(Q1)Mar 31, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -99.84%61K | 157.84%76.93M | -55.87%14.82M | 168.55%12.59M | 126.41%12.53M | 136.70%37M | -771.14%-133.01M | -7.62%33.59M | 28.77%-18.37M | -373.09%-47.43M |
Net income from continuing operations | 44.24%-17.57M | -145.86%-62.35M | 90.83%-3.76M | 71.81%-10.36M | 19.72%-16.72M | -113.44%-31.51M | 529.94%135.96M | -108.54%-40.95M | 0.55%-36.75M | -193.67%-20.83M |
Operating gains losses | -1.07%557K | 100.36%906K | 34.97%3.27M | -483.31%-3.03M | -98.79%102K | 100.21%563K | -6,624.43%-254.78M | 104.30%2.43M | -36.62%791K | 1,132.94%8.46M |
Depreciation and amortization | -4.15%17.07M | -2.41%69.5M | -21.30%16.74M | 2.64%17.45M | 1.74%17.5M | 13.14%17.81M | -15.41%71.22M | --21.28M | --17M | -23.82%17.2M |
Unrealized gains and losses of investment securities | -44.23%29K | -98.64%7K | -300.00%-4K | -520.00%-31K | -132.26%-10K | -89.30%52K | 183.44%514K | -100.00%2K | 99.99%-5K | -97.09%31K |
Remuneration paid in stock | ---- | --0 | --0 | --0 | --0 | ---- | 810.20%446K | 655.56%68K | 560.00%69K | 1,352.63%276K |
Deferred tax | 130.11%835K | -171.13%-14.57M | -56.42%-9.62M | 109.03%185K | -21,600.00%-2.37M | -198.61%-2.77M | -107.96%-5.38M | 60.37%-6.15M | -103.13%-2.05M | -99.87%11K |
Other non cashItems | -6.88%5.81M | -21.93%22.75M | -41.09%3.99M | 26.55%6.46M | 38.27%6.06M | -51.56%6.24M | -50.51%29.14M | -72.53%6.77M | -71.84%5.11M | -52.22%4.38M |
Change In working capital | -97.91%1.1M | 305.78%86.59M | -84.14%9.19M | 231.69%10.14M | 129.36%14.62M | 198.33%52.64M | -59.37%-42.08M | 22.10%57.96M | 134.34%3.06M | -120.54%-49.79M |
-Change in receivables | -108.50%-1.7M | -104.21%-3M | -83.36%4.79M | -107.29%-4.17M | -94.98%-23.56M | 782.71%19.94M | 1,171.27%71.06M | -39.31%28.8M | 3,213.87%57.26M | 33.34%-12.08M |
-Change in inventory | -46.27%27.4M | 198.97%62.5M | -105.60%-2.93M | -1.03%10.64M | 104.23%3.79M | 239.82%51M | 60.22%-63.15M | 236.71%52.32M | 122.74%10.75M | -68.25%-89.74M |
-Change in payables and accrued expense | -180.46%-28.53M | 179.36%40.17M | 124.59%6.63M | 115.22%9.61M | -42.93%34.11M | 50.47%-10.17M | -137.72%-50.61M | -173.19%-26.95M | -268.38%-63.11M | 27.00%59.77M |
-Change in other current assets | 128.70%2.56M | -240.81%-6.33M | -22.76%2.05M | -241.47%-1.63M | 146.94%2.19M | -266.89%-8.93M | 134.05%4.49M | 70.46%2.65M | 113.06%1.16M | -1,123.96%-4.66M |
-Change in other current liabilities | 57.51%1.04M | 126.03%1.29M | -108.82%-30K | 8.81%-145K | 303.02%806K | 113.90%659K | -198.22%-4.96M | 112.88%340K | -102.19%-159K | -110.79%-397K |
-Change in other working capital | 143.28%326K | -842.75%-8.04M | -266.12%-1.31M | -46.22%-4.14M | -1.61%-2.72M | -97.69%134K | 52.75%1.08M | -68.99%791K | -165.72%-2.83M | -15.94%-2.68M |
Interest paid (cash flow from operating activities) | 7.96%-5.8M | -31.55%-26.47M | 22.12%-5.38M | -67.50%-7.87M | -80.10%-6.93M | -34.41%-6.3M | 41.25%-20.12M | 28.55%-6.9M | 42.55%-4.7M | 54.70%-3.85M |
Interest received (cash flow from operating activities) | -9.66%215K | 304.61%1.14M | 142.59%262K | 635.71%309K | --332K | -34.62%238K | -34.42%282K | -22.86%108K | -53.85%42K | --0 |
Tax refund paid | -6,550.00%-2.19M | 98.82%-569K | 112.09%122K | 28.51%-667K | 98.25%-58K | 100.08%34K | -64.19%-48.22M | 86.16%-1.01M | 81.71%-933K | 78.90%-3.32M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -99.84%61K | 157.84%76.93M | -55.87%14.82M | 168.55%12.59M | 126.41%12.53M | 136.70%37M | -771.14%-133.01M | -7.62%33.59M | 28.77%-18.37M | -373.09%-47.43M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 49.06%-3.27M | -102.79%-20.54M | -26.55%-9.31M | 56.64%-3.36M | -106.15%-1.46M | -100.88%-6.42M | 5,096.91%734.9M | 50.37%-7.35M | 15.15%-7.74M | 340.25%23.73M |
Net PPE purchase and sale | 83.69%-763K | 20.39%-15.79M | -8.53%-6.03M | 60.71%-2.2M | 25.41%-2.88M | 2.95%-4.68M | 30.29%-19.83M | 48.16%-5.56M | 20.30%-5.59M | 51.60%-3.87M |
Net intangibles purchas and sale | -44.00%-2.51M | -0.04%-7.72M | -49.18%-3.28M | 46.08%-1.16M | 5.24%-1.54M | 0.00%-1.74M | -1.67%-7.71M | -115.51%-2.2M | -1.94%-2.15M | 14.22%-1.62M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net other investing changes | ---- | -99.61%2.96M | --0 | ---- | -89.86%2.96M | ---- | 12,479.36%762.44M | ---- | ---- | --29.22M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 49.06%-3.27M | -102.79%-20.54M | -26.55%-9.31M | 56.64%-3.36M | -106.15%-1.46M | -100.88%-6.42M | 5,096.91%734.9M | 50.37%-7.35M | 15.15%-7.74M | 340.25%23.73M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 114.73%4.74M | 89.16%-65.95M | 17.08%-7.75M | -167.22%-8.9M | -166.15%-17.1M | 94.95%-32.2M | -2,467.98%-608.38M | 26.23%-9.35M | -34.14%13.25M | 994.57%25.84M |
Net issuance payments of debt | 116.75%5.43M | 71.65%-59.34M | 94.26%-536K | -169.41%-9.29M | -163.63%-17.13M | 86.52%-32.38M | -1,293.31%-209.32M | 8.77%-9.34M | -37.85%13.39M | 1,540.46%26.92M |
Net common stock issuance | ---- | --0 | --0 | --0 | --0 | ---- | ---499K | --0 | --0 | --0 |
Cash dividends paid | ---- | --0 | --0 | --0 | --0 | ---- | ---390.64M | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | 250.22%338K | ---- | ---- | ---- | ---- | ---225K |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | --0 | 64.28%-304K | ---- | ---- | ---- | 92.66%-84K | 79.96%-851K |
Net other financing activities | -468.11%-681K | 16.59%-6.61M | -670.82%-7.61M | 761.02%390K | ---- | 102.76%185K | 8.61%-7.92M | 87.39%-987K | 79.23%-59K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 114.73%4.74M | 89.16%-65.95M | 17.08%-7.75M | -167.22%-8.9M | -166.15%-17.1M | 94.95%-32.2M | -2,467.98%-608.38M | 26.23%-9.35M | -34.14%13.25M | 994.57%25.84M |
Net cash flow | ||||||||||
Beginning cash position | -25.67%24.09M | -37.87%32.41M | 6.97%24.56M | -26.08%24.1M | -10.32%29.08M | -37.87%32.41M | 36.44%52.17M | -50.38%22.96M | -46.75%32.61M | -36.05%32.42M |
Current changes in cash | 194.58%1.54M | -47.08%-9.56M | -113.24%-2.24M | 102.57%331K | -380.29%-6.03M | 87.19%-1.62M | -163.28%-6.5M | 90.48%16.88M | 13.07%-12.86M | -53.23%2.15M |
Effect of exchange rate changes | 93.22%-116K | 109.33%1.24M | 123.81%1.77M | -96.14%124K | 153.66%1.06M | 75.81%-1.71M | -462.07%-13.26M | -150.76%-7.43M | 2,000.00%3.21M | -133.15%-1.97M |
End cash Position | -12.27%25.51M | -25.67%24.09M | -25.67%24.09M | 6.97%24.56M | -26.08%24.1M | -10.32%29.08M | -37.87%32.41M | -37.87%32.41M | -50.38%22.96M | -46.75%32.61M |
Free cash from | -121.08%-6.44M | 133.23%53.38M | -78.70%5.5M | 135.29%9.23M | 115.28%8.09M | 128.46%30.57M | -876.65%-160.66M | 5.31%25.81M | 25.27%-26.15M | -808.19%-52.92M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.