(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 | 844.18%8.37M | -217.77%-6.26M | 110.62%2.04M | 15.41%-23.95M | -115.46%-1.67M | 96.10%-1.13M | 81.50%-1.97M | -6,169.94%-19.18M | -411.97%-28.31M | -16.51%10.83M |
Net income from continuing operations | 30.88%-11.74M | 112.78%1.53M | 28.02%-3.18M | 26.09%-26.42M | 202.91%6.98M | -14.31%-16.98M | -8.98%-12M | -42.37%-4.42M | -39.76%-35.75M | -522.63%-6.78M |
Operating gains losses | 464.83%6.99M | --0 | 255.66%3.45M | 124.79%1.68M | 9.98%1.33M | 12.15%1.24M | 11.97%1.33M | 78.40%-2.22M | 41.42%-6.77M | --1.21M |
Depreciation and amortization | -5.39%6.04M | -7.57%6.2M | -5.01%6.33M | -6.02%26.1M | -7.65%6.35M | -6.34%6.39M | -4.13%6.71M | -6.01%6.66M | -4.23%27.78M | -2.59%6.87M |
Deferred tax | ---- | ---- | ---- | 668.42%146K | ---- | ---- | ---- | ---- | 104.31%19K | ---- |
Other non cash items | 16.31%3.4M | 118.63%3M | 199.58%4.53M | -69.89%2.9M | 6,326.53%3.15M | -45.10%2.92M | -40.55%1.37M | -334.74%-4.55M | -38.18%9.61M | -99.55%49K |
Change In working capital | 55.52%-3.69M | -896.98%-20.49M | 28.40%-12.66M | -68.51%-55.8M | -582.33%-27.76M | 71.38%-8.3M | 83.23%-2.06M | -840.39%-17.69M | -44.56%-33.12M | 99.34%5.76M |
-Change in receivables | -177.09%-7.43M | 9.44%-16.71M | 134.22%1.43M | 23.47%-31.87M | -40.46%-18.89M | 157.56%9.64M | -1,194.67%-18.45M | 58.40%-4.17M | -180.78%-41.65M | -6,997.44%-13.45M |
-Change in inventory | -508.30%-8.43M | 70.70%-2.57M | 36.32%-8.83M | 61.00%-13.28M | 674.96%10.74M | 91.42%-1.39M | 14.59%-8.78M | -53.74%-13.86M | -561.32%-34.06M | 173.14%1.39M |
-Change in payables and accrued expense | 153.27%5.62M | -69.92%6.09M | -174.45%-1.49M | -99.52%139K | -185.71%-9.01M | -243.94%-10.55M | 411.40%20.24M | -107.51%-544K | 789.04%29.04M | 207.55%10.51M |
-Change in other current liabilities | -34.89%-1.33M | -1.96%-1.25M | 17.35%-1.2M | 33.10%-4.88M | 22.78%-1.22M | 53.36%-986K | 34.63%-1.23M | 16.07%-1.45M | -20.86%-7.3M | 3.72%-1.58M |
-Change in other working capital | 256.94%7.88M | -198.07%-6.04M | -210.42%-2.58M | -128.33%-5.91M | -205.50%-9.38M | -280.38%-5.02M | 334.16%6.16M | -85.33%2.33M | 13,464.10%20.85M | 216.25%8.89M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 844.18%8.37M | -217.77%-6.26M | 110.62%2.04M | 15.41%-23.95M | -115.46%-1.67M | 96.10%-1.13M | 81.50%-1.97M | -6,169.94%-19.18M | -411.97%-28.31M | -16.51%10.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 17.08%-1.85M | 19.93%-1.8M | -185.73%-1.6M | -128.54%-4.11M | 54.83%-1.5M | -24.92%-2.23M | -70.31%-2.24M | -91.04%1.86M | 352.53%14.39M | -142.53%-3.31M |
Capital expenditure reported | 17.08%-1.85M | 19.57%-1.8M | -1.59%-1.6M | 0.42%-7.64M | 52.65%-1.61M | -24.64%-2.23M | -67.52%-2.23M | -35.60%-1.57M | -27.20%-7.68M | -143.15%-3.39M |
Net business purchase and sale | --0 | --0 | --0 | -83.97%3.54M | 37.50%110K | --0 | -162.50%-10K | -84.35%3.44M | 139.46%22.06M | -99.13%80K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 17.08%-1.85M | 19.93%-1.8M | -185.73%-1.6M | -128.54%-4.11M | 54.83%-1.5M | -24.92%-2.23M | -70.31%-2.24M | -91.04%1.86M | 352.53%14.39M | -142.53%-3.31M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -168.96%-4.71M | 111.16%5.85M | -154.95%-5.04M | 1,901.35%25.44M | 88.18%6.66M | -69.99%6.83M | 367.28%2.77M | 134.39%9.18M | 81.19%-1.41M | 117.85%3.54M |
Net issuance payments of debt | 128.91%2.66M | 144.75%11.77M | -142.10%-5.95M | 831.86%8.45M | -125.96%-1.3M | -139.99%-9.19M | 565.99%4.81M | 154.28%14.13M | 108.32%907K | 124.93%4.99M |
Net common stock issuance | ---- | ---- | ---- | --21.27M | --8.22M | ---- | ---- | ---- | --0 | --0 |
Proceeds from stock option exercised by employees | -101.53%-47K | -488,600.00%-4.89M | 384.55%1.71M | 2,452.58%2.48M | 42.86%-4K | --3.08M | 125.00%1K | -657.41%-602K | -97.14%97K | -103.35%-7K |
Net other financing activities | -6,807.55%-7.32M | 49.14%-1.04M | 81.39%-809K | -179.88%-6.76M | 81.49%-268K | 46.19%-106K | ---2.04M | -463.81%-4.35M | ---2.42M | ---1.45M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -168.96%-4.71M | 111.16%5.85M | -154.95%-5.04M | 1,901.35%25.44M | 88.18%6.66M | -69.99%6.83M | 367.28%2.77M | 134.39%9.18M | 81.19%-1.41M | 117.85%3.54M |
Net cash flow | ||||||||||
Beginning cash position | 2.28%4.39M | 15.62%6.61M | -17.89%11.31M | -53.70%13.78M | 197.94%7.65M | -59.81%4.29M | -76.19%5.72M | -53.70%13.78M | -26.37%29.76M | -91.17%2.57M |
Current changes in cash | -47.99%1.81M | -52.98%-2.21M | 43.46%-4.6M | 82.91%-2.62M | -68.46%3.49M | 144.45%3.48M | 88.89%-1.44M | -46.18%-8.14M | -55.62%-15.34M | 1,070.97%11.05M |
Effect of exchange rate changes | 234.71%163K | -142.86%-9K | -225.00%-100K | 124.34%156K | 12.82%176K | 58.56%-121K | 106.33%21K | 146.24%80K | 19.77%-641K | 156.12%156K |
End cash Position | -16.82%6.36M | 2.28%4.39M | 15.62%6.61M | -17.89%11.31M | -17.89%11.31M | 197.94%7.65M | -59.81%4.29M | -76.19%5.72M | -53.70%13.78M | -53.70%13.78M |
Free cash flow | 294.34%6.52M | -91.67%-8.06M | 102.12%439K | 12.21%-31.59M | -144.10%-3.28M | 89.03%-3.36M | 64.91%-4.2M | -2,359.00%-20.75M | -211.20%-35.99M | -35.75%7.44M |
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