(Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 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 | 61.71%55.7M | -21.55%31.76M | 761.99%44.88M | 9.57%135.34M | 17.63%55.21M | 1.83%34.44M | 21.60%40.48M | -45.02%5.21M | 123.52M | 46.94M |
Net income from continuing operations | 28.83%23.16M | -25.91%17.84M | -6.47%17.52M | -11.13%89.55M | 11.14%28.77M | -33.39%17.98M | -4.75%24.08M | -17.21%18.73M | --100.77M | --25.88M |
Operating gains losses | -158.18%-1.48M | -2,784.38%-859K | -96.52%68K | 937.82%2.85M | -184.07%-1.68M | 229.53%2.54M | -42.86%32K | 5,181.08%1.95M | --275K | ---590K |
Depreciation and amortization | 16.52%16.53M | 51.13%16.48M | 51.67%16.12M | 33.21%50.72M | 45.17%15M | 47.86%14.19M | 17.63%10.9M | 19.74%10.63M | --38.07M | --10.33M |
Asset impairment expenditure | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --448K | ---- |
Remuneration paid in stock | 109.66%2.15M | 87.85%1.81M | 206.59%3.07M | -6.29%5.86M | 48.50%2.87M | -43.02%1.03M | -35.46%963K | -2.53%1M | --6.25M | --1.93M |
Deferred tax | 106.07%91K | -21.83%7.01M | -8.89%6.83M | -1,790.34%-20.83M | 92.48%-2.02M | -114.90%-1.5M | -5.60%8.97M | -12.36%7.5M | --1.23M | ---26.89M |
Other non cashItems | 3.72%8.51M | 22.37%8.73M | 20.19%8.4M | 95.76%30.98M | 27.55%8.65M | 44.71%8.2M | 1,376.39%7.14M | 77.73%6.99M | --15.83M | --6.78M |
Change In working capital | 184.39%6.74M | -361.05%-10.35M | 99.83%-30K | 39.54%-23.79M | 274.81%3.63M | 48.50%-7.99M | 59.22%-2.24M | -5.72%-17.18M | ---39.34M | ---2.08M |
-Change in receivables | 262.90%979K | 131.45%562K | -571.60%-3.06M | 27.58%-4.95M | -161.32%-3.21M | 68.81%-601K | 54.92%-1.79M | 127.37%648K | ---6.83M | ---1.23M |
-Change in inventory | 73.01%-1.15M | -138.71%-3.65M | 64.49%-7.71M | 86.37%-3.56M | -26.32%12.98M | 77.80%-4.26M | 157.75%9.42M | -163.49%-21.7M | ---26.13M | --17.61M |
-Change in prepaid assets | 224.59%10.16M | -1,790.17%-10.83M | 197.91%8.7M | 63.97%-2.95M | 132.88%1.64M | -491.51%-8.15M | 154.93%641K | 535.97%2.92M | ---8.19M | ---4.98M |
-Change in payables and accrued expense | -164.52%-3.24M | 133.97%3.57M | 112.67%2.03M | -777.72%-12.32M | 42.32%-7.78M | -28.06%5.02M | -165.98%-10.52M | 112.52%955K | --1.82M | ---13.48M |
Tax refund paid | ---- | 4.81%-8.91M | 70.95%-7.09M | ---- | ---- | ---- | -49.81%-9.36M | -26.31%-24.41M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 61.71%55.7M | -21.55%31.76M | 761.99%44.88M | 9.57%135.34M | 17.63%55.21M | 1.83%34.44M | 21.60%40.48M | -45.02%5.21M | --123.52M | --46.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 31.24%-2.37M | 79.98%-2.06M | 74.25%-197K | 6.76%-16.15M | 85.34%-1.68M | -310.50%-3.45M | -570.01%-10.27M | 92.13%-765K | -17.33M | -11.43M |
Net PPE purchase and sale | -4.47%-14.29M | 24.44%-12.29M | -8.91%-11.87M | -42.82%-53.34M | 43.31%-12.49M | -112.56%-13.68M | -297.05%-16.27M | -101.98%-10.9M | ---37.35M | ---22.04M |
Net intangibles purchas and sale | 64.43%-254K | 62.57%-536K | -34.07%-728K | 4.88%-3.26M | 23.04%-568K | -0.14%-714K | -5.29%-1.43M | 11.42%-543K | ---3.42M | ---738K |
Net business purchase and sale | --0 | --0 | ---- | 79.61%-3M | --0 | --0 | -164.55%-3M | ---- | ---14.72M | ---399K |
Interest received (cash flow from investment activities) | 15.38%2.95M | 17.72%2.98M | 1.08%3.01M | 25.09%10.89M | 6.45%2.82M | 14.26%2.56M | 33.16%2.53M | 55.60%2.98M | --8.7M | --2.65M |
Net other investing changes | 9.96%9.22M | -1.39%7.79M | 21.96%9.4M | 10.51%32.56M | -5.83%8.56M | 21.50%8.39M | 14.96%7.9M | 6.88%7.71M | --29.46M | --9.09M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 31.24%-2.37M | 79.98%-2.06M | 74.25%-197K | 6.76%-16.15M | 85.34%-1.68M | -310.50%-3.45M | -570.01%-10.27M | 92.13%-765K | ---17.33M | ---11.43M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -48.21%-42.02M | -38.15%-46.64M | 42.44%-31.66M | -65.70%-153.78M | -80.90%-36.67M | -6.09%-28.35M | -28.66%-33.76M | -180.97%-55M | -92.8M | -20.27M |
Net issuance payments of debt | -65.86%-20.98M | -17.04%-20.38M | 60.13%-20.06M | -89.48%-98.69M | -104.35%-18.31M | 13.12%-12.65M | -22.07%-17.42M | -259.74%-50.32M | ---52.09M | ---8.96M |
Net common stock issuance | ---2.04M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | -10.65%-7.91M | -10.44%-15.73M | --0 | -68.58%-28.54M | -68.10%-7.15M | -68.70%-7.15M | -68.77%-14.24M | --0 | ---16.93M | ---4.25M |
Proceeds from stock option exercised by employees | 65,300.00%3.27M | -78.08%819K | --0 | -46.06%4.35M | --0 | -99.02%5K | 3.89%3.74M | 3.58%608K | --8.06M | --3.37M |
Interest paid (cash flow from financing activities) | -71.93%-14.36M | -106.69%-11.34M | -133.07%-11.6M | 1.49%-30.02M | -23.83%-11.21M | 1.03%-8.35M | 23.01%-5.49M | 15.10%-4.98M | ---30.48M | ---9.05M |
Net other financing activities | ---- | ---- | ---- | 36.49%-872K | --0 | ---209K | ---347K | -0.64%-316K | ---1.37M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -48.21%-42.02M | -38.15%-46.64M | 42.44%-31.66M | -65.70%-153.78M | -80.90%-36.67M | -6.09%-28.35M | -28.66%-33.76M | -180.97%-55M | ---92.8M | ---20.27M |
Net cash flow | ||||||||||
Beginning cash position | 173.50%24.09M | 235.92%41.15M | -54.88%28.44M | 25.90%63.03M | -76.27%11.34M | -77.69%8.81M | -59.47%12.25M | 25.90%63.03M | --50.07M | --47.78M |
Current changes in cash | 327.35%11.31M | -377.96%-16.93M | 125.77%13.03M | -358.21%-34.59M | 10.68%16.87M | -69.72%2.65M | -138.36%-3.54M | -155.06%-50.56M | --13.4M | --15.24M |
Effect of exchange rate changes | 127.43%31K | -229.00%-129K | -43.30%-321K | 99.30%-3K | 2,027.27%234K | 73.47%-113K | 3,233.33%100K | -1,217.65%-224K | ---429K | --11K |
End cash Position | 212.41%35.43M | 173.50%24.09M | 235.92%41.15M | -54.88%28.44M | -54.88%28.44M | -76.27%11.34M | -77.69%8.81M | -59.47%12.25M | --63.03M | --63.03M |
Free cash from | 108.38%38.31M | -23.62%16.7M | 579.24%31.26M | -8.77%72.17M | 75.50%38.44M | -29.48%18.39M | -19.38%21.86M | -291.94%-6.52M | --79.11M | --21.91M |
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