(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)Jan 1, 2023 | (Q4)Jan 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 23.51%-115.93M | -2,502.31%-74.27M | -210.83%-72.91M | -254.3M | -76.41M | -279.03%-151.57M | 74.02%-2.85M | -259.72%-23.46M | 3.44M | 39.73M |
Net income from continuing operations | -305.65%-439.63M | 858.73%11.09M | -492.81%-80.2M | ---275.71M | ---186.29M | -143.66%-108.38M | 98.34%-1.46M | 134.49%20.42M | ---267.15M | ---75.71M |
Operating gains losses | 23.17%48.25M | -1,932.88%-94.9M | 136.98%8.54M | --19.36M | --7.95M | 285.64%39.18M | -157.60%-4.67M | -729.09%-23.09M | --6.9M | --16.23M |
Depreciation and amortization | 10.38%16.05M | -27.64%10.56M | -26.94%10.56M | --55.88M | --12.3M | 4.62%14.54M | -5.13%14.59M | 11.26%14.45M | --56.74M | --14.48M |
Deferred tax | 147,741.67%17.72M | 98.92%-7K | --0 | --2.44M | --2.91M | -100.58%-12K | -268.75%-648K | 106.59%188K | --8.6M | --6.06M |
Other non cash items | 60.49%4.55M | 25.49%2.94M | 1.45%2.17M | --9.2M | --1.89M | 26.43%2.84M | 45.38%2.34M | 20.84%2.13M | --8.16M | --2.54M |
Change In working capital | 31.96%-77.35M | -34.61%-28.03M | -6.68%-33.94M | ---171.63M | ---5.31M | -680.84%-113.68M | -151.27%-20.83M | -162.29%-31.82M | --158.84M | --81.7M |
-Change in receivables | 195.76%12.93M | 212.47%6.71M | 186.63%15.49M | ---8.33M | --29.02M | -849.58%-13.5M | 7.38%-5.96M | -45.54%-17.89M | ---15.33M | --4.82M |
-Change in inventory | 18.84%-36.47M | 158.86%24.28M | 247.77%36.15M | ---43.47M | --67.17M | -32.74%-44.94M | -45.31%-41.24M | 52.63%-24.47M | ---106.62M | --7.26M |
-Change in prepaid assets | -316.62%-10.49M | 902.84%7.35M | 86.00%4.28M | --31.88M | --25.65M | 4,070.49%4.84M | -109.92%-916K | -60.82%2.3M | --13.94M | ---1.05M |
-Change in payables and accrued expense | 102.81%1.11M | -267.01%-9.7M | -20.77%-23.32M | ---97.66M | ---44.85M | -475.19%-39.3M | -79.11%5.81M | -163.64%-19.31M | --70.57M | --1.96M |
-Change in other current assets | -8.34%1.34M | 7.65%1.48M | 64.30%1.53M | --5.24M | --1.48M | 90.74%1.46M | 93.38%1.37M | 48.33%930K | --3.19M | --1.09M |
-Change in other current liabilities | 4.04%-949K | -82.60%-2.57M | -52.50%-793K | ---4.18M | ---1.26M | -11.50%-989K | -71.08%-1.41M | 17.59%-520K | ---2.56M | ---215K |
-Change in other working capital | -110.80%-44.81M | -358.23%-55.58M | -347.93%-67.28M | ---55.11M | ---82.51M | -302.74%-21.26M | -44.13%21.53M | -65.57%27.14M | --195.65M | --67.84M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 23.51%-115.93M | -2,502.31%-74.27M | -210.83%-72.91M | ---254.3M | ---76.41M | -279.03%-151.57M | 74.02%-2.85M | -259.72%-23.46M | --3.44M | --39.73M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 20.26%-11.29M | 108.35%7.03M | -131.46%-18.68M | 13.93M | 52.9M | 84.64%-14.16M | -362.87%-84.19M | 373.69%59.37M | -139.3M | -7.27M |
Net PPE purchase and sale | 25.37%-11.29M | 29.79%-16.97M | -15.93%-19.13M | ---67.45M | ---11.66M | 6.10%-15.13M | -32.88%-24.17M | 23.94%-16.5M | ---63.15M | ---7.16M |
Net intangibles purchase and sale | --0 | --0 | 91.53%-10K | ---146K | ---10K | 97.56%-1K | ---17K | ---118K | ---143K | ---102K |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | --0 | --0 | --0 | --76M | --60M | 100.01%10K | ---60.01M | --76M | ---76M | --0 |
Net other investing changes | --0 | --0 | 4,720.00%462K | --5.52M | --4.56M | ---- | ---- | ---10K | ---10K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 20.26%-11.29M | 108.35%7.03M | -131.46%-18.68M | --13.93M | --52.9M | 84.64%-14.16M | -362.87%-84.19M | 373.69%59.37M | ---139.3M | ---7.27M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 849.98%96.62M | -72.94%48.49M | 32.98%-128K | 167.95M | 1.85M | -106.80%-12.88M | 12,130.58%179.18M | -100.85%-191K | 211.47M | -1.83M |
Net issuance payments of debt | 74.78%-3.07M | 438.32%50.91M | 32.98%-128K | ---25.54M | --1.89M | -106.43%-12.19M | -1,112.65%-15.05M | -100.85%-191K | --211.8M | ---1.83M |
Net common stock issuance | 14,095.68%97.27M | ---- | ---- | --193.49M | ---40K | ---695K | ---- | ---- | --0 | --0 |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---321K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 849.98%96.62M | -72.94%48.49M | 32.98%-128K | --167.95M | --1.85M | -106.80%-12.88M | 12,130.58%179.18M | -100.85%-191K | --211.47M | ---1.83M |
Net cash flow | ||||||||||
Beginning cash position | -78.54%84.95M | -65.85%103.72M | -27.04%195.51M | --267.96M | --217.34M | 119.76%395.91M | 46.20%303.74M | 39.39%267.96M | --192.23M | --237.56M |
Current changes in cash | 82.87%-30.6M | -120.35%-18.75M | -356.71%-91.71M | ---72.42M | ---21.67M | -412.13%-178.61M | 432.51%92.14M | 130.97%35.73M | --75.61M | --30.63M |
Effect of exchange rate changes | --0 | -138.46%-10K | -252.73%-84K | ---32K | ---156K | -77.13%43K | -72.92%26K | -14.06%55K | --119K | ---229K |
End cash Position | -74.99%54.35M | -78.54%84.95M | -65.85%103.72M | --195.51M | --195.51M | -8.51%217.34M | 119.76%395.91M | 46.20%303.74M | --267.96M | --267.96M |
Free cash flow | 23.78%-127.06M | -240.15%-91.98M | -129.91%-92.13M | ---321.89M | ---88.08M | -196.93%-166.7M | 7.42%-27.04M | -471.82%-40.07M | ---60.04M | --32.31M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data