(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)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -10.87%-21.47M | 76.93%-2.69M | 69.31%-4.95M | -133.18%-58.8M | -45.25%-11.65M | -19.37M | -11.67M | -116.44%-16.12M | -129.35%-25.22M | -8.02M |
Net income from continuing operations | -52.94%-77.96M | -105.25%-13.89M | 38.96%-9.59M | -243.28%-96.2M | -32.15%-22.75M | ---50.97M | ---6.77M | -1,202.57%-15.71M | -201.91%-28.02M | ---17.21M |
Operating gains losses | 37,512.87%37.99M | 198.64%9.08M | -3,366.99%-7.25M | -652.23%-10.91M | -131.51%-1.6M | --101K | ---9.21M | 92.49%-209K | 196.70%1.98M | --5.07M |
Depreciation and amortization | 39.27%305K | 53.74%329K | 88.89%357K | 43.52%930K | 66.49%308K | --219K | --214K | 32.17%189K | 39.96%648K | --185K |
Other non cash items | -70.74%11.54M | -153.79%-1.84M | 314.90%9.33M | 852.39%50.27M | 110.13%5.19M | --39.42M | --3.41M | 472.01%2.25M | 5,964.44%5.28M | --2.47M |
Change In working capital | 91.95%-747K | 165.46%1.55M | 115.95%801K | -38.47%-10.53M | 6,072.82%6.15M | ---9.28M | ---2.37M | -15.53%-5.02M | -64.50%-7.6M | ---103K |
-Change in receivables | 162.19%2.36M | 246.77%7.1M | 265.15%5.28M | -25.02%-12.11M | 95.74%-283K | ---3.79M | ---4.84M | 2.26%-3.2M | -102.19%-9.68M | ---6.65M |
-Change in inventory | 103.28%67K | 230.79%1.68M | 210.35%629K | 131.17%1.54M | 5,687.23%5.44M | ---2.04M | ---1.29M | 71.94%-570K | -62.55%-4.95M | --94K |
-Change in prepaid assets | 68.74%-1.76M | -76.27%-1.46M | 102.21%41K | -364.79%-4.2M | 281.96%4.13M | ---5.64M | ---830K | -204.80%-1.86M | 152.50%1.59M | --1.08M |
-Change in payables and accrued expense | 10.39%-1.97M | -160.04%-3.96M | -371.57%-4.21M | -148.67%-1.02M | -276.08%-6.98M | ---2.19M | --6.6M | 165.92%1.55M | -64.77%2.1M | --3.96M |
-Change in other current assets | --0 | --0 | --0 | 200.00%1.13M | --0 | --5.16M | ---3.18M | -4,340.00%-848K | ---1.13M | ---1.12M |
-Change in other current liabilities | -356.30%-543K | 1.30%-152K | -109.30%-180K | ---- | ---- | ---119K | ---154K | ---86K | ---- | ---- |
-Change in other working capital | 265.81%1.1M | -225.53%-1.65M | -4,946.67%-757K | -8.08%4.12M | 58.07%3.49M | ---664K | --1.31M | -100.99%-15K | 1,512.23%4.48M | --2.21M |
Cash from discontinued investing activities | 0 | 0 | 0 | 103.02%190K | 0 | -773K | 1.13M | -162K | -6.3M | -6.3M |
Operating cash flow | -6.61%-21.47M | 74.47%-2.69M | 69.62%-4.95M | -85.99%-58.61M | 18.62%-11.65M | ---20.14M | ---10.54M | -118.61%-16.28M | -186.61%-31.51M | ---14.32M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 69.62%-161K | 33.01%-347K | -10.29%-536K | 85.04%6.17M | 75.79%7.71M | -530K | -518K | -59.87%-486K | 413.73%3.34M | 4.38M |
Capital expenditure reported | 69.62%-161K | 33.01%-347K | -17.29%-536K | -28.16%-1.94M | 6.67%-434K | ---530K | ---518K | -50.33%-457K | -43.55%-1.51M | ---465K |
Net PPE purchase and sale | --0 | --0 | --0 | ---35K | ---6K | --0 | --0 | ---29K | --0 | --0 |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --4.85M | ---- |
Net investment purchase and sale | ---- | ---- | ---- | --8.15M | ---- | ---- | ---- | ---- | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 69.62%-161K | 33.01%-347K | -10.29%-536K | 85.04%6.17M | 75.79%7.71M | ---530K | ---518K | -59.87%-486K | 413.73%3.34M | --4.38M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 402.30%99.3M | -70.41%3.03M | -69.62%4.73M | 61.67%50.43M | -72.27%4.85M | 19.77M | 10.25M | 3.74%15.55M | 84.62%31.19M | 17.49M |
Net issuance payments of debt | 189,550.00%94.73M | --0 | -101.94%-300K | -21.37%25.55M | -100.86%-150K | ---50K | --10.25M | 3.37%15.5M | 173.31%32.49M | --17.5M |
Net common stock issuance | ---- | ---- | ---- | --5M | --5M | ---- | ---- | ---- | --0 | ---- |
Proceeds from stock option exercised by employees | --432K | 1,600.00%34K | -52.73%26K | -55.47%57K | --0 | --0 | --2K | --55K | 2,033.33%128K | --100K |
Net other financing activities | ---2M | --3M | --5M | 1,484.98%19.82M | --0 | ---- | ---- | ---- | -128.62%-1.43M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 402.30%99.3M | -70.41%3.03M | -69.62%4.73M | 61.67%50.43M | -72.27%4.85M | --19.77M | --10.25M | 3.74%15.55M | 84.62%31.19M | --17.49M |
Net cash flow | ||||||||||
Beginning cash position | -10.06%5.68M | -20.99%5.62M | -22.85%6.42M | 57.62%8.32M | 637.28%5.42M | --6.31M | --7.11M | 57.62%8.32M | 1,101.82%5.28M | --735K |
Current changes in cash | 8,700.78%77.67M | 99.50%-4K | 37.52%-756K | -166.91%-2.02M | -88.02%905K | ---903K | ---808K | -116.71%-1.21M | -37.71%3.01M | --7.55M |
Effect of exchange rate changes | -90.00%1K | 407.69%66K | -4,600.00%-45K | 329.63%116K | 240.74%92K | --10K | --13K | --1K | --27K | --27K |
End cash Position | 1,437.98%83.34M | -10.06%5.68M | -20.99%5.62M | -22.85%6.42M | -22.85%6.42M | --5.42M | --6.31M | -43.23%7.11M | 57.62%8.32M | --8.32M |
Free cash flow | -4.66%-21.64M | 72.53%-3.04M | 67.30%-5.48M | -83.45%-60.59M | 18.21%-12.09M | ---20.67M | ---11.06M | -116.32%-16.77M | -173.89%-33.03M | ---14.78M |
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