(Q3)Sep 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 24, 2023 | (Q2)Jun 25, 2023 | (Q1)Mar 26, 2023 | (FY)Dec 25, 2022 | (Q4)Dec 25, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -43.30%80.8M | -41.32%77.4M | -69.89%18.7M | 72.16%405.6M | -41.29%69.1M | 240.91%142.5M | 66.96%131.9M | 2,241.38%62.1M | 58.97%235.6M | 88.92%117.7M |
Net income from continuing operations | -51.26%29.1M | -11.52%45.3M | 7.14%37.5M | 17.12%182M | 134.42%36.1M | 14.59%59.7M | 24.88%51.2M | -25.37%35M | -14.90%155.4M | -56.25%15.4M |
Depreciation and amortization | 29.68%20.1M | 9.55%17.2M | 3.92%15.9M | -0.31%64.3M | 9.88%17.8M | -13.41%15.5M | 3.29%15.7M | 0.66%15.3M | 3.70%64.5M | 13.29%16.2M |
Deferred tax | ---- | ---- | ---- | -347.83%-5.7M | ---- | ---- | ---- | ---- | 129.87%2.3M | ---- |
Other non cash items | 545.45%4.9M | 758.33%7.9M | 96.97%-300K | -130.94%-4.3M | 19.70%7.9M | -114.10%-1.1M | -1,300.00%-1.2M | -1,550.00%-9.9M | 7,050.00%13.9M | 153.66%6.6M |
Change In working capital | -67.24%21M | -99.68%200K | -330.36%-38.7M | 362.11%151.5M | -84.44%8.4M | 265.63%64.1M | 1,136.67%62.2M | 125.04%16.8M | 41.02%-57.8M | 120.41%54M |
-Change in receivables | 493.33%8.9M | -76.40%10.5M | -253.90%-21.7M | 552.59%88.1M | -23.08%28M | -65.91%1.5M | 594.44%44.5M | 177.05%14.1M | 118.70%13.5M | 677.78%36.4M |
-Change in inventory | -123.65%-11.8M | -172.64%-22.3M | -93.13%1.6M | 276.32%123.6M | -54.19%19.7M | 219.09%49.9M | 179.95%30.7M | 171.04%23.3M | -19.83%-70.1M | 995.83%43M |
-Change in payables and accrued expense | 102.60%15.6M | 286.73%18.3M | 38.41%-19.4M | -359.70%-52.2M | -66.07%-18.6M | 201.32%7.7M | -123.61%-9.8M | -1,111.54%-31.5M | -57.86%20.1M | -121.83%-11.2M |
-Change in other current assets | 160.71%7.3M | -270.49%-10.4M | 165.00%1.3M | 139.62%2.1M | 72.09%-4.8M | -67.82%2.8M | -48.31%6.1M | 76.74%-2M | -211.76%-5.3M | -537.04%-17.2M |
-Change in other working capital | -54.55%1M | 144.09%4.1M | -103.88%-500K | 36.88%-10.1M | -630.00%-15.9M | 195.65%2.2M | 21.85%-9.3M | 368.75%12.9M | -20.30%-16M | --3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -43.30%80.8M | -41.32%77.4M | -69.89%18.7M | 72.16%405.6M | -41.29%69.1M | 240.91%142.5M | 66.96%131.9M | 2,241.38%62.1M | 58.97%235.6M | 88.92%117.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -5,253.54%-530M | 42.35%-4.9M | -159.26%-7M | -1.79%-56.9M | -51.05%-35.8M | 1.98%-9.9M | 23.42%-8.5M | 75.45%-2.7M | -8.54%-55.9M | 0.42%-23.7M |
Capital expenditure reported | -63.00%-16.3M | -32.94%-11.3M | -141.38%-7M | -2.50%-57.3M | -51.48%-35.9M | 0.99%-10M | 23.42%-8.5M | 73.64%-2.9M | -8.33%-55.9M | 0.84%-23.7M |
Net PPE purchase and sale | ---- | ---- | ---- | --400K | --100K | ---- | ---- | ---- | --0 | --0 |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --200K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -5,253.54%-530M | 42.35%-4.9M | -159.26%-7M | -1.79%-56.9M | -51.05%-35.8M | 1.98%-9.9M | 23.42%-8.5M | 75.45%-2.7M | -8.54%-55.9M | 0.42%-23.7M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 409.41%371.6M | 74.32%-33.2M | 83.37%-7.1M | -39.29%-299.9M | 93.91%-7.8M | -578.53%-120.1M | -60.42%-129.3M | -488.18%-42.7M | -96.26%-215.3M | -215.27%-128M |
Net issuance payments of debt | 442.25%373.4M | 89.98%-12.5M | --0 | -137.32%-272.5M | -99.89%1M | -65.55%-109.1M | -6.39%-124.8M | -128.90%-39.6M | 577.50%730.1M | 10,440.00%930.6M |
Net common stock issuance | --0 | -19.51%-4.9M | ---1.6M | ---22M | ---6.4M | ---11.5M | ---4.1M | --0 | --0 | --0 |
Cash dividends paid | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---940M | ---- |
Net other financing activities | -460.00%-1.8M | -3,850.00%-15.8M | -77.42%-5.5M | 0.00%-5.4M | 97.98%-2.4M | -98.96%500K | -101.09%-400K | -110.95%-3.1M | -112.50%-5.4M | -275.32%-118.6M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 409.41%371.6M | 74.32%-33.2M | 83.37%-7.1M | -39.29%-299.9M | 93.91%-7.8M | -578.53%-120.1M | -60.42%-129.3M | -488.18%-42.7M | -96.26%-215.3M | -215.27%-128M |
Net cash flow | ||||||||||
Beginning cash position | 71.87%189.4M | 32.16%153.7M | 47.08%148.7M | -28.50%101.1M | -8.58%122.5M | -12.40%110.2M | -16.27%116.3M | -28.50%101.1M | -8.36%141.4M | -7.59%134M |
Current changes in cash | -720.80%-77.6M | 766.10%39.3M | -72.46%4.6M | 237.08%48.8M | 175.00%25.5M | -10.71%12.5M | 53.54%-5.9M | 675.86%16.7M | -173.85%-35.6M | -1,519.05%-34M |
Effect of exchange rate changes | -1,100.00%-2.4M | -1,700.00%-3.6M | 126.67%400K | 74.47%-1.2M | -36.36%700K | 96.55%-200K | 50.00%-200K | -475.00%-1.5M | -4,800.00%-4.7M | 173.33%1.1M |
End cash Position | -10.69%109.4M | 71.87%189.4M | 32.16%153.7M | 47.08%148.7M | 47.08%148.7M | -8.58%122.5M | -12.40%110.2M | -16.27%116.3M | -28.50%101.1M | -28.50%101.1M |
Free cash flow | -51.32%64.5M | -46.43%66.1M | -80.24%11.7M | 93.82%348.3M | -64.68%33.2M | 317.98%132.5M | 81.74%123.4M | 525.90%59.2M | 86.02%179.7M | 144.79%94M |
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 | -- | -- | -- | -- | -- | -- |
No Data