(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 | 36.23%30.33M | 31.13%32.55M | 39.95%9.08M | 24.42%70.78M | -3.96%17.21M | 63.56%22.26M | 1.07%24.82M | 710.75%6.49M | 32.69%56.89M | 500.74%17.92M |
Net income from continuing operations | 34.02%8.77M | -13.82%8.53M | 519.80%5.34M | 44.65%24.82M | 263.63%9.65M | 104.69%6.55M | -7.98%9.9M | -331.45%-1.27M | 227.88%17.16M | 107.84%2.65M |
Operating gains losses | 300.00%64K | -102.65%-10K | -97.88%76K | 919.35%4.06M | -56.99%80K | -84.76%16K | 344.71%378K | 16,186.36%3.58M | -94.71%398K | -97.48%186K |
Depreciation and amortization | 8.11%6.68M | 19.63%7.11M | 22.47%6.94M | 16.29%24.31M | 27.84%6.53M | 16.81%6.18M | 11.89%5.94M | 8.93%5.67M | -10.32%20.91M | 0.33%5.1M |
Deferred tax | -61.08%815K | 217.45%3.06M | -48.56%-1.7M | 97.16%-100K | 55.97%-2.01M | 602.68%2.09M | 64.33%963K | -792.73%-1.14M | 0.20%-3.53M | -29.50%-4.57M |
Other non cash items | -29.41%24K | -20.00%-12K | -207.84%-110K | -95.70%84K | -104.59%-42K | -92.17%34K | -102.63%-10K | -54.26%102K | -22.00%1.95M | 94.89%916K |
Change In working capital | 240.99%10.47M | 216.62%10.99M | -7.92%-4.31M | -46.48%2.07M | -103.98%-483K | 621.94%3.07M | 27.61%3.47M | 61.65%-3.99M | 154.98%3.86M | 570.27%12.13M |
-Change in receivables | 530.06%1.49M | 56.89%-623K | -154.27%-216K | -365.16%-761K | -73.50%632K | 63.31%-346K | 51.23%-1.45M | -77.99%398K | 130.89%287K | 442.67%2.39M |
-Change in inventory | 509.33%457K | 80.15%-245K | -89.52%223K | -2.83%-1.35M | -59.33%-2.32M | 125.42%75K | -150.81%-1.23M | 128.57%2.13M | -30.51%-1.31M | 13.46%-1.45M |
-Change in payables and accrued expense | 275.63%5.95M | 79.01%7.76M | 4.97%-7.29M | 258.80%3.23M | -33.57%4.98M | 423.93%1.58M | -1.59%4.34M | 42.96%-7.67M | 25.58%-2.03M | 119.90%7.5M |
-Change in other current assets | 9.73%2.36M | 15.68%2.94M | 206.14%3.44M | -51.23%3.76M | -133.93%-2.05M | 135.42%2.15M | 136.53%2.54M | 452.35%1.12M | 363.85%7.71M | 262.04%6.04M |
-Change in other current liabilities | -64.18%-683K | -57.40%-883K | -28.45%-1.03M | 16.20%-2.03M | 89.37%-258K | ---416K | ---561K | ---798K | ---2.43M | ---2.43M |
-Change in other working capital | 3,488.00%897K | 1,362.35%2.05M | -32.25%563K | -147.77%-782K | -1,878.31%-1.48M | -88.99%25K | -123.24%-162K | 31.90%831K | 191.28%1.64M | -25.23%83K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 36.23%30.33M | 31.13%32.55M | 39.95%9.08M | 24.42%70.78M | -3.96%17.21M | 63.56%22.26M | 1.07%24.82M | 710.75%6.49M | 32.69%56.89M | 500.74%17.92M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -11.63%-22.61M | 1.44%-16.89M | 16.10%-16.94M | -86.82%-87.84M | -77.48%-30.26M | -26.12%-20.25M | -124.56%-17.14M | -221.55%-20.19M | -29.67%-47.02M | -100.67%-17.05M |
Net PPE purchase and sale | -11.63%-22.61M | 1.44%-16.89M | 16.10%-16.94M | -86.82%-87.84M | -77.48%-30.26M | -26.12%-20.25M | -124.56%-17.14M | -221.55%-20.19M | -30.39%-47.02M | -100.67%-17.05M |
Net investment purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -11.63%-22.61M | 1.44%-16.89M | 16.10%-16.94M | -86.82%-87.84M | -77.48%-30.26M | -26.12%-20.25M | -124.56%-17.14M | -221.55%-20.19M | -29.67%-47.02M | -100.67%-17.05M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 86.51%-1.55M | -10,470.44%-16.49M | 165.84%10.61M | -259.66%-16.93M | 432.85%10.54M | -1,956.79%-11.52M | -74.35%159K | -905.74%-16.11M | 46.40%-4.71M | 33.78%-3.17M |
Net issuance payments of debt | 74.74%-3M | ---16.88M | 221.70%15.13M | -292.69%-13.05M | 1,453.79%11.25M | -1,329.00%-11.88M | --0 | -1,395.55%-12.43M | 97.90%-3.32M | 99.47%-831K |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net preferred stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Proceeds from stock option exercised by employees | 278.21%1.56M | 9.75%653K | 6.28%762K | 19.17%2.41M | 129.29%681K | 52.40%413K | -58.99%595K | --717K | --2.02M | --297K |
Net other financing activities | -107.14%-116K | 38.76%-267K | -19.95%-5.28M | -84.72%-6.29M | 47.07%-1.39M | ---56K | ---436K | -470.82%-4.4M | 61.68%-3.4M | 63.80%-2.63M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 86.51%-1.55M | -10,470.44%-16.49M | 165.84%10.61M | -259.66%-16.93M | 432.85%10.54M | -1,956.79%-11.52M | -74.35%159K | -905.74%-16.11M | 46.40%-4.71M | 33.78%-3.17M |
Net cash flow | ||||||||||
Beginning cash position | -44.97%12.36M | -9.77%13.18M | -76.51%10.44M | 13.15%44.43M | -72.29%12.95M | -54.84%22.46M | -54.60%14.61M | 13.15%44.43M | -5.24%39.26M | -5.72%46.72M |
Current changes in cash | 164.81%6.16M | -110.54%-827K | 109.21%2.75M | -758.19%-33.99M | -9.32%-2.51M | -216.16%-9.51M | -55.29%7.85M | -321.07%-29.82M | 338.08%5.16M | 77.71%-2.3M |
End cash Position | 43.04%18.52M | -44.97%12.36M | -9.77%13.18M | -76.51%10.44M | -76.51%10.44M | -72.29%12.95M | -54.84%22.46M | -54.60%14.61M | 13.15%44.43M | 13.15%44.43M |
Free cash flow | 293.72%7.72M | 102.93%15.59M | 42.74%-7.86M | -274.37%-17.14M | -1,597.93%-13.05M | 179.61%1.96M | -54.55%7.68M | -150.59%-13.73M | 46.88%9.83M | 115.80%871K |
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