(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 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -107.78%-1.75M | -16.48%25.68M | 417.81%18.84M | 615.50%88.09M | 21,000.68%31.23M | 359.37%22.48M | 1,138.68%30.74M | -80.17%3.64M | -42.96%12.31M | 104.44%148K |
Net income from continuing operations | -936.17%-6.29M | 31.79%17.11M | -12.17%3.73M | -74.00%19.18M | 107.89%1.2M | -97.62%752K | -68.00%12.98M | -74.81%4.25M | 371.84%73.77M | 15.32%-15.23M |
Operating gains losses | 78.65%1.16M | -28.36%-3.53M | -237.54%-5.78M | 107.86%4.38M | 143.99%2.28M | 102.17%651K | 87.98%-2.75M | 84.42%4.2M | -220.77%-55.73M | -118.67%-5.18M |
Depreciation and amortization | -10.53%6.96M | 0.20%7.49M | -2.84%7.32M | -0.36%30.35M | -2.77%7.55M | -2.14%7.78M | -1.48%7.48M | 5.40%7.54M | 19.31%30.46M | -0.50%7.77M |
Deferred tax | -277.48%-3.63M | 64.24%-2.99M | 16.99%-1.91M | 58.40%-4.85M | 150.67%3.77M | 165.42%2.05M | -3,900.45%-8.36M | -75.73%-2.3M | -17,559.09%-11.66M | -724.39%-7.44M |
Other non cash items | -116.78%-191K | -143.97%-623K | -124.40%-213K | 143.89%4.08M | 164.28%655K | 116.26%1.14M | 134.70%1.42M | -68.80%873K | -177.16%-9.3M | 93.04%-1.02M |
Change In working capital | -222.92%-7.7M | -71.95%4.95M | 128.60%4.14M | 144.12%24.84M | 836.59%15.4M | 138.46%6.27M | 169.47%17.66M | -15.77%-14.48M | -27.16%-56.31M | 68.57%-2.09M |
-Change in receivables | 18.85%11.47M | -605.44%-7.65M | 95.15%-467K | -160.37%-2.28M | -109.93%-1.23M | 532.87%9.65M | -118.27%-1.08M | 21.60%-9.62M | 714.01%3.78M | 118.20%12.35M |
-Change in inventory | -197.46%-9.12M | -7.36%9.07M | -218.85%-2.26M | 165.40%38.2M | 241.68%17.15M | 155.63%9.36M | 140.63%9.79M | 135.27%1.9M | -29.58%-58.41M | 16.61%-12.11M |
-Change in prepaid assets | -97.60%63K | -119.78%-414K | -306.85%-302K | 123.73%2.56M | -2,106.09%-2.31M | 193.31%2.62M | 567.19%2.09M | -96.59%146K | 108.52%1.14M | 101.16%115K |
-Change in payables and accrued expense | 34.14%-10.12M | -42.48%3.94M | 203.82%7.17M | -383.44%-13.63M | 172.76%1.78M | -376.07%-15.37M | 200.79%6.86M | -899.07%-6.9M | -120.53%-2.82M | -120.17%-2.45M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -107.78%-1.75M | -16.48%25.68M | 417.81%18.84M | 615.50%88.09M | 21,000.68%31.23M | 359.37%22.48M | 1,138.68%30.74M | -80.17%3.64M | -42.96%12.31M | 104.44%148K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 58.14%-311K | 22.01%-1.33M | -59.74%-1.09M | 82.21%-4.45M | -525.64%-1.33M | 61.04%-743K | 89.54%-1.7M | 90.52%-683K | 81.33%-25.04M | 100.50%312K |
Capital expenditure reported | -2.86%-1.73M | 20.55%-1.38M | -26.37%-1.27M | 56.34%-5.93M | 17.78%-1.52M | 21.40%-1.68M | 55.10%-1.74M | 82.56%-1M | 10.79%-13.59M | 61.28%-1.85M |
Net PPE purchase and sale | 51.28%1.42M | 44.74%55K | -45.28%174K | 66.78%1.48M | -54.46%189K | 308.73%936K | -58.24%38K | 107.84%318K | 143.96%888K | 912.20%415K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 89.65%-12.34M | 103.03%1.74M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 58.14%-311K | 22.01%-1.33M | -59.74%-1.09M | 82.21%-4.45M | -525.64%-1.33M | 61.04%-743K | 89.54%-1.7M | 90.52%-683K | 81.33%-25.04M | 100.50%312K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 99.01%-272K | -73.36%-12.37M | -109.47%-17.67M | -2,521.33%-69.01M | -413.11%-26.01M | -900.58%-27.43M | -1,347.73%-7.14M | -156.54%-8.44M | -96.31%2.85M | -82.65%8.31M |
Net issuance payments of debt | 99.14%-227K | -74.68%-11.86M | -129.93%-16.75M | -1,977.68%-66.04M | -408.19%-25.6M | -1,459.14%-26.37M | -3,691.53%-6.79M | -121.53%-7.28M | 110.81%3.52M | -88.22%8.31M |
Proceeds from stock option exercised by employees | 95.76%-45K | -1,223.08%-516K | -2,608.82%-921K | -131.33%-1.54M | ---409K | -1.05%-1.06M | -110.18%-39K | ---34K | ---667K | --0 |
Net other financing activities | ---- | ---- | ---- | ---1.43M | --0 | --0 | ---310K | ---1.12M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 99.01%-272K | -73.36%-12.37M | -109.47%-17.67M | -2,521.33%-69.01M | -413.11%-26.01M | -900.58%-27.43M | -1,347.73%-7.14M | -156.54%-8.44M | -96.31%2.85M | -82.65%8.31M |
Net cash flow | ||||||||||
Beginning cash position | 24.19%53.08M | 97.57%41.13M | 57.10%41.08M | -28.01%26.15M | 121.81%36.83M | 39.88%42.74M | -52.78%20.82M | -28.01%26.15M | -49.32%36.33M | -69.21%16.61M |
Current changes in cash | 59.03%-2.33M | -45.32%11.98M | 101.51%83K | 248.16%14.63M | -55.62%3.89M | 57.27%-5.69M | 266.17%21.91M | -169.73%-5.48M | 72.06%-9.88M | 149.81%8.77M |
Effect of exchange rate changes | 100.92%2K | -268.75%-27K | -125.52%-37K | 200.00%300K | -54.05%357K | 65.62%-218K | 104.68%16K | 243.56%145K | ---300K | --777K |
End cash Position | 37.79%50.75M | 24.19%53.08M | 97.57%41.13M | 57.10%41.08M | 57.10%41.08M | 121.81%36.83M | 39.88%42.74M | -52.78%20.82M | -28.01%26.15M | -28.01%26.15M |
Free cash flow | -116.71%-3.48M | -16.23%24.3M | 566.34%17.58M | 6,528.64%82.16M | 1,850.85%29.71M | 292.55%20.8M | 2,191.35%29.01M | -79.08%2.64M | -120.13%-1.28M | 79.05%-1.7M |
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 | -- | -- | -- | -- | -- | -- |
No Data
No Data