(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)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 2, 2022 | (Q2)Jul 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -37.71%-1.71M | -180.40%-11.09M | -153.11%-2.92M | -215.07%-11.86M | 296.22%4.93M | 61.85%-1.24M | 225.46%13.79M | 164.20%5.5M | 259.78%10.3M | 1.24M |
Net income from continuing operations | -1,169.14%-2.22M | 36.01%-1.6M | -870.71%-1.08M | 75.25%-555K | 133.86%213K | -173.84%-175K | -185.32%-2.49M | -67.89%140K | -862.59%-2.24M | ---629K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6K | --0 |
Depreciation and amortization | 9.17%845K | 5.54%3.26M | 10.31%867K | 8.82%839K | 1.43%779K | 1.44%774K | 16.70%3.09M | 11.97%786K | 15.07%771K | --768K |
Deferred tax | 128.68%39K | -83.59%54K | 190.16%110K | -71.24%65K | 168.18%15K | -155.06%-136K | -67.59%329K | -146.92%-122K | -53.78%226K | ---22K |
Other non cash items | 78.43%364K | 26.89%873K | 225.00%35K | 132.16%527K | -65.59%107K | 14.61%204K | -16.40%688K | -108.14%-28K | 12.38%227K | --311K |
Change In working capital | 51.73%-1.01M | -225.28%-14.33M | -163.42%-2.91M | -215.57%-12.95M | 524.74%3.61M | 57.71%-2.08M | 4,986.32%11.43M | 2,579.53%4.58M | 233.98%11.2M | --578K |
-Change in receivables | -60.76%-4.33M | -417.68%-1.1M | 100.34%1.75M | -115.63%-98K | -101.56%-56K | 43.24%-2.69M | 127.27%345K | -70.81%873K | 163.59%627K | --3.59M |
-Change in inventory | 164.42%6.41M | -193.91%-34.69M | 91.89%-547K | -123.09%-12.88M | -703.36%-11.33M | -752.66%-9.94M | 15.55%-11.8M | -152.89%-6.74M | -35.87%-5.77M | --1.88M |
-Change in prepaid assets | -662.34%-866K | 64.03%-1.11M | ---- | ---- | ---- | -76.42%154K | -133.79%-3.07M | ---- | ---- | ---- |
-Change in payables and accrued expense | -121.35%-2.22M | -13.08%22.57M | -130.66%-3.47M | -105.34%-948K | 586.05%16.59M | 3,088.65%10.4M | 59.07%25.97M | 30,662.16%11.31M | 883.75%17.74M | ---3.41M |
-Change in other current assets | ---- | ---- | ---- | 170.13%979K | ---- | ---- | ---- | ---- | -61.95%-1.4M | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -37.71%-1.71M | -180.40%-11.09M | -153.11%-2.92M | -215.07%-11.86M | 296.22%4.93M | 61.85%-1.24M | 225.46%13.79M | 164.20%5.5M | 259.78%10.3M | --1.24M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 55.37%-316K | 29.43%-2.14M | -10.18%-249K | 62.28%-364K | 12.89%-818K | 21.42%-708K | -7.71%-3.03M | 77.29%-226K | -56.66%-965K | -939K |
Capital expenditure reported | 55.37%-316K | 29.66%-2.14M | -8.26%-249K | 62.51%-364K | 12.89%-818K | 21.42%-708K | -7.68%-3.04M | 76.88%-230K | -57.63%-971K | ---939K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%10K | --4K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 55.37%-316K | 29.43%-2.14M | -10.18%-249K | 62.28%-364K | 12.89%-818K | 21.42%-708K | -7.71%-3.03M | 77.29%-226K | -56.66%-965K | ---939K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,183.33%2.21M | 55.60%-614K | 788.22%2.51M | 110.95%37K | -762.68%-2.96M | 39.47%-204K | -7.88%-1.38M | 5.44%-365K | -42.02%-338K | -343K |
Net issuance payments of debt | 1,516.67%2.21M | 61.84%-509K | 805.90%2.51M | 117.37%58K | -802.47%-2.92M | 51.25%-156K | -97.63%-1.33M | -93.48%-356K | -55.35%-334K | ---324K |
Net common stock issuance | --0 | -114.29%-105K | 88.89%-1K | -425.00%-21K | -84.21%-35K | -182.35%-48K | 91.93%-49K | 95.54%-9K | 82.61%-4K | ---19K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,183.33%2.21M | 55.60%-614K | 788.22%2.51M | 110.95%37K | -762.68%-2.96M | 39.47%-204K | -7.88%-1.38M | 5.44%-365K | -42.02%-338K | ---343K |
Net cash flow | ||||||||||
Beginning cash position | -63.59%7.88M | 86.30%21.65M | -48.96%8.41M | 174.91%20.58M | 159.09%19.48M | 86.30%21.65M | 0.12%11.62M | 48.40%16.47M | -58.85%7.49M | --7.52M |
Current changes in cash | 108.59%185K | -247.59%-13.84M | -113.39%-657K | -235.36%-12.18M | 3,131.58%1.15M | 52.06%-2.15M | 6,504.93%9.38M | 601.00%4.91M | 223.25%9M | ---38K |
Effect of exchange rate changes | 314.29%30K | -88.44%75K | -51.69%129K | 200.00%13K | -1,160.00%-53K | -103.59%-14K | 607.03%649K | 247.51%267K | -106.19%-13K | --5K |
End cash Position | -58.44%8.1M | -63.59%7.88M | -63.59%7.88M | -48.96%8.41M | 174.91%20.58M | 159.09%19.48M | 86.30%21.65M | 86.30%21.65M | 48.40%16.47M | --7.49M |
Free cash flow | -3.90%-2.03M | -223.03%-13.23M | -160.16%-3.17M | -230.94%-12.22M | 1,247.87%4.11M | 53.08%-1.95M | 660.40%10.75M | 385.08%5.27M | 232.10%9.33M | --305K |
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