(Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 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 | 134.87%67.25M | 106.07%65.3M | 14.11%57.13M | 25.80%171.97M | 24.43%61.59M | -10.02%28.63M | 219.05%31.69M | 10.14%50.07M | 136.7M | 49.5M |
Net income from continuing operations | 47.83%53.05M | 104.47%52.95M | 61.18%46.85M | -45.75%121.16M | -54.23%30.31M | -31.27%35.89M | -49.79%25.9M | -45.49%29.07M | --223.33M | --66.21M |
Depreciation and amortization | -0.09%17.01M | -0.47%16.65M | -1.43%16.5M | 3.94%67.21M | 3.08%16.72M | 5.52%17.03M | 3.75%16.72M | 3.43%16.74M | --64.66M | --16.22M |
Deferred tax | 49.59%-5.13M | 2.35%-5.27M | 1.24%-5.56M | 33.25%-22.43M | 86.33%-1.24M | 4.01%-10.17M | 24.18%-5.39M | 17.84%-5.63M | ---33.6M | ---9.04M |
Other non cash items | -60.94%730K | -107.78%-136K | -13.09%-691K | 631.26%2.99M | 99.58%-14K | 471.56%1.87M | 46.93%1.75M | -149.84%-611K | ---563K | ---3.31M |
Change In working capital | 65.53%-7.5M | 44.69%-8.88M | -780.77%-8.66M | 79.24%-32.49M | 121.38%6.3M | 44.88%-21.75M | 74.19%-16.06M | 96.13%-983K | ---156.52M | ---29.48M |
-Change in receivables | ---- | ---- | ---- | 118.65%12.15M | ---- | ---- | ---- | ---- | ---65.14M | ---- |
-Change in inventory | ---- | ---- | ---- | 82.47%-16.46M | ---- | ---- | ---- | ---- | ---93.91M | ---- |
-Change in prepaid assets | ---- | ---- | ---- | -182.86%-14.01M | ---- | ---- | ---- | ---- | ---4.95M | ---- |
-Change in payables and accrued expense | ---- | ---- | ---- | -227.85%-15.96M | ---- | ---- | ---- | ---- | --12.49M | ---- |
-Change in other working capital | ---- | ---- | ---- | 135.92%1.8M | ---- | ---- | ---- | ---- | ---5.01M | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 134.87%67.25M | 106.07%65.3M | 14.11%57.13M | 25.80%171.97M | 24.43%61.59M | -10.02%28.63M | 219.05%31.69M | 10.14%50.07M | --136.7M | --49.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -30.43%-56.55M | -105.00%-74.08M | -793.58%-91.82M | -85.64%-103.39M | -40.29%-37.13M | -1,189.42%-43.36M | -38,544.68%-36.14M | 139.75%13.24M | -55.69M | -26.47M |
Net PPE purchase and sale | -5.26%-8.05M | -165.91%-12.25M | 11.20%-6.98M | -7.43%-19.77M | 103.91%337K | -165.15%-7.65M | -4.54%-4.61M | -214.96%-7.86M | ---18.41M | ---8.62M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---4.64M | ---72K |
Net investment purchase and sale | -35.81%-48.5M | -96.10%-61.83M | -502.22%-84.84M | -156.15%-83.61M | -110.79%-37.47M | -412.28%-35.71M | -800.36%-31.53M | 168.47%21.09M | ---32.64M | ---17.77M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -30.43%-56.55M | -105.00%-74.08M | -793.58%-91.82M | -85.64%-103.39M | -40.29%-37.13M | -1,189.42%-43.36M | -38,544.68%-36.14M | 139.75%13.24M | ---55.69M | ---26.47M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 530.21%3.95M | -779.85%-8.87M | 46.43%-5.07M | 86.14%-9.48M | 99.22%-393K | 92.21%-917K | -9.69%1.31M | -25.10%-9.47M | -68.35M | -50.45M |
Net common stock issuance | --0 | --0 | --0 | 95.10%-3.2M | --0 | --0 | --0 | ---3.2M | ---65.26M | ---53.72M |
Proceeds from stock option exercised by employees | --5.16M | -100.02%-1K | --4.02M | -34.49%5.29M | --0 | --0 | 17.63%5.29M | --0 | --8.07M | --3.57M |
Net other financing activities | -32.93%-1.22M | -122.89%-8.87M | -44.87%-9.09M | -3.60%-11.56M | -28.85%-393K | -295.26%-917K | -30.58%-3.98M | 17.20%-6.27M | ---11.16M | ---305K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 530.21%3.95M | -779.85%-8.87M | 46.43%-5.07M | 86.14%-9.48M | 99.22%-393K | 92.21%-917K | -9.69%1.31M | -25.10%-9.47M | ---68.35M | ---50.45M |
Net cash flow | ||||||||||
Beginning cash position | -23.05%172.57M | -17.18%190.89M | 32.77%233.51M | 3.70%175.87M | 3.10%206.59M | 24.47%224.26M | 33.64%230.48M | 3.70%175.87M | --169.6M | --200.38M |
Current changes in cash | 193.59%14.64M | -461.43%-17.66M | -173.85%-39.76M | 366.88%59.11M | 187.76%24.07M | -165.11%-15.64M | -127.42%-3.15M | 1,073.90%53.84M | --12.66M | ---27.42M |
Effect of exchange rate changes | 175.25%1.53M | 78.42%-665K | -467.70%-2.86M | 76.91%-1.48M | -1.92%2.86M | 46.91%-2.03M | 18.01%-3.08M | 145.04%777K | ---6.39M | --2.91M |
End cash Position | -8.64%188.74M | -23.05%172.57M | -17.18%190.89M | 32.77%233.51M | 32.77%233.51M | 3.10%206.59M | 24.47%224.26M | 33.64%230.48M | --175.87M | --175.87M |
Free cash flow | 182.10%59.2M | 95.89%53.05M | 18.82%50.16M | 26.29%149.4M | 44.64%59.12M | -27.48%20.99M | 390.22%27.08M | -1.75%42.21M | --118.3M | --40.88M |
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 |
No Data
No Data