(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Oct 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -20.32%91.6M | 22.17%219.7M | 27.49%465.07M | -17.75%56.04M | 16.78%114.24M | 105.53%114.96M | 17.51%179.82M | 1.79%371.33M | -5.28%64.54M | 97.83M |
Net income from continuing operations | 41.52%95.29M | 49.82%114.1M | 6.02%258.86M | 38.15%50.05M | -0.65%65.31M | 8.61%67.33M | -13.76%76.16M | 6.97%261.16M | 24.54%45.12M | --65.74M |
Depreciation and amortization | -0.47%66.42M | 1.85%66.83M | 13.23%265.02M | 12.82%66.95M | 7.47%65.73M | 8.60%66.74M | 7.97%65.61M | 4.41%244.38M | 2.81%61.01M | --61.16M |
Deferred tax | 73.63%-1.47M | 377.72%1.07M | -2,661.24%-4.92M | 467.21%8.31M | -876.11%-7.27M | -968.52%-5.57M | -116.85%-386K | 1,913.48%3.23M | 197.35%2.2M | ---745K |
Other non cash items | 605.42%1.69M | 3,442.86%496K | -6.94%1.09M | 72.54%490K | 327.50%342K | 2,081.82%240K | -95.53%14K | -42.42%672K | -5.63%268K | --80K |
Change In working capital | -297.73%-77.12M | 356.74%30.73M | 22.68%-104.43M | -120.24%-76.63M | 52.93%-15.14M | 72.48%-19.39M | 305.59%6.73M | -20.54%-162.79M | -63.51%-56.89M | ---32.16M |
-Change in receivables | 372.08%10.15M | 37.81%8.6M | -81.26%3.17M | -275.54%-6.9M | -67.07%1.68M | 32.74%2.15M | -36.12%6.24M | -20.95%13.38M | -179.16%-3.11M | --5.1M |
-Change in inventory | 28.24%-9.38M | 29.56%7M | 4.90%-10.86M | -91.46%465K | 58.47%-3.66M | 36.84%-13.07M | 179.53%5.4M | -295.53%-45.16M | -263.11%-8.88M | ---8.81M |
-Change in prepaid assets | -292.25%-744K | 54.19%14.69M | 137.59%2.21M | -15,577.87%-18.88M | 124.86%11.18M | 102.35%387K | 163.71%9.53M | -214.12%-18.47M | -8,777.87%-10.59M | --4.97M |
-Change in payables and accrued expense | -222.66%-31.67M | 125.65%37.74M | 387.42%36.84M | -10.49%-14.14M | 747.43%8.44M | 31,776.54%25.82M | -23.82%16.73M | 268.58%21.61M | 106.83%874K | ---1.3M |
-Change in other current assets | -276.01%-1.05M | -64.58%924K | 295.40%3.48M | -136.88%-388K | -56.08%665K | 137.41%596K | 48.49%2.61M | 214.42%2.04M | -65.68%361K | --1.51M |
-Change in other current liabilities | -25.94%-44.43M | -13.18%-38.23M | -15.98%-139.27M | -13.04%-36.78M | 0.59%-33.44M | -5.53%-35.28M | -0.59%-33.78M | -13.41%-136.19M | -9.25%-35.55M | ---33.64M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -20.32%91.6M | 22.17%219.7M | 27.49%465.07M | -17.75%56.04M | 16.78%114.24M | 105.53%114.96M | 17.51%179.82M | 1.79%371.33M | -5.28%64.54M | --97.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -11.71%-57.68M | 14.72%-51.24M | -132.81%-238.34M | -86.28%-60.29M | -139.86%-66.32M | -99.60%-51.64M | -120.69%-60.09M | -21.13%-124.01M | -33.65%-43.26M | -27.65M |
Net PPE purchase and sale | -11.71%-57.68M | -8.92%-51.24M | -120.08%-225.31M | -86.28%-60.29M | -139.89%-66.33M | -99.60%-51.64M | -72.78%-47.04M | -21.13%-124.01M | -33.65%-43.26M | ---27.65M |
Net business purchase and sale | --0 | --0 | ---13.03M | --0 | --10K | --0 | ---13.04M | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -11.71%-57.68M | 14.72%-51.24M | -132.81%-238.34M | -86.28%-60.29M | -139.86%-66.32M | -99.60%-51.64M | -120.69%-60.09M | -21.13%-124.01M | -33.65%-43.26M | ---27.65M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -71.35%-168.8M | 50.91%-57.97M | -70.21%-318.05M | 9.96%-45.73M | -29.99%-55.73M | -50.60%-98.51M | -152.80%-118.08M | -6.57%-199.13M | 13.09%-44.14M | -42.87M |
Net issuance payments of debt | -149.27%-125.29M | 99.00%-253K | -18,295.04%-126.01M | -14,089.33%-25.26M | -11,652.09%-25.27M | -23,949.28%-50.26M | -14,228.98%-25.22M | -19.56%-819K | -23.03%-219K | ---215K |
Net common stock issuance | 11.02%-44.49M | 38.99%-60M | -8.05%-203.5M | 54.62%-23.08M | 27.15%-32.07M | 23.50%-50M | -115.14%-98.35M | -6.18%-199.98M | 11.74%-44.89M | ---44.02M |
Proceeds from stock option exercised by employees | -43.89%982K | -58.40%2.28M | 427.83%11.45M | 935.71%2.61M | 17.74%1.61M | 1,029.03%1.75M | 114.79%5.49M | 132.30%5.04M | 283.73%967K | --1.36M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---3.37M | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -71.35%-168.8M | 50.91%-57.97M | -70.21%-318.05M | 9.96%-45.73M | -29.99%-55.73M | -50.60%-98.51M | -152.80%-118.08M | -6.57%-199.13M | 13.09%-44.14M | ---42.87M |
Net cash flow | ||||||||||
Beginning cash position | 5.90%314.35M | -30.94%203.87M | 72.18%295.19M | -3.12%253.85M | -10.01%261.66M | -8.97%296.85M | 19.51%295.19M | 44.08%247M | 21.39%318.05M | --290.75M |
Current changes in cash | -283.31%-134.88M | 6,579.81%110.48M | -220.86%-91.32M | -232.90%-49.98M | -128.60%-7.81M | 0.45%-35.19M | -97.91%1.65M | -36.23%48.19M | -52.27%-22.86M | --27.3M |
End cash Position | -31.41%179.48M | 5.90%314.35M | -17.46%203.87M | -17.46%203.87M | -20.19%253.85M | -10.01%261.66M | -8.97%296.85M | 19.51%295.19M | 19.51%295.19M | --318.05M |
Free cash flow | -46.44%33.92M | 26.87%168.45M | -8.64%239.76M | -111.88%-4.25M | -31.73%47.91M | 110.63%63.32M | 5.54%132.78M | -5.75%247.32M | -40.52%21.28M | --70.18M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- |
No Data
No Data