(Q3)Sep 30, 2024 | (Q2)Jul 1, 2024 | (Q1)Apr 1, 2024 | (FY)Jan 1, 2024 | (Q4)Jan 1, 2024 | (Q3)Oct 2, 2023 | (Q2)Jul 3, 2023 | (Q1)Apr 3, 2023 | (FY)Jan 2, 2023 | (Q4)Jan 2, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 10.60%65.09M | 61.70%41.86M | -20.30%43.9M | -31.37%187.28M | -38.79%47.47M | -26.44%58.85M | -67.37%25.88M | 53.03%55.08M | 272.87M | 77.56M |
Net income from continuing operations | 138.61%14.31M | 286.17%26.35M | 280.01%10.47M | -119.79%-18.72M | 188.15%17.34M | -185.15%-37.07M | -75.45%6.82M | -133.71%-5.81M | --94.58M | --6.02M |
Operating gains losses | ---- | ---- | ---- | 99.78%-116K | --0 | --0 | --1.22M | ---1.34M | ---51.8M | ---- |
Depreciation and amortization | -1.38%37.12M | 24.23%38.77M | -27.47%38.46M | 20.03%160.73M | 9.07%38.86M | 5.49%37.63M | -0.75%31.21M | 70.18%53.03M | --133.91M | --35.63M |
Deferred tax | -158.07%-971K | -195.70%-1.31M | 159.13%1.1M | -118.51%-11.35M | -118.29%-12.52M | 124.46%1.67M | -53.90%1.37M | 43.39%-1.87M | --61.3M | --68.46M |
Other non cash items | 11,547.06%11.88M | -649.20%-7.22M | -192.28%-947K | 155.80%1.69M | 6.62%596K | 110.20%102K | 174.76%1.32M | 60.82%-324K | ---3.03M | --559K |
Change In working capital | -192.27%-5.58M | -0.63%-21.32M | -294.51%-11.98M | -164.96%-11.94M | -122.24%-2.96M | 90.63%6.04M | -246.76%-21.18M | 149.17%6.16M | --18.39M | --13.3M |
-Change in receivables | -1,151.96%-44.72M | -440.23%-52.78M | -78.90%17.56M | 557.95%92.53M | -135.90%-10.43M | 8.36%4.25M | 146.68%15.51M | 517.27%83.19M | ---20.2M | --29.04M |
-Change in inventory | 43.30%-11.01M | 135.96%3.61M | 17.74%-7.44M | -929.06%-45.39M | -155.23%-6.9M | -79.53%-19.41M | -375.74%-10.04M | 7.05%-9.05M | ---4.41M | --12.49M |
-Change in prepaid assets | 14.80%8.8M | 37.30%-5.93M | -372.16%-5.1M | 61.00%-6.03M | -137.83%-6.12M | 158.70%7.66M | -245.33%-9.46M | 111.83%1.88M | ---15.47M | --16.17M |
-Change in payables and accrued expense | 16.38%33.57M | 240.75%17.92M | 95.71%-2.74M | -7,855.17%-51.03M | 92.92%-3.29M | 316.01%28.85M | -177.24%-12.73M | -369.92%-63.86M | --658K | ---46.42M |
-Change in other current liabilities | 21.49%-1.8M | -36.09%4.47M | 82.16%-5.13M | -173.72%-24.54M | -109.47%-505K | -138.21%-2.29M | -66.65%6.99M | -2,972.60%-28.73M | --33.29M | --5.33M |
-Change in other working capital | 173.68%9.59M | 199.49%11.4M | -140.16%-9.13M | -8.17%22.53M | 832.85%24.27M | -227.89%-13.01M | -222.77%-11.46M | 172.63%22.72M | --24.53M | ---3.31M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 10.60%65.09M | 61.70%41.86M | -20.30%43.9M | -31.37%187.28M | -38.79%47.47M | -26.44%58.85M | -67.37%25.88M | 53.03%55.08M | --272.87M | --77.56M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -21.25%-40.94M | 54.63%-9.96M | -542.08%-42.56M | 76.73%-92.03M | -121.16%-45.95M | -31.60%-33.76M | 93.26%-21.94M | 141.11%9.63M | -395.46M | -20.78M |
Net PPE purchase and sale | -21.39%-40.86M | 55.52%-9.96M | -1,157.10%-42.56M | -1.13%-97.97M | -121.16%-45.95M | -28.07%-33.66M | 15.20%-22.38M | 117.19%4.03M | ---96.87M | ---20.78M |
Net business purchase and sale | --0 | --0 | --0 | 102.02%6.04M | --0 | --0 | 100.15%438K | --5.6M | ---298.34M | --0 |
Net other investing changes | ---- | ---- | ---- | 58.78%-101K | --0 | ---- | ---- | ---- | ---245K | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -21.25%-40.94M | 54.63%-9.96M | -542.08%-42.56M | 76.73%-92.03M | -121.16%-45.95M | -31.60%-33.76M | 93.26%-21.94M | 141.11%9.63M | ---395.46M | ---20.78M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 92.82%-1.11M | -16.34%-26.02M | 77.83%-11.08M | -321.47%-47.67M | 301.85%40.19M | -203.28%-15.49M | -330.78%-22.37M | -60.67%-50M | -11.31M | 10M |
Net issuance payments of debt | --0 | 85.12%-875K | 96.50%-1.75M | ---6.75M | --50M | ---875K | ---5.88M | ---50M | --0 | --0 |
Net common stock issuance | --0 | ---25.15M | ---9.33M | 31.03%-24.43M | ---9.82M | ---14.62M | --0 | --0 | ---35.42M | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---887K | --0 |
Net other financing activities | ---- | ---- | ---- | -165.95%-16.49M | --0 | --0 | ---- | ---- | --25M | --10M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 92.82%-1.11M | -16.34%-26.02M | 77.83%-11.08M | -321.47%-47.67M | 301.85%40.19M | -203.28%-15.49M | -330.78%-22.37M | -60.67%-50M | ---11.31M | --10M |
Net cash flow | ||||||||||
Beginning cash position | 11.92%446.25M | 5.49%440.39M | 11.78%450.21M | -25.09%402.75M | 21.66%408.33M | 49.59%398.72M | -19.58%417.45M | -25.09%402.75M | --537.68M | --335.63M |
Current changes in cash | 140.02%23.04M | 131.91%5.88M | -166.29%-9.75M | 135.54%47.58M | -37.55%41.7M | -86.16%9.6M | 92.67%-18.43M | 179.28%14.71M | ---133.9M | --66.78M |
Effect of exchange rate changes | 1,306.67%211K | 93.25%-21K | -3,500.00%-72K | 88.19%-122K | -48.84%176K | 105.47%15K | 70.44%-311K | 96.08%-2K | ---1.03M | --344K |
End cash Position | 14.98%469.5M | 11.92%446.25M | 5.49%440.39M | 11.78%450.21M | 11.78%450.21M | 21.66%408.33M | 49.59%398.72M | -19.58%417.45M | --402.75M | --402.75M |
Free cash flow | -3.82%24.19M | 110.12%2.39M | -122.62%-5.45M | -84.09%27.04M | -97.26%1.4M | -53.15%25.15M | -144.63%-23.58M | 91.90%24.08M | --169.99M | --50.92M |
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