(Q3)Oct 1, 2021 | (Q2)Jul 2, 2021 | (Q1)Apr 2, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Oct 2, 2020 | (Q2)Jul 3, 2020 | (Q1)Apr 3, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 21.54%97.13M | 111.90%78.37M | 50.07%84.38M | 130.58%301.94M | 97.55%128.8M | 44.47%79.92M | -55.29%36.99M | 177.78%56.23M | -42.15%130.95M | -48.07%65.2M |
Net income from continuing operations | 89.20%26.86M | 469.11%29.7M | 267.47%20.24M | 108.85%45.77M | 322.49%34.12M | 10.95%14.2M | 98.28%-8.05M | 111.47%5.51M | -434.78%-517.15M | -131.65%-15.33M |
Operating gains losses | -101.17%-46K | 743.88%28.18M | -73.67%257K | -100.78%-491K | 92.77%-1.01M | -87.97%3.92M | -763.03%-4.38M | -97.78%976K | 1,046.09%63.22M | -8.47%-14.03M |
Depreciation and amortization | 12.84%68.92M | 6.86%65.94M | 7.63%62.79M | 4.32%246.23M | 43.27%65.12M | -12.88%61.08M | -18.42%61.7M | 30.12%58.34M | 66.36%236.03M | 45.30%45.45M |
Deferred tax | 81.61%-2.04M | 98.70%-251K | -537.39%-3.61M | -4,852.20%-29.22M | -90.44%1.73M | -779.38%-11.09M | -134.47%-19.29M | 93.83%-567K | 99.11%-590K | 140.33%18.08M |
Other non cash items | -28.41%1.08M | -20.46%1.14M | 17.24%1.54M | -42.25%5.74M | -65.14%1.49M | -12.57%1.51M | -32.64%1.43M | -28.01%1.31M | 125.07%9.94M | 293.63%4.26M |
Change In working capital | -297.64%-6.62M | -1,761.43%-55.79M | 70.05%-4.63M | 103.80%4.99M | -62.64%20.1M | 105.03%3.35M | 61.59%-3M | 86.07%-15.46M | -294.39%-131.46M | -39.67%53.81M |
-Change in receivables | 129.24%13.05M | -172.77%-43.51M | -235.68%-39.95M | -14.49%42.69M | -109.13%-1.9M | -225.18%-44.64M | 806.27%59.79M | 1,469.56%29.45M | 168.95%49.92M | 200.82%20.85M |
-Change in inventory | -280.86%-51.01M | -377.63%-46.6M | -99.28%-32.74M | 152.99%23.79M | -150.90%-4.77M | 289.85%28.2M | 613.40%16.78M | 54.52%-16.43M | 4.81%-44.89M | -4.35%9.37M |
-Change in payables and accrued expense | 323.47%19.34M | 152.43%40.91M | 172.76%83.44M | 74.23%-30.75M | 159.41%12.12M | 112.65%4.57M | -356.78%-78.03M | 166.87%30.59M | -270.26%-119.33M | -132.08%-20.41M |
-Change in other working capital | -21.10%12M | -328.87%-6.6M | 73.96%-15.38M | -79.01%-30.73M | -66.69%14.65M | 129.72%15.22M | -107.32%-1.54M | -90.66%-59.07M | -206.35%-17.17M | 20.57%44M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 21.54%97.13M | 111.90%78.37M | 50.07%84.38M | 130.58%301.94M | 97.55%128.8M | 44.47%79.92M | -55.29%36.99M | 177.78%56.23M | -42.15%130.95M | -48.07%65.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 30.83%-21.55M | -816.42%-144.09M | -243.61%-128.01M | 89.28%-175.08M | -105.70%-90.95M | -47.29%-31.15M | 58.21%-15.72M | 98.83%-37.26M | -872.74%-1.63B | 827.13%1.6B |
Net PPE purchase and sale | 6.36%-29.24M | -5.67%-16.91M | 16.61%-24.54M | 10.53%-105.23M | -15.65%-28.58M | 3.06%-31.22M | 57.46%-16.01M | -27.53%-29.43M | -237.83%-117.62M | -100.45%-24.71M |
Net business purchase and sale | 10,729.58%7.69M | -45,197.52%-127.18M | -1,221.52%-103.48M | 95.39%-69.85M | -103.85%-62.37M | -99.36%71K | --282K | 99.75%-7.83M | -455.98%-1.52B | 882.29%1.62B |
Net investment purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 30.83%-21.55M | -816.42%-144.09M | -243.61%-128.01M | 89.28%-175.08M | -105.70%-90.95M | -47.29%-31.15M | 58.21%-15.72M | 98.83%-37.26M | -872.74%-1.63B | 827.13%1.6B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 183.37%40.15M | -97.17%-635.97M | 188.68%707.65M | -109.61%-131.65M | 99.65%-6.07M | 45.35%-48.17M | -437.55%-322.55M | -92.43%245.14M | 3,004.36%1.37B | -3,300.34%-1.72B |
Net issuance payments of debt | 169.31%33.48M | -102.10%-621.47M | -102.57%-6.28M | -110.67%-118.32M | 99.61%-6.78M | 40.76%-48.31M | -396.99%-307.5M | -91.80%244.27M | 600.70%1.11B | -2,849.97%-1.73B |
Net common stock issuance | 1,102.21%8.18M | 44,466.67%13.37M | 32,180.72%716.63M | -70.54%3.5M | -91.96%570K | -14.89%680K | -98.06%30K | -8.98%2.22M | 106.08%11.88M | 13,805.88%7.09M |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --377.81M | --0 |
Net other financing activities | -177.59%-1.5M | -84.85%-27.87M | -99.85%-2.7M | 86.95%-16.84M | 107.51%136K | 92.69%-540K | -4,811.88%-15.08M | 98.87%-1.35M | -1,178.30%-128.98M | 79.99%-1.81M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 183.37%40.15M | -97.17%-635.97M | 188.68%707.65M | -109.61%-131.65M | 99.65%-6.07M | 45.35%-48.17M | -437.55%-322.55M | -92.43%245.14M | 3,004.36%1.37B | -3,300.34%-1.72B |
Net cash flow | ||||||||||
Beginning cash position | -6.16%62.31M | 108.87%763.65M | -7.81%101.07M | -55.26%109.63M | -60.17%66.42M | -71.41%66.4M | 50.82%365.6M | -55.26%109.63M | -6.49%245.02M | -41.67%166.76M |
Current changes in cash | 19,157.40%115.74M | -132.90%-701.69M | 151.42%664.02M | 96.38%-4.8M | 153.62%31.78M | 101.11%601K | -1,920.58%-301.29M | 6,433.60%264.11M | -1,264.44%-132.32M | -47.17%-59.27M |
Effect of exchange rate changes | 1.74%-564K | -83.51%343K | 82.33%-1.44M | -22.66%-3.77M | 33.63%2.87M | 95.00%-574K | -55.74%2.08M | -618.74%-8.14M | 89.17%-3.07M | 453.80%2.14M |
End cash Position | 167.20%177.48M | -6.16%62.31M | 108.87%763.65M | -7.81%101.07M | -7.81%101.07M | -60.17%66.42M | -71.41%66.4M | 50.82%365.6M | -55.26%109.63M | -55.26%109.63M |
Free cash flow | 39.82%68.18M | 229.71%58.27M | 138.27%59.85M | 3,274.50%187.15M | 137.93%95.6M | 158.14%48.76M | -59.02%17.67M | 125.99%25.12M | -96.46%5.55M | -58.22%40.18M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data