WANDA BEARING
920002
HENDERA
831152
LINGOOD
833284
4
WUHAN LAND
830779
5
TECHVISION
832876
(FY)Dec 30, 2024 | (Q4)Dec 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -13.19%236.89M | 10.95%86.05M | 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 | 55.08M |
Net income from continuing operations | -40.48%56.3M | -14.08%5.17M | 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 | ---5.81M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 99.78%-116K | --0 | --0 | --1.22M | ---1.34M |
Depreciation and amortization | 12.11%150.13M | 0.41%35.77M | -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 | --53.03M |
Deferred tax | -102.81%-1.72M | -100.79%-542K | -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 | ---1.87M |
Other non cash items | 104.72%143K | -738.28%-3.57M | 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 | ---324K |
Change In working capital | -264.98%-30.33M | -35.83%8.54M | -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 | --6.16M |
-Change in receivables | -515.65%-124.39M | -253.01%-44.44M | -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 | --83.19M |
-Change in inventory | -170.01%-11.91M | -76.56%2.93M | 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 | ---9.05M |
-Change in prepaid assets | 82.63%-2.69M | -102.80%-452K | 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 | --1.88M |
-Change in payables and accrued expense | 8,913.22%59.31M | 122.74%10.55M | 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 | ---63.86M |
-Change in other current liabilities | -85.16%4.94M | 38.78%7.4M | 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 | ---28.73M |
-Change in other working capital | 81.03%44.41M | 1,082.70%32.55M | 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 | --22.72M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -13.19%236.89M | 10.95%86.05M | 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 | --55.08M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 63.03%-146.21M | -153.92%-52.76M | -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 | 9.63M |
Net PPE purchase and sale | -50.85%-146.13M | -153.92%-52.76M | -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 | --4.03M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 102.02%6.04M | --0 | --0 | 100.15%438K | --5.6M |
Net other investing changes | 68.98%-76K | --0 | ---- | ---- | ---- | 58.78%-101K | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 63.03%-146.21M | -153.92%-52.76M | -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 | --9.63M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -225.53%-36.82M | -86.04%1.4M | 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 | -50M |
Net issuance payments of debt | ---1.18M | --1.45M | --0 | 85.12%-875K | 96.50%-1.75M | ---6.75M | --50M | ---875K | ---5.88M | ---50M |
Net common stock issuance | 2.67%-34.48M | --0 | --0 | ---25.15M | ---9.33M | 31.03%-24.43M | ---9.82M | ---14.62M | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | -104.65%-1.16M | -100.49%-49K | ---- | ---- | ---- | -165.95%-16.49M | --0 | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -225.53%-36.82M | -86.04%1.4M | 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 | ---50M |
Net cash flow | ||||||||||
Beginning cash position | -16.27%450.21M | 39.89%469.5M | 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 | --402.75M |
Current changes in cash | 140.23%53.86M | -48.05%34.69M | 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 | --14.71M |
Effect of exchange rate changes | 86.54%-139K | -174.71%-257K | 1,306.67%211K | 93.25%-21K | -3,500.00%-72K | 88.19%-122K | -48.84%176K | 105.47%15K | 70.44%-311K | ---2K |
End cash Position | 25.12%503.93M | 25.12%503.93M | 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 | --417.45M |
Free cash flow | -69.91%51.16M | -41.04%30.02M | -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 | --24.08M |
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 | -- | -- | -- | -- |