(Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Oct 2, 2021 | (Q2)Jul 3, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 43.53%-22.97M | -302.89%-68.54M | -19.89%12.78M | -8.54%-22.58M | -235.70%-18.05M | -500.00%-40.69M | -216.86%-17.01M | -27.94%15.95M | -20.8M | -5.38M |
Net income from continuing operations | -15.55%-46.85M | 5.10%-104.79M | 64.80%-31.68M | -130.63%-6.92M | -17.73%-25.65M | -90.82%-40.55M | -12.58%-110.43M | -53.92%-89.99M | --22.6M | ---21.79M |
Operating gains losses | 84.13%-304K | -212.87%-2.09M | 67.12%-24K | 98.57%-3K | -106.24%-145K | -907.89%-1.92M | 353.64%1.85M | 52.29%-73K | ---210K | --2.32M |
Depreciation and amortization | 1.58%15M | 11.26%58.38M | 118.81%13.93M | -15.29%14.89M | -0.99%14.79M | 8.71%14.77M | 12.90%52.47M | -45.67%6.36M | --17.58M | --14.94M |
Other non cash items | 8.33%1.81M | -253.91%-32.52M | -204.81%-23.55M | -93.60%-11.91M | -51.68%1.28M | -23.06%1.67M | 16,869.84%21.13M | 642.56%22.47M | ---6.15M | --2.64M |
Change In working capital | 135.25%7.18M | 45.45%-19.85M | 15.69%29.33M | 65.85%-19.25M | -139.18%-9.57M | -1,384.18%-20.36M | -205.16%-36.39M | -41.11%25.35M | ---56.37M | ---4M |
-Change in receivables | 315.57%22.58M | -343.82%-51.65M | -36.89%32.72M | 46.00%-43.96M | -1,299.44%-29.93M | -152.19%-10.48M | -122.16%-11.64M | 10.77%51.85M | ---81.42M | ---2.14M |
-Change in inventory | 296.09%2.31M | -805.06%-3.62M | 1,031.70%2.54M | -800.00%-558K | -913.42%-4.43M | -512.50%-1.18M | -75.65%514K | 160.22%224K | ---62K | --544K |
-Change in prepaid assets | -648.69%-7.54M | 222.39%10.56M | 213.07%4.57M | 289.90%2.41M | 273.74%2.21M | 167.12%1.37M | -3,192.75%-8.63M | -497.74%-4.04M | ---1.27M | ---1.27M |
-Change in payables and accrued expense | 4.44%-8.44M | 225.31%17.6M | 27.11%-16.6M | -16.10%22.27M | 960.45%20.75M | 42.67%-8.83M | 13.56%-14.04M | -244.75%-22.77M | --26.54M | ---2.41M |
-Change in other working capital | -37.89%-1.74M | 380.27%7.27M | 6,260.42%6.11M | 461.21%596K | 42.97%1.83M | 66.92%-1.26M | 26.38%-2.6M | -95.65%96K | ---165K | --1.28M |
Cash from discontinued investing activities | 0 | 0 | 0 | 0 | 12.37%-1.06M | 289.48%1.06M | 15.36%-931K | 1,067.44%2.08M | -1.24M | -1.21M |
Operating cash flow | 42.02%-22.97M | -281.98%-68.54M | -29.13%12.78M | -2.45%-22.58M | -190.03%-19.11M | -439.68%-39.62M | -233.33%-17.94M | -17.75%18.03M | ---22.04M | ---6.59M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -136.15%-534K | 93.01%-3.36M | 79.61%-1.94M | 92.16%-1.36M | -173.84%-1.54M | 107.15%1.48M | -1,123.07%-48.03M | -1,239.49%-9.5M | -17.33M | -562K |
Net PPE purchase and sale | -136.15%-534K | -53.92%-3.36M | -174.61%-1.94M | -315.60%-1.36M | -173.84%-1.54M | 351.62%1.48M | 44.46%-2.18M | 0.56%-705K | ---327K | ---562K |
Net business purchase and sale | ---- | --0 | --0 | --0 | ---- | ---- | ---45.85M | ---8.79M | ---17M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -136.15%-534K | 92.29%-3.36M | 73.02%-1.94M | 91.03%-1.36M | -173.84%-1.54M | 107.15%1.48M | -998.46%-43.53M | -912.27%-7.18M | ---15.15M | ---562K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -17.12%31.16M | 6.23%70.24M | 7.58%-12.63M | 286.14%25.17M | -55.35%20.1M | 33.06%37.6M | 855.56%66.12M | 41.24%-13.66M | 6.52M | 45.01M |
Net issuance payments of debt | 21.84%42.25M | 94.34%103.09M | 270.23%23.13M | 286.14%25.17M | -57.38%20.13M | 169.02%34.68M | 3,781.26%53.05M | 41.31%-13.59M | --6.52M | --47.23M |
Net common stock issuance | --0 | 133.72%35.92M | -106.72%-1.03M | --0 | --0 | --36.95M | --15.37M | --15.37M | --0 | --0 |
Net preferred stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | --0 |
Net other financing activities | 67.41%-11.09M | -2,896.64%-68.77M | -46,190.67%-34.72M | --0 | ---30K | ---34.03M | 68.60%-2.3M | 22.68%-75K | --0 | ---- |
Cash from discontinued financing activities | 0 | 0 | 103.26%14K | -185.74%-2.75M | -845.88%-1.84M | -429K | -235K | |||
Financing cash flow | -17.12%31.16M | 10.83%70.24M | 18.52%-12.63M | 313.58%25.18M | -55.14%20.08M | 34.24%37.6M | 752.52%63.37M | 33.90%-15.5M | --6.09M | --44.77M |
Net cash flow | ||||||||||
Beginning cash position | -76.99%495K | 1,172.78%2.15M | -88.99%735K | -98.07%728K | 771.58%1.6M | 1,172.78%2.15M | -48.48%169K | 182.68%6.68M | --37.8M | --183K |
Current changes in cash | 1,501.83%7.65M | -187.20%-1.66M | 61.56%-1.79M | 103.99%1.24M | -101.51%-567K | -2,581.82%-546K | 971.10%1.9M | -108.16%-4.64M | ---31.1M | --37.62M |
Effect of exchange rate changes | --0 | --0 | --0 | 1,509.09%310K | -5,900.00%-300K | -25.00%-10K | 40.68%83K | 210.53%118K | ---22K | ---5K |
End cash Position | 410.91%8.15M | -76.99%495K | -76.99%495K | -88.99%735K | -98.07%728K | 771.58%1.6M | 1,172.78%2.15M | 1,172.78%2.15M | --6.68M | --37.8M |
Free cash flow | 40.84%-23.92M | -256.02%-74.61M | -35.55%11.1M | -7.52%-24.38M | -184.38%-20.9M | -396.00%-40.42M | -342.29%-20.96M | -17.91%17.22M | ---22.67M | ---7.35M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
No Data