(Q3)Sep 27, 2024 | (Q2)Jun 28, 2024 | (Q1)Mar 29, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -48.42%23.03M | 56.87%41.1M | 220.44%32.83M | 32.27%120.08M | -3.99%38.99M | 202.47%44.64M | 8.88%26.2M | -9.71%10.25M | -4.06%90.78M | 41.44%40.61M |
Net income from continuing operations | -9.57%19.19M | -34.12%13.76M | -19.65%14.68M | -1.58%72.88M | -18.03%12.51M | -5.63%21.22M | 19.45%20.88M | -2.95%18.27M | 47.13%74.05M | 10.96%15.26M |
Operating gains losses | ---- | ---- | ---- | 342.62%148K | ---- | ---- | ---- | ---- | -193.85%-61K | ---- |
Depreciation and amortization | 24.20%14.16M | 18.25%14.12M | 10.21%12.93M | -12.31%46.61M | -5.03%11.55M | -13.29%11.4M | -13.57%11.94M | -16.47%11.73M | 22.50%53.16M | -4.87%12.16M |
Deferred tax | 9.99%-4.2M | -0.76%-4M | -0.43%-3.71M | 21.06%-14.73M | 40.44%-2.4M | 9.00%-4.66M | 9.03%-3.97M | 28.11%-3.7M | -372.85%-18.65M | -356.98%-4.03M |
Other non cash items | 38.64%409K | 16.46%552K | 494.04%3.09M | 68.36%1.56M | -40.53%270K | 155.98%295K | -80.33%474K | 136.85%520K | -63.77%926K | -66.17%454K |
Change In working capital | -339.51%-14.48M | 157.72%6.12M | 93.41%-1.66M | 52.33%-21.33M | -20.36%8.34M | 127.34%6.05M | 3.23%-10.61M | -13.43%-25.11M | -65.64%-44.74M | 347.98%10.48M |
-Change in receivables | -9,068.91%-17.31M | 247.78%5.39M | -42.53%-4.16M | 99.45%-127K | -44.24%6.24M | 101.15%193K | 58.01%-3.64M | 67.37%-2.92M | 8.32%-23.25M | 387.35%11.2M |
-Change in inventory | 57.63%7M | -349.33%-2.81M | -7,371.15%-3.78M | 123.41%11.37M | 388.07%5.75M | 134.06%4.44M | 106.05%1.13M | 100.35%52K | -154.47%-48.55M | 72.04%-2M |
-Change in prepaid assets | -4.66%-3.43M | 282.23%2.01M | -201.49%-954K | 187.10%709K | 238.47%4.15M | -251.28%-3.28M | 78.57%-1.1M | -76.73%940K | 73.89%-814K | -68.75%1.23M |
-Change in payables and accrued expense | -131.56%-1.43M | 126.93%1.88M | 131.63%7.05M | -167.43%-20.45M | 358.09%4.31M | -49.89%4.52M | -134.25%-6.99M | -58,571.05%-22.3M | 23.73%30.33M | -81.22%940K |
-Change in other working capital | 310.12%689K | -34,900.00%-348K | 121.44%190K | -420.63%-12.82M | -1,255.66%-12.11M | 148.28%168K | -99.90%1K | 60.83%-886K | 38.04%-2.46M | 57.96%-893K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -48.42%23.03M | 56.87%41.1M | 220.44%32.83M | 32.27%120.08M | -3.99%38.99M | 202.47%44.64M | 8.88%26.2M | -9.71%10.25M | -4.06%90.78M | 41.44%40.61M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 47.59%-3.56M | -48.44%-4.94M | -5,358.98%-197.62M | 53.24%-19.89M | -44.46%-6.15M | 73.53%-6.8M | 42.61%-3.33M | 46.93%-3.62M | 86.13%-42.54M | 6.70%-4.26M |
Net PPE purchase and sale | 47.59%-3.56M | -48.44%-4.94M | -77.21%-6.42M | 5.17%-19.89M | -10.02%-6.15M | -107.04%-6.8M | 42.61%-3.33M | 42.61%-3.62M | 4.55%-20.98M | 22.53%-5.59M |
Net business purchase and sale | --0 | --0 | ---191.2M | --0 | --0 | --0 | --0 | --0 | 92.43%-21.57M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 47.59%-3.56M | -48.44%-4.94M | -5,358.98%-197.62M | 53.24%-19.89M | -44.46%-6.15M | 73.53%-6.8M | 42.61%-3.33M | 46.93%-3.62M | 86.13%-42.54M | 6.70%-4.26M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 44.42%-28.88M | -103.28%-32.02M | 712.24%153.46M | -62.67%-97.85M | 78.41%-5.07M | -4,244.82%-51.96M | -17.17%-15.75M | -13.79%-25.07M | -129.38%-60.15M | -146.25%-23.49M |
Net issuance payments of debt | 44.44%-28.64M | -106.52%-31.37M | 1,158.36%162.02M | -893.18%-86.55M | 78.79%-4.51M | -214.60%-51.55M | -1,173.18%-15.19M | -31.52%-15.31M | -95.43%10.91M | -154.50%-21.24M |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---10M | --0 |
Net other financing activities | 41.69%-242K | -16.13%-655K | 12.26%-8.56M | 81.49%-11.3M | 74.86%-565K | 99.10%-415K | 74.94%-564K | 6.08%-9.76M | -78.96%-61.07M | -88.51%-2.25M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 44.42%-28.88M | -103.28%-32.02M | 712.24%153.46M | -62.67%-97.85M | 78.41%-5.07M | -4,244.82%-51.96M | -17.17%-15.75M | -13.79%-25.07M | -129.38%-60.15M | -146.25%-23.49M |
Net cash flow | ||||||||||
Beginning cash position | 7.82%98.47M | 13.12%93.52M | 4.94%105.05M | -14.73%100.11M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -6.13%117.39M | -17.40%84.58M |
Current changes in cash | 33.31%-9.42M | -41.91%4.14M | 38.60%-11.32M | 119.55%2.33M | 115.80%27.77M | -16.64%-14.12M | 47.62%7.12M | -5.36%-18.44M | -62.65%-11.92M | -11.93%12.87M |
Effect of exchange rate changes | 390.81%3.64M | -47.07%813K | -120.55%-208K | 148.70%2.62M | -50.34%1.32M | 67.12%-1.25M | 148.95%1.54M | 193.27%1.01M | -1,503.58%-5.37M | 588.08%2.66M |
End cash Position | 22.02%92.69M | 7.82%98.47M | 13.12%93.52M | 4.94%105.05M | 4.94%105.05M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -14.73%100.11M |
Free cash flow | -48.57%19.47M | 58.10%36.16M | 298.70%26.41M | 43.71%100.11M | -6.05%32.77M | 192.31%37.85M | 36.17%22.87M | 31.47%6.63M | -3.84%69.67M | 63.81%34.88M |
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