(Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 24, 2022 | (Q2)Jun 25, 2022 | (Q1)Mar 26, 2022 | (FY)Dec 25, 2021 | (Q4)Dec 25, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 342.47%17.7M | 59.18%-6M | 53.57%-16.9M | -131.25%-34M | -76.81%24.4M | -7,200.00%-7.3M | -196.08%-14.7M | -213.79%-36.4M | -39.39%108.8M | 56.78%105.2M |
Net income from continuing operations | ---- | ---- | -707.69%-39.5M | -263.51%-246.9M | ---- | ---- | ---- | -85.23%6.5M | 22.96%151M | -62.81%14.8M |
Operating gains losses | ---- | ---- | ---- | 59.09%-9.9M | ---- | ---- | ---- | ---- | 51.11%-24.2M | -19.15%-22.4M |
Depreciation and amortization | ---- | ---- | ---- | -5.57%37.3M | ---- | ---- | ---- | ---- | -4.13%39.5M | 1.98%10.3M |
Deferred tax | ---- | ---- | ---- | 1,014.72%211.3M | ---- | ---- | ---- | ---- | -313.89%-23.1M | 10.77%14.4M |
Other non cash items | ---- | ---- | 93.07%39M | 91.23%10.9M | ---- | ---- | ---- | 908.00%20.2M | 78.13%5.7M | 300.00%6M |
Change In working capital | ---- | ---- | 74.01%-16.4M | -9.13%-87.3M | ---- | ---- | ---- | -3.10%-63.1M | -663.38%-80M | 429.31%61.4M |
-Change in receivables | ---- | ---- | ---- | 408.45%21.9M | ---- | ---- | ---- | ---- | 34.86%-7.1M | -59.54%5.3M |
-Change in inventory | ---- | ---- | ---- | 108.56%4.4M | ---- | ---- | ---- | ---- | -301.56%-51.4M | 211.98%18.7M |
-Change in prepaid assets | ---- | ---- | ---- | 33.33%-200K | ---- | ---- | ---- | ---- | 92.31%-300K | 50.00%3.9M |
-Change in payables and accrued expense | ---- | ---- | ---- | -642.45%-103.2M | ---- | ---- | ---- | ---- | -125.60%-13.9M | 28.50%26.6M |
-Change in other current assets | ---- | ---- | ---- | -500.00%-2.4M | ---- | ---- | ---- | ---- | 95.18%-400K | 106.58%500K |
-Change in other current liabilities | ---- | ---- | ---- | 27.71%-6M | ---- | ---- | ---- | ---- | -130.56%-8.3M | 4,900.00%5M |
-Change in other working capital | ---- | ---- | ---- | -228.57%-1.8M | ---- | ---- | ---- | ---- | 333.33%1.4M | ---- |
Cash from discontinued investing activities | -450.00%-2.1M | 98.28%-100K | 0 | 64.57%-4.5M | 99.35%-100K | 600K | -5.8M | 800K | -2,440.00%-12.7M | -15.4M |
Operating cash flow | 332.84%15.6M | 70.24%-6.1M | 52.53%-16.9M | -140.06%-38.5M | -72.94%24.3M | -357.69%-6.7M | -233.99%-20.5M | -206.90%-35.6M | -46.31%96.1M | 34.83%89.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 81.05%-1.8M | 204.44%9.4M | 75.96%-2.5M | -286.88%-29.9M | -103.70%-1M | -39.71%-9.5M | 1.10%-9M | -312.24%-10.4M | -8.05%16M | 25.58%27M |
Capital expenditure reported | 79.41%-2.1M | 68.04%-3.1M | 40.00%-3.6M | 15.87%-31.8M | 53.54%-5.9M | -30.77%-10.2M | 2.02%-9.7M | 18.92%-6M | -36.96%-37.8M | -78.87%-12.7M |
Net PPE purchase and sale | ---- | ---- | ---- | -86.64%6.8M | ---- | ---- | ---- | ---- | -13.87%50.9M | -13.82%36.8M |
Net investment purchase and sale | --0 | --0 | --0 | -268.97%-4.9M | --0 | --0 | --0 | -304.17%-4.9M | 120.57%2.9M | ---- |
Net other investing changes | -57.14%300K | 1,685.71%12.5M | 120.00%1.1M | ---- | ---- | --700K | --700K | --500K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 82.69%-1.8M | 527.27%9.4M | 76.19%-2.5M | -141.84%-24.1M | -102.62%-1M | -143.88%-10.4M | 75.82%-2.2M | -314.29%-10.5M | 231.03%57.6M | 77.21%38.1M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -89.89%900K | 102.94%3M | 7.27%31M | -268.23%-70.7M | -135.16%-6.4M | -51.37%8.9M | -94.11%-102.1M | 1,032.26%28.9M | 88.64%-19.2M | 117.69%18.2M |
Net issuance payments of debt | -80.58%2M | 105.15%5.2M | -66.86%34.7M | -50.55%9M | -119.23%-5M | -76.85%10.3M | -100.40%-101M | 5,610.53%104.7M | 112.39%18.2M | 131.33%26M |
Net common stock issuance | --0 | --0 | --0 | -200.00%-75M | --0 | --0 | --0 | ---75M | ---25M | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 150.00%500K | --0 |
Net other financing activities | 21.43%-1.1M | -100.00%-2.2M | -362.50%-3.7M | 63.57%-4.7M | 82.05%-1.4M | -16.67%-1.4M | 50.00%-1.1M | 52.94%-800K | 42.15%-12.9M | 61.19%-7.8M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -89.89%900K | 102.94%3M | 7.27%31M | -268.23%-70.7M | -135.16%-6.4M | -51.37%8.9M | -94.11%-102.1M | 1,032.26%28.9M | 88.64%-19.2M | 117.69%18.2M |
Net cash flow | ||||||||||
Beginning cash position | 1.71%130.9M | -49.57%128.3M | -56.13%120.2M | 82.06%274M | -15.77%111.6M | 12.21%128.7M | 56.36%254.4M | 82.06%274M | 19.35%150.5M | -17.85%132.5M |
Current changes in cash | 279.27%14.7M | 105.05%6.3M | 167.44%11.6M | -199.11%-133.3M | -88.43%16.9M | -143.62%-8.2M | -167.24%-124.8M | -205.52%-17.2M | 390.88%134.5M | 1,121.68%146.1M |
Effect of exchange rate changes | 12.36%-7.8M | -311.11%-3.7M | -45.83%-3.5M | -86.36%-20.5M | -80.43%-8.3M | -790.00%-8.9M | 30.77%-900K | 41.46%-2.4M | -266.67%-11M | -231.43%-4.6M |
End cash Position | 23.48%137.8M | 1.71%130.9M | -49.57%128.3M | -56.13%120.2M | -56.13%120.2M | -15.77%111.6M | 12.21%128.7M | 56.36%254.4M | 82.06%274M | 82.06%274M |
Free cash flow | 179.88%13.5M | 69.54%-9.2M | 50.72%-20.5M | -220.58%-70.3M | -76.13%18.4M | -225.00%-16.9M | -659.26%-30.2M | -118.95%-41.6M | -61.49%58.3M | 29.58%77.1M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- |
No Data
No Data