(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 | 176.83%225.12M | 48.07%130.81M | 10.06%23.33M | -5.97%306.78M | -18.68%115.91M | -29.72%81.32M | 35.26%88.35M | 684.28%21.2M | 394.81%326.27M | 3,368.95%142.54M |
Net income from continuing operations | 264.19%82.61M | 13.91%101.15M | 22.23%88.43M | -43.00%144.91M | -17.29%34.08M | -168.99%-50.32M | 15.01%88.8M | 15.00%72.35M | 28.59%254.25M | 48.16%41.21M |
Operating gains losses | -458.96%-1.19M | 44.02%-833K | -15.21%-16.51M | -345.19%-17.7M | -105.53%-1.67M | 90.72%-212K | 91.91%-1.49M | -511.44%-14.33M | 143.72%7.22M | 800.86%30.25M |
Depreciation and amortization | -3.34%24.02M | -5.13%22.99M | -4.16%23.54M | 1.59%98.71M | 2.90%25.07M | 0.22%24.85M | 0.44%24.23M | 2.82%24.56M | 4.96%97.17M | -1.81%24.36M |
Deferred tax | -15.61%-16.41M | -68.95%-9.89M | 38.16%10.34M | -1,422.37%-18.65M | -491.45%-6.09M | -160.18%-14.19M | -397.71%-5.86M | 957.49%7.49M | -1,825.35%-1.23M | -82.37%1.56M |
Change In working capital | 549.38%128.53M | 136.74%10.47M | -15.60%-89.66M | -10.36%-80.56M | 62.42%54.1M | -286.82%-28.6M | 4.02%-28.51M | 15.62%-77.55M | 72.41%-73M | 136.30%33.31M |
-Change in receivables | 115.45%6.75M | -681.10%-54.54M | 10.72%-24.54M | 62.62%-47.54M | 40.01%14.23M | -82.04%-43.68M | 116.40%9.39M | 51.04%-27.48M | -39.97%-127.17M | 137.73%10.17M |
-Change in inventory | -33.13%29.24M | 1,298.94%31.77M | -287.49%-16.97M | 2,678.97%88.43M | 38.20%38.3M | 71.62%43.73M | -122.82%-2.65M | 113.27%9.05M | 98.82%-3.43M | 135.23%27.71M |
-Change in prepaid assets | -43.59%2.83M | -629.83%-6.19M | 85.71%-3.6M | -198.26%-26.16M | -126.02%-5.18M | 266.33%5.02M | -108.63%-848K | -464.98%-25.15M | 173.82%26.63M | 237.37%19.89M |
-Change in payables and accrued expense | -0.54%17.83M | 148.61%61.82M | -103.63%-66.03M | -67.93%12.06M | 104.56%1.7M | -40.58%17.92M | -16.59%24.87M | -318.79%-32.42M | -68.65%37.61M | -385.99%-37.18M |
-Change in other current liabilities | 132.96%5.61M | 98.85%-146K | -112.93%-731K | 15.88%-14.22M | 230.33%9.9M | -494.45%-17.03M | -97.11%-12.74M | 40,271.43%5.65M | -183.76%-16.9M | -176.28%-7.59M |
-Change in other working capital | 291.74%66.27M | 52.18%-22.25M | 408.35%22.2M | -1,006.98%-93.14M | -123.84%-4.85M | -132.78%-34.57M | -169.41%-46.53M | -132.63%-7.2M | -15.47%10.27M | 277.62%20.32M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 176.83%225.12M | 48.07%130.81M | 10.06%23.33M | -5.97%306.78M | -18.68%115.91M | -29.72%81.32M | 35.26%88.35M | 684.28%21.2M | 394.81%326.27M | 3,368.95%142.54M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 66.33%-18.6M | -45.75%-17.87M | 14.46%-18.64M | 12.72%-115.28M | -1.49%-26.02M | -196.32%-55.22M | 79.12%-12.26M | 25.12%-21.79M | 68.35%-132.08M | 7.94%-25.63M |
Net PPE purchase and sale | 20.65%-20.51M | 20.47%-18.32M | 32.87%-15.01M | -3.73%-96.77M | 2.40%-25.54M | -48.11%-25.84M | -2.00%-23.03M | 17.47%-22.36M | 13.45%-93.29M | 4.09%-26.17M |
Net business purchase and sale | --0 | ---- | ---- | 33.04%-26.31M | ---837K | -318,490.00%-31.84M | ---- | ---- | 87.43%-39.29M | --0 |
Net other investing changes | -22.33%1.91M | -89.72%453K | -734.44%-3.63M | 1,475.15%7.8M | -32.33%360K | 305.09%2.46M | 39.12%4.41M | 128.53%572K | -83.40%495K | 194.33%532K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 66.33%-18.6M | -45.75%-17.87M | 14.46%-18.64M | 12.72%-115.28M | -1.49%-26.02M | -196.32%-55.22M | 79.12%-12.26M | 25.12%-21.79M | 68.35%-132.08M | 7.94%-25.63M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -909.41%-175M | -43.00%-116.04M | -167.77%-34.83M | 3.02%-176.41M | 36.83%-64.91M | 78.25%-17.34M | -2,083.50%-81.15M | -269.47%-13.01M | -236.26%-181.91M | -416.35%-102.76M |
Net issuance payments of debt | -550.37%-120.8M | -108.62%-90.31M | -101.09%-1.3M | 357.79%231.97M | 295.15%128.93M | 145.27%26.82M | -263.83%-43.29M | 1,241.41%119.51M | -144.78%-89.98M | -230.02%-66.07M |
Net common stock issuance | -27.20%-40.13M | 37.75%-14.94M | --0 | -753.09%-345.28M | -793.84%-178.62M | -194.43%-31.55M | -145.50%-24M | ---111.12M | -55.07%-40.47M | -899.65%-19.98M |
Cash dividends paid | 4.04%-12.1M | 4.12%-12.11M | -3.27%-12.13M | -8.08%-49.52M | -6.81%-12.53M | -7.36%-12.61M | -7.79%-12.63M | -10.61%-11.74M | -10.63%-45.81M | -10.50%-11.73M |
Proceeds from stock option exercised by employees | 59.18%234K | 1,197.27%2.37M | -60.96%1.96M | -65.33%5.84M | -93.89%493K | -94.99%147K | -97.61%183K | 376.63%5.02M | -29.49%16.85M | -55.42%8.07M |
Net other financing activities | -1,365.56%-2.21M | 25.32%-1.05M | -59.21%-23.37M | 13.64%-19.42M | 75.56%-3.19M | 83.92%-151K | ---1.4M | ---14.68M | 5.58%-22.49M | ---13.05M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -909.41%-175M | -43.00%-116.04M | -167.77%-34.83M | 3.02%-176.41M | 36.83%-64.91M | 78.25%-17.34M | -2,083.50%-81.15M | -269.47%-13.01M | -236.26%-181.91M | -416.35%-102.76M |
Net cash flow | ||||||||||
Beginning cash position | -2.26%163.14M | -2.17%169.2M | 9.51%203.04M | 4.61%185.41M | 3.82%172.57M | 7.98%166.91M | 15.53%172.95M | 4.61%185.41M | -55.77%177.23M | -2.10%166.22M |
Current changes in cash | 259.66%31.52M | 38.77%-3.1M | -121.64%-30.14M | 22.87%15.09M | 76.61%24.98M | -49.51%8.77M | -147.26%-5.06M | 54.55%-13.6M | 105.64%12.28M | 61.67%14.14M |
Effect of exchange rate changes | 287.09%5.81M | -200.00%-2.96M | -424.72%-3.71M | 162.01%2.55M | 9.02%5.5M | 45.67%-3.11M | 83.05%-986K | -52.18%1.14M | 26.99%-4.11M | 484.59%5.04M |
End cash Position | 16.17%200.48M | -2.26%163.14M | -2.17%169.2M | 9.51%203.04M | 9.51%203.04M | 3.82%172.57M | 7.98%166.91M | 15.53%172.95M | 4.61%185.41M | 4.61%185.41M |
Free cash flow | 268.80%204.62M | 72.23%112.49M | 816.18%8.32M | -9.86%210M | -22.35%90.37M | -43.54%55.48M | 52.84%65.32M | 95.24%-1.16M | 656.67%232.98M | 602.21%116.37M |
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