(Q3)Sep 29, 2024 | (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)Dec 25, 2022 | (Q4)Dec 25, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -34.67%54.21M | -55.43%21.47M | 105.56%68.04M | 184.70%220.84M | 52.87%56.6M | 281.64%82.97M | 1,125.92%48.17M | 40.87%33.1M | -20.08%77.57M | 1.65%37.03M |
Net income from continuing operations | 16.22%39.31M | -2.49%39.02M | -7.64%35.78M | 15.10%147.59M | 13.55%35.02M | 15.24%33.82M | 17.32%40.02M | 14.17%38.74M | 20.57%128.23M | 1.72%30.84M |
Operating gains losses | 21.35%756K | -34.98%697K | -12.25%659K | -30.12%2.96M | -43.61%512K | -45.78%623K | -1.83%1.07M | -30.72%751K | -6.62%4.23M | -12.78%908K |
Depreciation and amortization | 11.71%13.77M | 8.91%13.47M | 4.45%13.07M | 0.32%49.54M | 0.06%12.33M | -0.11%12.33M | -0.15%12.37M | 1.45%12.51M | 4.49%49.39M | 2.58%12.32M |
Deferred tax | 22.46%14.66M | 10.66%14.98M | 1.48%13.65M | 13.82%52.2M | 17.83%13.24M | 14.82%11.97M | 8.35%13.54M | 14.93%13.45M | 30.05%45.86M | 3.63%11.24M |
Other non cashItems | -22.62%-8.51M | -35.51%-7.03M | -30.65%-8.11M | -215.54%-26.65M | -164.79%-8.32M | -1,597.07%-6.94M | -1,168.22%-5.19M | -38.35%-6.21M | 0.41%-8.45M | 6.21%-3.14M |
Change In working capital | -105.43%-1.98M | -686.65%-21.5M | 521.22%17.67M | 140.06%46.65M | 230.76%10.76M | 218.94%36.42M | 106.86%3.66M | 82.67%-4.2M | -70.74%-116.43M | 30.80%-8.23M |
-Change in receivables | -176.54%-6.87M | -697.94%-12.51M | 49.31%5.38M | 87.34%-3.32M | -772.36%-17.98M | 73.13%8.97M | 109.86%2.09M | 128.10%3.6M | 37.63%-26.18M | 117.82%2.67M |
-Change in inventory | -121.03%-5.47M | -172.14%-9.95M | -59.96%2.63M | 167.64%68.36M | 398.70%21.99M | 227.15%26M | 128.01%13.79M | 127.37%6.57M | -96.50%-101.06M | 46.36%-7.36M |
-Change in prepaid assets | 141.76%639K | 235.34%1.75M | 34.82%-1.6M | -403.64%-3.34M | 5.63%1.93M | -177.00%-1.53M | -480.06%-1.3M | 19.98%-2.45M | 130.78%1.1M | 443.03%1.83M |
-Change in payables and accrued expense | 219.64%9.62M | 88.68%-1.18M | 214.98%12.18M | -231.35%-13.91M | 152.29%4.09M | 119.18%3.01M | -159.37%-10.42M | -163.96%-10.59M | -60.86%10.59M | -150.57%-7.83M |
-Change in other working capital | 437.93%98K | 177.73%391K | 31.01%-919K | -29.59%-1.14M | -70.70%721K | 98.24%-29K | 38.36%-503K | -51.36%-1.33M | -151.04%-882K | 140.33%2.46M |
Interest paid (cash flow from operating activities) | 32.97%-1.04M | 33.33%-1.06M | 7.52%-1.27M | -13.76%-4.9M | 77.30%-394K | -19.64%-1.55M | -102.93%-1.59M | -176.01%-1.37M | -207.86%-4.31M | -396.00%-1.74M |
Interest received (cash flow from operating activities) | 1.30%6.79M | 30.05%6.69M | 49.61%7.39M | 309.22%23.93M | 109.65%7.15M | 293.42%6.7M | 805.11%5.14M | 2,858.68%4.94M | 639.32%5.85M | 2,158.28%3.41M |
Tax refund paid | 8.27%-9.55M | -14.13%-23.8M | 57.69%-10.8M | -163.03%-70.48M | -59.46%-13.7M | -1,053.77%-10.41M | -93.58%-20.86M | -290.83%-25.52M | -40.51%-26.79M | -264.56%-8.59M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -34.67%54.21M | -55.43%21.47M | 105.56%68.04M | 184.70%220.84M | 52.87%56.6M | 281.64%82.97M | 1,125.92%48.17M | 40.87%33.1M | -20.08%77.57M | 1.65%37.03M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -16.53%-26.79M | -121.71%-27.1M | -390.84%-47.37M | -39.56%-69.03M | -73.67%-24.17M | -94.46%-22.99M | -5.25%-12.22M | 20.32%-9.65M | -1.91%-49.46M | -46.39%-13.92M |
Net PPE purchase and sale | -16.86%-26.79M | -123.08%-27.09M | -401.36%-47.34M | -39.79%-68.67M | -74.68%-24.16M | -94.23%-22.92M | -5.08%-12.14M | 20.89%-9.44M | -1.73%-49.13M | -46.44%-13.83M |
Net intangibles purchas and sale | 91.43%-6K | 88.61%-9K | 88.89%-23K | -7.14%-360K | 95.18%-4K | -218.18%-70K | -41.07%-79K | -18.29%-207K | -37.14%-336K | -38.33%-83K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -16.53%-26.79M | -121.71%-27.1M | -390.84%-47.37M | -39.56%-69.03M | -73.67%-24.17M | -94.46%-22.99M | -5.25%-12.22M | 20.32%-9.65M | -1.91%-49.46M | -46.39%-13.92M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -4.98%-1.79M | -3,397.31%-58.41M | -394.80%-8.18M | -24.88%-8.61M | -116.89%-3.58M | 1.44%-1.71M | 6.34%-1.67M | 4.45%-1.65M | 95.86%-6.9M | 5.60%-1.65M |
Net issuance payments of debt | -74.79%-409K | -77.09%-402K | -81.28%-397K | -11.95%-965K | -32.56%-285K | -6.85%-234K | -3.18%-227K | -5.29%-219K | -6.82%-862K | -3.37%-215K |
Net common stock issuance | --0 | ---56.57M | ---6.31M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash dividends paid | 6.11%-1.38M | 0.49%-1.44M | -2.58%-1.47M | 4.13%-5.79M | 0.07%-1.44M | 2.65%-1.47M | 7.68%-1.44M | 5.78%-1.43M | 96.36%-6.03M | 6.81%-1.44M |
Net other financing activities | ---- | ---- | ---- | ---1.86M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -4.98%-1.79M | -3,397.31%-58.41M | -394.80%-8.18M | -24.88%-8.61M | -116.89%-3.58M | 1.44%-1.71M | 6.34%-1.67M | 4.45%-1.65M | 95.86%-6.9M | 5.60%-1.65M |
Net cash flow | ||||||||||
Beginning cash position | 7.83%490.33M | 31.84%554.37M | 35.92%541.87M | 5.62%398.67M | 36.00%513.02M | 23.23%454.75M | 8.62%420.47M | 5.62%398.67M | -23.80%377.46M | 7.07%377.22M |
Current changes in cash | -56.03%25.63M | -286.82%-64.03M | -42.67%12.5M | 575.08%143.2M | 34.44%28.85M | 611.80%58.28M | 289.49%34.28M | 125.74%21.8M | 117.99%21.21M | -14.74%21.46M |
End cash Position | 0.57%515.96M | 7.83%490.33M | 31.84%554.37M | 35.92%541.87M | 35.92%541.87M | 36.00%513.02M | 23.23%454.75M | 8.62%420.47M | 5.62%398.67M | 5.62%398.67M |
Free cash from | -54.29%27.42M | -115.66%-5.63M | -11.83%20.68M | 440.09%151.81M | 40.34%32.43M | 504.77%59.98M | 320.45%35.95M | 105.95%23.45M | -42.07%28.11M | -14.15%23.11M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data