(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 | -75.16%13.42M | -14.00%39.04M | 35.32%17.5M | 335.45%179.31M | 219.87%66.94M | 644.89%54.05M | 386.27%45.39M | 165.55%12.93M | -76.16M | -55.85M |
Net income from continuing operations | 234.43%18.35M | 227.69%19.29M | 19.51%16.6M | -42.12%31.68M | -42.36%6.42M | -45.01%5.49M | -68.98%5.89M | -5.17%13.89M | --54.73M | --11.13M |
Operating gains losses | -141.60%-161K | 34.71%-316K | -15.04%932K | 129.40%568K | 83.01%-432K | -74.37%387K | -1,225.58%-484K | 216.33%1.1M | ---1.93M | ---2.54M |
Depreciation and amortization | -7.07%5.92M | -5.22%5.65M | -7.32%5.62M | 11.85%26.37M | 29.29%7.98M | 5.33%6.37M | 4.73%5.96M | 7.00%6.07M | --23.58M | --6.17M |
Remuneration paid in stock | 103.43%55K | 240.32%1.69M | -3.57%1.84M | -49.03%1.47M | -2.77%668K | -208.10%-1.6M | -9.32%496K | 1,048.80%1.91M | --2.88M | --687K |
Deferred tax | 135.03%4.8M | 276.83%1.54M | 500.84%3.58M | -78.06%2.43M | 116.94%666K | 19.46%2.04M | -116.39%-872K | -84.14%596K | --11.09M | --307K |
Other non cashItems | -222.99%-8M | -169.32%-4.72M | -16.04%5.91M | 43.25%26.19M | -2.43%5.82M | 38.05%6.5M | 78.97%6.82M | 85.76%7.04M | --18.28M | --5.97M |
Change In working capital | -104.78%-2.07M | -34.93%25.14M | 6.56%-10.92M | 177.30%124.46M | 178.21%54.17M | 244.18%43.33M | 306.72%38.64M | 72.82%-11.68M | ---161M | ---69.27M |
-Change in receivables | -114.54%-8.59M | 44.47%22.63M | 49.18%-15.2M | 69.62%-3.48M | 329.80%14.77M | 70.72%-4M | -52.17%15.66M | 11.92%-29.9M | ---11.44M | --3.44M |
-Change in inventory | -134.15%-18.29M | -85.83%6.5M | -50.86%34.16M | 203.43%179.45M | 115.70%10.49M | 165.89%53.57M | 197.87%45.87M | 223.15%69.52M | ---173.5M | ---66.86M |
-Change in prepaid assets | 140,000.00%1.4M | 103.01%24K | -78.26%145K | 69.58%-1.12M | -112.88%-991K | -99.96%1K | 93.82%-797K | 194.21%667K | ---3.68M | --7.69M |
-Change in payables and accrued expense | 472.04%23.36M | 82.10%-3.96M | 41.92%-30.21M | -282.51%-50.35M | 340.55%30.05M | -110.05%-6.28M | -396.18%-22.1M | -74.22%-52.02M | --27.59M | ---12.49M |
-Change in other working capital | -8.33%44K | -666.67%-51K | 291.49%184K | -231.03%-38K | 86.46%-142K | -76.24%48K | -98.96%9K | 487.50%47K | --29K | ---1.05M |
Interest paid (cash flow from operating activities) | 7.81%-5.65M | 34.56%-4.55M | 0.57%-5.96M | 1.02%-8.95M | 1,148.34%10.12M | -77.92%-6.13M | -131.36%-6.96M | -75.99%-5.99M | ---9.05M | --811K |
Tax refund paid | 107.78%182K | -14.37%-4.68M | -2,440.00%-117K | -68.93%-24.9M | -102.74%-18.48M | -26.17%-2.34M | -22.11%-4.09M | 101.18%5K | ---14.74M | ---9.11M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -75.16%13.42M | -14.00%39.04M | 35.32%17.5M | 335.45%179.31M | 219.87%66.94M | 644.89%54.05M | 386.27%45.39M | 165.55%12.93M | ---76.16M | ---55.85M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -74.60%-7.07M | -191.46%-17.72M | -169.71%-7.38M | 9.04%-18.8M | 32.74%-5.94M | 40.01%-4.05M | -86.61%-6.08M | -48.99%-2.74M | -20.67M | -8.83M |
Net PPE purchase and sale | -74.60%-7.07M | -26.81%-7.72M | 20.04%-2.38M | 7.84%-19.05M | 32.74%-5.94M | 40.01%-4.05M | -86.80%-6.08M | -62.17%-2.98M | ---20.67M | ---8.83M |
Net investment purchase and sale | --0 | ---10M | ---5M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | --248K | --0 | ---- | --6K | --242K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -74.60%-7.07M | -191.46%-17.72M | -169.71%-7.38M | 9.04%-18.8M | 32.74%-5.94M | 40.01%-4.05M | -86.61%-6.08M | -48.99%-2.74M | ---20.67M | ---8.83M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 75.36%-12.27M | 51.26%-19.38M | 70.01%-3.04M | -253.64%-153.86M | -187.77%-54.16M | -320.36%-49.79M | -720.83%-39.77M | -149.02%-10.14M | 100.14M | 61.7M |
Net issuance payments of debt | 96.34%-1.67M | 70.89%-10.62M | 115.78%1.11M | -221.16%-137.4M | -173.94%-48.19M | -276.99%-45.71M | -3,062.31%-36.49M | -129.76%-7.01M | --113.4M | --65.16M |
Net common stock issuance | -70.33%-1.49M | ---5.46M | ---- | ---- | ---- | -59.89%-873K | --0 | ---- | ---- | ---- |
Cash dividends paid | -3.31%-3.31M | -0.64%-3.3M | -8.22%-3.38M | -20.51%-13.07M | -8.88%-3.46M | -28.50%-3.21M | -27.57%-3.28M | -20.09%-3.13M | ---10.84M | ---3.18M |
Proceeds from stock option exercised by employees | --0 | --0 | --280K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Interest paid (cash flow from financing activities) | ---5.8M | ---- | --0 | ---- | ---- | --0 | ---- | --0 | ---- | ---- |
Net other financing activities | ---- | ---- | ---1.05M | -39.65%-3.39M | ---- | ---- | ---- | ---- | ---2.42M | ---1.86M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 75.36%-12.27M | 51.26%-19.38M | 70.01%-3.04M | -253.64%-153.86M | -187.77%-54.16M | -320.36%-49.79M | -720.83%-39.77M | -149.02%-10.14M | --100.14M | --61.7M |
Net cash flow | ||||||||||
Beginning cash position | 17,814.94%15.59M | --13.87M | 4,609.68%7.3M | -65.01%155K | -94.52%183K | -69.58%87K | --0 | -65.01%155K | --443K | --3.34M |
Current changes in cash | -2,929.19%-5.91M | 527.97%1.94M | 12,535.71%7.08M | 101.21%6.66M | 330.46%6.85M | -96.48%209K | -136.82%-454K | 106.33%56K | --3.31M | ---2.97M |
Effect of exchange rate changes | 61.06%-44K | -142.14%-228K | -139.34%-505K | 113.54%487K | 226.76%270K | 96.07%-113K | 148.52%541K | -134.65%-211K | ---3.6M | ---213K |
End cash Position | 5,161.75%9.63M | 17,814.94%15.59M | --13.87M | 4,609.68%7.3M | 4,609.68%7.3M | -94.52%183K | -69.58%87K | --0 | --155K | --155K |
Free cash from | -87.29%6.36M | -20.31%31.33M | 51.88%15.12M | 265.52%160.27M | 194.32%61M | 400.04%50M | 546.74%39.31M | 146.15%9.95M | ---96.83M | ---64.68M |
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 | -- |
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.
No Data