(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 | -28.18%91M | 55.37%101.3M | 109.24%63.4M | 21.36%289.2M | 21.16%67M | 36.68%126.7M | -2.25%65.2M | 28.39%30.3M | 238.3M | 55.3M |
Net income from continuing operations | 13.35%38.2M | -2.21%13.3M | 484.38%18.7M | 8.69%63.8M | -84.64%13.3M | 2,492.31%33.7M | 160.44%13.6M | 147.76%3.2M | --58.7M | --86.6M |
Operating gains losses | 135.14%1.3M | 44.44%1.3M | -23.08%1M | 62.10%-11.9M | 70.95%-10.4M | -242.31%-3.7M | 800.00%900K | 0.00%1.3M | ---31.4M | ---35.8M |
Depreciation and amortization | 3.45%51M | 5.30%49.7M | 2.34%48.2M | 6.21%193.3M | 4,870.00%49.7M | -17.28%49.3M | -21.59%47.2M | -23.04%47.1M | --182M | --1M |
Asset impairment expenditure | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --11.2M | ---17.9M |
Remuneration paid in stock | 228.57%4.6M | 251.85%9.5M | 50.00%3M | -14.02%14.1M | 40.35%8M | -56.25%1.4M | -35.71%2.7M | -39.39%2M | --16.4M | --5.7M |
Deferred tax | 500.00%1.6M | -190.74%-4.9M | 72.73%1.9M | -91.33%1.5M | -138.02%-4.6M | -110.81%-400K | 5,500.00%5.4M | -31.25%1.1M | --17.3M | --12.1M |
Other non cashItems | 450.00%2.1M | 1,066.67%2.9M | -216.67%-3.8M | -19.35%7.5M | 134.53%9.6M | -102.64%-600K | -102.54%-300K | -140.00%-1.2M | --9.3M | ---27.8M |
Change In working capital | -116.60%-7.8M | 786.05%29.5M | 75.86%-5.6M | 182.94%20.9M | -95.54%1.4M | 11,850.00%47M | 73.29%-4.3M | 42.14%-23.2M | ---25.2M | --31.4M |
-Change in receivables | -273.29%-25.3M | 114.60%3.3M | -257.89%-6M | 684.62%15.2M | -55.40%19.4M | 213.18%14.6M | -6.10%-22.6M | 131.93%3.8M | ---2.6M | --43.5M |
-Change in inventory | -1,700.00%-1.8M | -215.38%-3M | -42.86%1.2M | 176.60%7.2M | -84.80%2.6M | 98.65%-100K | 132.50%2.6M | 118.92%2.1M | ---9.4M | --17.1M |
-Change in prepaid assets | 15.79%4.4M | -7.14%3.9M | -47.83%-3.4M | 168.18%3M | 22.86%-2.7M | -11.63%3.8M | 320.00%4.2M | 62.90%-2.3M | ---4.4M | ---3.5M |
-Change in payables and accrued expense | -33.68%19.3M | 76.47%21M | 111.61%3.1M | 25.49%-3.8M | 18.47%-18.1M | 84.18%29.1M | 3.48%11.9M | -161.76%-26.7M | ---5.1M | ---22.2M |
-Change in other current assets | -1,000.00%-4.4M | 1,175.00%4.3M | -400.00%-500K | 81.08%-700K | 105.71%200K | -100.00%-400K | -157.14%-400K | 85.71%-100K | ---3.7M | ---3.5M |
Cash from discontinued investing activities | -78.50%4.6M | -87.93%1.4M | -80.00%800K | 41.11%61.1M | 24.1M | 21.4M | 11.6M | 4M | 43.3M | |
Operating cash flow | -35.45%95.6M | 33.72%102.7M | 87.17%64.2M | 24.40%350.3M | -7.61%91.1M | 59.76%148.1M | 15.14%76.8M | 45.34%34.3M | --281.6M | --98.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -28.32%-36.7M | -38.94%-60.3M | 20.71%-40.2M | -15.89%-147.3M | -149.40%-24.6M | 64.60%-28.6M | 21.94%-43.4M | -25.19%-50.7M | -127.1M | 49.8M |
Net PPE purchase and sale | -33.07%-33.8M | -38.29%-37.2M | 13.30%-36.5M | 1.19%-107.8M | -130.11%-13.4M | 63.40%-25.4M | 41.52%-26.9M | -10.21%-42.1M | ---109.1M | --44.5M |
Net intangibles purchas and sale | -4.00%-2.6M | -50.00%-3M | -15.00%-2.3M | -26.87%-8.5M | -190.91%-2M | 37.50%-2.5M | 16.67%-2M | 20.00%-2M | ---6.7M | --2.2M |
Net business purchase and sale | 81.25%-300K | -28.85%-20.1M | 44.59%-4.1M | -235.92%-34.6M | -516.67%-10M | 69.81%-1.6M | -119.72%-15.6M | -2,366.67%-7.4M | ---10.3M | --2.4M |
Net other investing changes | ---- | ---- | 237.50%2.7M | 460.00%3.6M | 14.29%800K | 142.86%900K | 1,200.00%1.1M | 60.00%800K | ---1M | --700K |
Cash from discontinued investing activities | 233.33%16.8M | 818.89%64.7M | 48.15%-5.6M | 997.61%488.3M | 520.7M | -12.6M | -9M | -10.8M | -54.4M | |
Investing cash flow | 51.70%-19.9M | 108.40%4.4M | 25.53%-45.8M | 287.88%341M | 10,884.78%496.1M | 49.01%-41.2M | 5.76%-52.4M | -51.85%-61.5M | ---181.5M | ---4.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 80.40%-18.4M | 52.27%-17.9M | -256.92%-23.2M | -217.72%-290.4M | -162.48%-152.5M | -534.46%-93.9M | -535.59%-37.5M | 48.41%-6.5M | -91.4M | -58.1M |
Net issuance payments of debt | 95.68%-3.4M | 80.61%-3.8M | -111.38%-2.8M | -698.85%-208.5M | -294.15%-134.8M | -1,108.97%-78.7M | -508.33%-19.6M | 646.67%24.6M | ---26.1M | ---34.2M |
Net common stock issuance | 75.00%700K | 166.67%1.4M | 67.33%-4.9M | 21.03%-19.9M | 77.62%-3.2M | 103.81%400K | -1,150.00%-2.1M | -2,400.00%-15M | ---25.2M | ---14.3M |
Cash dividends paid | -14.96%-14.6M | -9.92%-14.4M | -15.63%-14.8M | -13.88%-51.7M | -16.96%-13.1M | -12.39%-12.7M | -12.93%-13.1M | -13.27%-12.8M | ---45.4M | ---11.2M |
Net other financing activities | 62.07%-1.1M | 59.26%-1.1M | 78.79%-700K | -294.34%-10.3M | -187.50%-1.4M | -262.50%-2.9M | -485.71%-2.7M | -186.84%-3.3M | --5.3M | --1.6M |
Cash from discontinued financing activities | -300.00%-2M | -67.86%900K | -98.53%100K | 140.35%4.6M | -4.5M | -500K | 2.8M | 6.8M | -11.4M | |
Financing cash flow | 78.39%-20.4M | 51.01%-17M | -7,800.00%-23.1M | -178.02%-285.8M | -125.90%-157M | -537.84%-94.4M | -488.14%-34.7M | 102.38%300K | ---102.8M | ---69.5M |
Net cash flow | ||||||||||
Beginning cash position | 609.10%615.5M | 444.35%525.3M | 332.71%530.5M | -4.52%122.6M | 2.41%97.8M | -15.07%86.8M | -1.53%96.5M | -4.52%122.6M | --128.4M | --95.5M |
Current changes in cash | 342.40%55.3M | 974.76%90.1M | 82.53%-4.7M | 15,118.52%405.5M | 1,655.92%430.2M | 531.03%12.5M | -298.08%-10.3M | 8.81%-26.9M | ---2.7M | --24.5M |
Effect of exchange rate changes | 120.00%300K | -83.33%100K | -162.50%-500K | 177.42%2.4M | -3.85%2.5M | 60.53%-1.5M | 160.00%600K | 188.89%800K | ---3.1M | --2.6M |
End cash Position | 586.20%671.1M | 609.10%615.5M | 444.35%525.3M | 332.71%530.5M | 332.71%530.5M | 2.41%97.8M | -15.07%86.8M | -1.53%96.5M | --122.6M | --122.6M |
Free cash from | -46.81%59.2M | 30.54%62.4M | 345.45%24.3M | 79.61%202.6M | -43.13%53.4M | 495.19%111.3M | 170.06%47.8M | 43.43%-9.9M | --112.8M | --93.9M |
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