issuance payments of debt | --0 | 34.78%-15K | -3.45%-30K | 26.09%-85K | 60.42%-19K | 0.00%-14K | ---23K | ---29K | 99.71%-115K | 63.64%-48K |
Net common stock issuance | -346.71%-1.29M | ---- | ---- | 39,098.74%340.85M | -723.94%-1.76M | -1,421.05%-289K | ---- | ---- | -58.05%-874K | -103.05%-213K |
Net preferred stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Proceeds from stock option exercised by employees | ---- | ---- | 37.21%59K | ---- | ---- | ---- | ---- | --43K | ---- | ---- |
Net other financing activities | 85.06%-497K | -1,143.32%-9.3M | -167.52%-8.04M | -174.75%-5.76M | 216.96%1.32M | ---3.33M | ---748K | ---3.01M | ---2.1M | ---1.13M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 101.20%40K | -102.36%-8.08M | -167.80%-8.01M | 10,962.78%335.01M | 47.93%-742K | -11,410.34%-3.34M | --342.08M | ---2.99M | -102.15%-3.08M | -932.61%-1.43M |
Net cash flow | ||||||||||
Beginning cash position | -2.58%343.75M | 1,348.83%329.12M | 749.66%332.43M | -72.12%39.13M | 371.69%340.4M | 284.96%352.85M | --22.72M | --39.13M | 180.13%140.33M | -55.78%72.17M |
Current changes in cash | 288.11%23.41M | -95.57%14.63M | 79.82%-3.31M | 389.81%293.3M | 75.88%-7.97M | 36.15%-12.45M | --330.13M | ---16.41M | -212.16%-101.21M | -44.60%-33.04M |
End cash Position | 7.86%367.16M | -2.58%343.75M | 1,348.83%329.12M | 749.66%332.43M | 749.66%332.43M | 371.69%340.4M | --352.85M | --22.72M | -72.12%39.13M | -72.12%39.13M |
Free cash flow | 356.61%23.37M | 290.08%22.71M | 135.02%4.7M | 57.50%-41.71M | 77.13%-7.23M | 53.20%-9.11M | ---11.95M | ---13.42M | -85.43%-98.12M | -39.60%-31.62M |
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