(Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 29.95%26.73M | -2.64%21.88M | 168.19%33.01M | -50.98%64.6M | -55.40%9.25M | -15.16%20.57M | -47.31%22.47M | -72.12%12.31M | -5.44%131.79M | -46.73%20.74M |
Net income from continuing operations | 328.64%18.74M | 2,242.03%19.39M | 1,523.03%21.78M | 62.38%82.39M | 652.53%75.85M | 0.46%4.37M | -97.26%828K | -95.51%1.34M | -39.54%50.74M | -153.01%-13.73M |
Operating gains losses | --0 | ---310K | ---20.27M | -2,874.68%-70.67M | ---- | ---- | ---- | ---- | 25.41%2.55M | ---- |
Depreciation and amortization | -8.43%8.27M | -19.99%6.6M | -20.58%9.25M | -1.54%37.45M | 119.17%8.53M | -40.93%9.04M | -13.40%8.24M | 24.82%11.64M | -14.56%38.04M | -56.27%3.89M |
Deferred tax | -46.10%-3.86M | -154.38%-8.89M | -791.72%-1.29M | -90.76%-12.1M | -1,181.23%-5.82M | 16.80%-2.64M | ---3.49M | ---145K | -263.94%-6.34M | -88.65%538K |
Other non cash items | -31.73%-5.72M | -38.15%3.36M | -36.69%176K | -25.89%501K | 74.22%-874K | -3.48%-4.34M | -2.67%5.44M | -89.60%278K | -70.27%676K | 52.49%-3.39M |
Change In working capital | -38.06%-8.54M | -728.98%-11.61M | 165.15%9.82M | -77.36%-32.23M | -311.54%-9.57M | 16.15%-6.19M | 81.52%-1.4M | -94.72%-15.07M | 63.48%-18.17M | 130.56%4.53M |
-Change in receivables | -155.38%-2.47M | -290.18%-17.3M | 140.60%6.47M | -189.53%-23.3M | -163.63%-15.51M | 75.08%-966K | 99.30%9.1M | -1,748.65%-15.93M | 386.46%26.03M | 337.96%24.37M |
-Change in inventory | 327.59%6.9M | -31.54%-9.54M | -458.25%-4.93M | 67.03%-9.49M | -113.62%-578K | -301.32%-3.03M | 52.23%-7.26M | 108.05%1.38M | 9.08%-28.78M | 421.44%4.24M |
-Change in prepaid assets | -254.98%-2.35M | 141.27%870K | 21.31%1.22M | 33.41%-3.06M | 49.67%-1.3M | 80.01%-662K | -246.49%-2.11M | 800.69%1.01M | -220.56%-4.59M | -1,554.80%-2.58M |
-Change in payables and accrued expense | -725.47%-13.97M | 91.52%9.58M | 124.82%2.99M | 73.07%-1.11M | 122.11%3.69M | 133.93%2.23M | 8.86%5M | -271.10%-12.03M | 43.90%-4.1M | -801.19%-16.68M |
-Change in other current assets | -68.32%281K | 89.29%-3K | 130.91%17K | -321.21%-146K | -619.13%-950K | 1,251.95%887K | -184.85%-28K | 24.66%-55K | 120.25%66K | 2,514.29%183K |
-Change in other current liabilities | 107.81%131K | 296.83%4.34M | 68.26%-445K | 63.42%-2.96M | 192.21%2.33M | -23.29%-1.68M | -19.88%-2.21M | 40.29%-1.4M | -12.88%-8.08M | -63.16%-2.53M |
-Change in other working capital | 199.09%2.94M | 111.31%441K | -62.36%4.5M | 508.40%7.82M | 210.00%2.74M | -383.13%-2.97M | -230.14%-3.9M | 205.89%11.95M | -34.85%1.29M | -9,476.92%-2.49M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 29.95%26.73M | -2.64%21.88M | 168.19%33.01M | -50.98%64.6M | -55.40%9.25M | -15.16%20.57M | -47.31%22.47M | -72.12%12.31M | -5.44%131.79M | -46.73%20.74M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -958.30%-16.19M | 82.42%-6.14M | 71.79%-3.82M | 138.37%29.05M | 433.64%79.04M | 85.97%-1.53M | -74.34%-34.93M | 35.77%-13.54M | 39.31%-75.7M | 20.41%-23.69M |
Net PPE purchase and sale | -51.07%-8.94M | 58.99%-8.4M | 31.80%-13.44M | 14.14%-56.03M | 62.13%-9.93M | 33.58%-5.92M | -41.12%-20.48M | -26.24%-19.7M | 1.87%-65.25M | -73.22%-26.23M |
Net business purchase and sale | --0 | --310K | --21.28M | 3,138.36%101.79M | --101.79M | --0 | --0 | --0 | ---3.35M | --0 |
Net investment purchase and sale | -231.14%-5.75M | 113.48%1.95M | -289.21%-11.66M | -173.92%-16.71M | -604.49%-12.81M | 348.56%4.39M | -930.60%-14.45M | 212.61%6.16M | 89.53%-6.1M | 117.36%2.54M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -958.30%-16.19M | 82.42%-6.14M | 71.79%-3.82M | 138.37%29.05M | 433.64%79.04M | 85.97%-1.53M | -74.34%-34.93M | 35.77%-13.54M | 39.31%-75.7M | 20.41%-23.69M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -400.84%-26.83M | -1,399.70%-4.93M | -431.02%-14.49M | 76.33%-22.71M | -95.14%-21.4M | 80.66%-5.36M | 99.36%-329K | 172.77%4.38M | -103.25%-95.93M | -6.18%-10.97M |
Net issuance payments of debt | -2.67%-269K | -3.08%-268K | -2.70%-266K | 87.56%-1.05M | 86.65%-264K | 87.17%-262K | 87.88%-260K | 88.41%-259K | 10.06%-8.4M | 13.59%-1.98M |
Net common stock issuance | -953.37%-32.41M | --0 | -1.51%4.95M | -15.97%8.82M | --0 | -21.07%3.8M | --0 | -11.66%5.02M | -1.45%10.5M | --0 |
Proceeds from stock option exercised by employees | ---- | ---2.94M | ---17.33M | 75.95%-19.8M | ---- | ---- | --0 | --0 | -242.49%-82.33M | -10,072.41%-8.85M |
Net other financing activities | -62.16%-14.42M | -2,405.80%-1.73M | -375.45%-1.84M | 31.95%-10.69M | -848.94%-1.34M | 21.45%-8.89M | 98.35%-69K | -437.50%-387K | 35.84%-15.71M | 98.23%-141K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -400.84%-26.83M | -1,399.70%-4.93M | -431.02%-14.49M | 76.33%-22.71M | -95.14%-21.4M | 80.66%-5.36M | 99.36%-329K | 172.77%4.38M | -103.25%-95.93M | -6.18%-10.97M |
Net cash flow | ||||||||||
Beginning cash position | 101.15%203.95M | 67.78%194.38M | 60.44%181.27M | -27.27%112.98M | -8.08%113.71M | -27.73%101.39M | -32.35%115.85M | -27.27%112.98M | -18.71%155.34M | -21.44%123.71M |
Current changes in cash | -219.05%-16.29M | 184.53%10.8M | 366.96%14.7M | 278.02%70.94M | 580.50%66.89M | 195.32%13.68M | 55.36%-12.78M | -81.55%3.15M | -22.33%-39.85M | -1,091.87%-13.92M |
Effect of exchange rate changes | 307.10%2.83M | 26.63%-1.23M | -476.81%-1.59M | -5.54%-2.65M | -78.89%675K | 38.96%-1.37M | 27.75%-1.68M | 75.83%-276K | 21.07%-2.51M | 431.74%3.2M |
End cash Position | 67.52%190.49M | 101.15%203.95M | 67.78%194.38M | 60.44%181.27M | 60.44%181.27M | -8.08%113.71M | -27.73%101.39M | -32.35%115.85M | -27.27%112.98M | -27.27%112.98M |
Free cash flow | 21.41%17.79M | 575.35%13.48M | 364.83%19.58M | -87.11%8.58M | 87.56%-683K | -4.47%14.65M | -92.91%2M | -125.89%-7.39M | -8.70%66.53M | -123.09%-5.49M |
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 |
No Data
No Data