(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 | -52.82%23.88M | -12.03%60.37M | 60.90%-5.8M | 3.38%175.17M | 36.61%70.76M | -24.59%50.61M | 40.21%68.62M | -1,043.04%-14.83M | -3.60%169.43M | 73.38%51.8M |
Net income from continuing operations | 238.87%21.68M | -72.29%9.71M | 95.42%-467K | -37.31%53.12M | 65.97%43.87M | -200.74%-15.61M | 13.58%35.05M | -185.45%-10.2M | 1.59%84.72M | -4.70%26.43M |
Operating gains losses | --0 | --0 | -31.99%4.09M | 1,525.22%16.63M | --0 | --10.62M | --0 | 487.59%6.01M | -97.85%1.02M | --0 |
Depreciation and amortization | 8.71%17.3M | 18.29%17.38M | 26.35%18.3M | 9.67%61.14M | 2.64%16.06M | 18.58%15.91M | 4.63%14.69M | 14.51%14.48M | 17.66%55.75M | 16.63%15.64M |
Deferred tax | 167.89%6.12M | -98.71%180K | -141.68%-20.81M | -273.97%-35.25M | -603.58%-31.52M | -187.93%-9.02M | 33.71%13.9M | -29.53%-8.61M | 192.64%20.26M | 133.75%6.26M |
Other non cash items | -5.60%28.72M | 32.90%31.56M | 14.50%30.86M | -21.67%110.9M | 69.08%29.78M | -38.89%30.42M | -43.76%23.75M | -15.68%26.95M | 1,437.00%141.59M | 3,179.55%17.62M |
Change In working capital | -95.53%-60.27M | -2.07%-20.11M | -28.17%-56.9M | 23.46%-103.98M | 39.67%-9.06M | -36.17%-30.82M | 59.53%-19.71M | 10.33%-44.39M | -1,550.20%-135.86M | -295.98%-15.01M |
-Change in receivables | -333.83%-2.19M | -358.39%-1.16M | 34.52%-683K | 109.19%740K | -65.87%399K | 144.14%937K | 109.92%447K | 59.75%-1.04M | -307.66%-8.05M | 98.81%1.17M |
-Change in inventory | 67.84%-1.91M | 65.24%-1.73M | 22.18%-2.59M | -586.46%-10.93M | -59.98%3.3M | -382.60%-5.94M | 9.52%-4.96M | -566.76%-3.33M | -63.13%2.25M | 31.53%8.25M |
-Change in prepaid assets | -76.50%5.44M | 67.60%-5.98M | -520.41%-6.29M | 121.62%3.66M | 99.77%-16K | 760.79%23.14M | -207.38%-18.45M | -96.89%-1.01M | 5.95%-16.93M | 21.77%-6.91M |
-Change in payables and accrued expense | -49.76%-31.29M | -36.95%18.77M | -61.05%-19.23M | 284.19%10.58M | 109.89%13.65M | -286.45%-20.89M | 892.18%29.77M | 39.36%-11.94M | -127.73%-5.75M | -27.09%6.5M |
-Change in other current liabilities | -8.00%-30.32M | -13.27%-30.02M | -3.83%-28.11M | -0.61%-108.03M | -9.84%-26.39M | -4.03%-28.07M | 8.41%-26.51M | 1.30%-27.07M | -3,135.16%-107.38M | -3,460.00%-24.02M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -52.82%23.88M | -12.03%60.37M | 60.90%-5.8M | 3.38%175.17M | 36.61%70.76M | -24.59%50.61M | 40.21%68.62M | -1,043.04%-14.83M | -3.60%169.43M | 73.38%51.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 4.09%-27.14M | 79.26%-5.45M | -8.17%-22.55M | 16.41%-92.37M | 41.81%-16.94M | -23.48%-28.29M | 16.79%-26.29M | 22.48%-20.85M | 58.01%-110.5M | 87.87%-29.1M |
Net PPE purchase and sale | 2.01%-26.86M | -16.77%-30.79M | -8.15%-22.49M | 16.73%-91.74M | 41.91%-17.16M | -20.07%-27.41M | 17.53%-26.37M | 19.45%-20.8M | -171.74%-110.17M | -71.63%-29.55M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---650K | --0 | ---- | ---- | ---- | --0 | --0 |
Net business purchase and sale | ---333K | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | ---- |
Net investment purchase and sale | 125.11%58K | 33,869.88%28.2M | -15.69%-59K | 108.51%28K | -48.99%227K | -178.31%-231K | -78.33%83K | 95.25%-51K | 85.83%-329K | 119.17%445K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 4.09%-27.14M | 79.26%-5.45M | -8.17%-22.55M | 16.41%-92.37M | 41.81%-16.94M | -23.48%-28.29M | 16.79%-26.29M | 22.48%-20.85M | 58.01%-110.5M | 87.87%-29.1M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -183.13%-20.61M | 116.05%4.09M | -386.36%-47.62M | 57.62%-17.04M | 96.76%-933K | -113.34%-7.28M | 6.00%-25.46M | -12.64%16.63M | -175.88%-40.22M | -120.08%-28.76M |
Net issuance payments of debt | 99.40%-1.89M | 93.13%-1.86M | -118.22%-51.35M | -300.62%-62.21M | -107.58%-3.03M | -15,116.00%-313.91M | 0.09%-27.06M | 1,293.59%281.78M | -81.92%31.01M | -82.11%39.94M |
Net common stock issuance | -100.16%-513K | 92.06%-40K | --0 | 107,589.73%313.87M | --0 | 107,880.48%314.72M | ---504K | ---345K | ---292K | --0 |
Cash dividends paid | --0 | --0 | --0 | -277.68%-262.24M | --0 | --0 | --0 | ---262.24M | 7.42%-69.43M | ---69.43M |
Proceeds from stock option exercised by employees | ---17.76M | ---2.69M | --2.96M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other financing activities | 94.59%-438K | 312.07%8.67M | 129.76%766K | -330.69%-6.47M | 183.22%2.09M | -665.56%-8.09M | --2.1M | -117.40%-2.57M | 96.55%-1.5M | 114.82%739K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -183.13%-20.61M | 116.05%4.09M | -386.36%-47.62M | 57.62%-17.04M | 96.76%-933K | -113.34%-7.28M | 6.00%-25.46M | -12.64%16.63M | -175.88%-40.22M | -120.08%-28.76M |
Net cash flow | ||||||||||
Beginning cash position | 44.00%160.65M | 9.93%102.18M | 60.48%179.96M | 14.52%112.13M | 8.10%125.31M | 37.73%111.57M | -0.01%92.95M | 14.52%112.13M | -28.97%97.92M | -28.16%115.91M |
Current changes in cash | -258.70%-23.87M | 249.59%59M | -298.74%-75.98M | 251.39%65.76M | 972.82%52.89M | -63.13%15.04M | 273.45%16.88M | -203.07%-19.05M | 154.38%18.71M | 90.92%-6.06M |
Effect of exchange rate changes | 172.19%937K | -130.74%-533K | -1,349.19%-1.8M | 145.97%2.07M | -22.96%1.76M | 77.91%-1.3M | 177.65%1.73M | -109.29%-124K | 18.74%-4.5M | -31.34%2.28M |
End cash Position | 9.91%137.72M | 44.00%160.65M | 9.93%102.18M | 60.48%179.96M | 60.48%179.96M | 8.10%125.31M | 37.73%111.57M | -0.01%92.95M | 14.52%112.13M | 14.52%112.13M |
Free cash flow | -113.24%-2.99M | -30.01%29.58M | 20.60%-28.29M | 39.68%82.77M | 140.88%53.6M | -49.08%22.55M | 148.96%42.26M | -46.95%-35.63M | -56.17%59.26M | 75.77%22.25M |
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