(FY)Dec 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q1)Apr 2, 2022 | (FY)Jan 1, 2022 | (Q4)Jan 1, 2022 | (Q3)Oct 2, 2021 | (Q2)Jul 3, 2021 | (Q1)Apr 3, 2021 | (FY)Jan 2, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -11.14%303.54M | 2,413.31%341.61M | 191.13%23.98M | 1,810.32%159.36M | 1,248.55%183.3M | 182.36%21.68M | 427.79%92.66M | 60.62M | 8.34M | 13.59M |
Net income from continuing operations | -53.21%102.56M | 269.25%219.17M | 209.87%35.55M | 469.25%71.55M | 168.27%88.41M | 245.05%46.93M | 235.41%30.28M | --30.58M | ---19.38M | ---129.5M |
Operating gains losses | -20.58%3.57M | 716.60%4.5M | 1,632.51%4.34M | 17.39%-38K | -15.23%-840K | 66.43%-95K | -533.11%-654K | ---45K | ---46K | ---729K |
Depreciation and amortization | 23.20%109.05M | 0.67%88.51M | 20.15%25.73M | -2.82%19.46M | -6.38%82.31M | -1.56%21.08M | 2.52%21.15M | --20.06M | --20.02M | --87.92M |
Deferred tax | -166.12%-17.41M | 165.83%26.34M | 226.81%6.68M | 379.54%18.35M | 151.16%20.47M | 203.28%5.44M | 206.35%10.92M | --10.66M | ---6.57M | ---40.01M |
Other non cash items | 72.47%8.48M | -30.77%4.92M | -51.18%1.25M | -50.95%1.21M | 23.31%8.76M | -50.78%1.26M | 9.51%2.53M | --2.5M | --2.47M | --7.1M |
Change In working capital | 362.41%71.18M | -155.73%-27.13M | -72.61%-55.73M | 292.82%42.85M | -149.36%-24.03M | -70.50%-55.05M | 216.78%24.55M | ---4.43M | --10.91M | --48.67M |
-Change in receivables | -505.53%-18.05M | -22.28%4.45M | 171.19%7.03M | 366.45%12.71M | -320.19%-12.61M | -1.01%-9.98M | 301.65%5.36M | ---3.23M | ---4.77M | --5.73M |
-Change in prepaid assets | 1,061.30%22.05M | 123.66%1.9M | 369.10%22.78M | 0.31%-10.99M | -286.98%-31.06M | -72.63%-14.62M | -78.73%-7.07M | --1.65M | ---11.02M | ---8.03M |
-Change in payables and accrued expense | -50.10%-2.99M | 90.89%-1.99M | -86.91%-37.65M | -39.71%12.84M | 240.63%30.71M | 57.43%-8.58M | 154.62%23.54M | ---5.56M | --21.3M | ---21.84M |
-Change in other current assets | 95.64%-1.33M | -305.90%-30.46M | -1,130.28%-34.17M | 141.55%300K | 42.88%-4.29M | 52.54%-1.32M | 71.62%-497K | ---1.75M | ---722K | ---7.5M |
-Change in other current liabilities | 124.83%69.75M | 26.42%31.03M | 1,361.30%19.03M | 416.15%24.3M | -111.85%-2.91M | -837.97%-14.15M | -56.37%4.13M | --2.41M | --4.71M | --24.54M |
-Change in other working capital | 105.44%1.74M | -157.48%-32.05M | -412.42%-32.76M | 161.69%3.7M | -106.95%-3.87M | -161.10%-6.41M | -104.41%-926K | --2.05M | --1.41M | --55.77M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -11.14%303.54M | 2,413.31%341.61M | 191.13%23.98M | 1,810.32%159.36M | 1,248.55%183.3M | 182.36%21.68M | 427.79%92.66M | --60.62M | --8.34M | --13.59M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 60.74%-117.66M | -518.23%-299.73M | -1,838.05%-222.2M | 9.09%-17.33M | -65.33%-80.15M | -142.62%-27.82M | -76.74%-20M | -13.28M | -19.06M | -48.48M |
Net PPE purchase and sale | 26.53%-102.22M | -197.60%-139.13M | -466.52%-64.95M | -64.18%-17.33M | -41.16%-65.99M | -120.79%-25.31M | -93.57%-18.55M | ---11.58M | ---10.55M | ---46.75M |
Net business purchase and sale | 93.50%-10.24M | -9,000.64%-157.62M | -15,427,100.00%-154.27M | --0 | -717.55%-14.16M | -250,400.00%-2.51M | 16.41%-1.45M | ---1.7M | ---8.51M | ---1.73M |
Net investment purchase and sale | -74.30%-5.19M | ---2.98M | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 60.74%-117.66M | -518.23%-299.73M | -1,838.05%-222.2M | 9.09%-17.33M | -65.33%-80.15M | -142.62%-27.82M | -76.74%-20M | ---13.28M | ---19.06M | ---48.48M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -14.68%-134.94M | -346.31%-117.66M | -279.02%-24.1M | -140.36%-8.12M | -56.31%20.87M | 586.25%30.92M | -106.61%-3.34M | -3.33M | -3.38M | 47.77M |
Net issuance payments of debt | -165.70%-117.4M | -291.57%-44.19M | -297.23%-24.08M | -140.36%-8.12M | -110.37%-2.39M | 226.26%7.65M | -113.08%-3.34M | ---3.33M | ---3.38M | --23.07M |
Net common stock issuance | --0 | -390.66%-72.67M | --0 | ---- | -6.95%23.26M | --23.26M | ---- | ---- | ---- | --25M |
Net other financing activities | -2,073.11%-17.54M | -172.64%-807K | ---18K | ---- | ---- | ---- | ---- | ---- | ---- | ---296K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -14.68%-134.94M | -346.31%-117.66M | -279.02%-24.1M | -140.36%-8.12M | -56.31%20.87M | 586.25%30.92M | -106.61%-3.34M | ---3.33M | ---3.38M | --47.77M |
Net cash flow | ||||||||||
Beginning cash position | -41.81%105.47M | 308.62%181.25M | 223.33%327.78M | 216.67%181.25M | 29.04%57.24M | 54.35%156.47M | -3.63%87.14M | --43.14M | --57.24M | --44.36M |
Current changes in cash | 167.23%50.94M | -688.39%-75.78M | -403.64%-222.31M | 1,050.01%133.91M | 862.91%124.01M | 156.13%24.78M | 533.36%69.33M | --44.01M | ---14.1M | --12.88M |
End cash Position | 48.30%156.41M | 84.27%105.47M | 84.27%105.47M | 630.57%315.16M | 216.67%181.25M | 216.67%181.25M | 54.35%156.47M | --87.14M | --43.14M | --57.24M |
Free cash flow | -13.69%174.5M | 684.30%202.18M | -7.70%-41.11M | 6,387.25%141.97M | 436.38%116.4M | 90.17%-3.75M | 294.01%73.42M | --48.99M | ---2.26M | ---34.6M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes |
No Data
No Data