(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 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 146.84%22.67M | 92.53%-3.01M | 35.43%28.7M | 47.10%-10.52M | 179.09%7.5M | -48.4M | -40.24M | -40.82%21.19M | -203.06%-19.88M | -9.48M |
Net income from continuing operations | 79.68%-134.52M | 89.18%-25.74M | -521.39%-102.39M | 105.40%25.6M | -226.30%-32M | ---662.03M | ---237.78M | 1,062.58%24.3M | -37,710.08%-473.89M | --25.33M |
Operating gains losses | 137.96%31.08M | 430.37%31.58M | 93.88%-2.62M | -151.93%-16.49M | 148.28%18.61M | ---81.87M | --5.95M | -1,354.76%-42.74M | -193.71%-6.54M | ---38.54M |
Depreciation and amortization | -22.46%30.1M | -23.67%7.11M | -21.21%7.28M | -27.50%7.43M | -17.33%8.28M | --38.82M | --9.32M | 32.47%9.24M | -5.76%10.25M | --10.01M |
Deferred tax | 982.61%1.02M | 147.19%440K | 91.67%-17K | 99.87%-2K | -57.99%594K | ---115K | --178K | -655.56%-204K | -973.84%-1.5M | --1.41M |
Other non cash items | -98.64%106K | -52.60%1.21M | -325.72%-3.83M | -27.32%1.3M | -18.33%1.42M | --7.78M | --2.56M | 21.42%1.7M | -51.70%1.79M | --1.74M |
Change In working capital | 44.59%-23.4M | 24.69%-20.63M | -21.15%20.02M | -19.15%-30.94M | 157.21%8.15M | ---42.22M | ---27.39M | 43.37%25.39M | -192.96%-25.97M | ---14.25M |
-Change in receivables | -374.78%-15.32M | 61.41%-890K | -93.41%1.76M | 185.45%4.4M | 8.68%-20.6M | ---3.23M | ---2.31M | 93.86%26.78M | -190.94%-5.15M | ---22.55M |
-Change in prepaid assets | -25.38%6.99M | -31.46%1.74M | -43.47%3.89M | 139.43%2.85M | -19.71%-1.5M | --9.37M | --2.54M | 143.67%6.89M | -24.22%1.19M | ---1.25M |
-Change in payables and accrued expense | 164.17%9.4M | -88.39%-14.49M | 1,064.54%13.33M | 49.02%-6M | 353.13%16.55M | ---14.65M | ---7.69M | -84.97%1.15M | -259.25%-11.76M | --3.65M |
-Change in other current assets | -875.00%-16.65M | -2,450.59%-4M | 74.95%-1.94M | -373.00%-6.28M | -224.96%-4.44M | ---1.71M | --170K | -5,702.90%-7.73M | 211.87%2.3M | --3.55M |
-Change in other current liabilities | 75.55%-6.02M | 85.79%-974K | 89.89%-280K | -54.95%-20.94M | 1,184.98%16.18M | ---24.63M | ---6.85M | 37.25%-2.77M | -9.64%-13.52M | ---1.49M |
-Change in other working capital | 75.67%-1.79M | 84.74%-2.02M | 200.46%3.25M | -614.05%-4.98M | -48.91%1.96M | ---7.37M | ---13.25M | 147.51%1.08M | -37.91%968K | --3.84M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 146.84%22.67M | 92.53%-3.01M | 35.43%28.7M | 47.10%-10.52M | 179.09%7.5M | ---48.4M | ---40.24M | -40.82%21.19M | -203.06%-19.88M | ---9.48M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 65.23%-8.79M | 50.98%-1.57M | 69.00%-1.13M | 28.35%-1.3M | 71.16%-4.8M | -25.29M | -3.2M | 26.17%-3.64M | 98.28%-1.81M | -16.64M |
Net PPE purchase and sale | 49.09%-6.12M | 51.20%-1.57M | 59.96%-1.13M | 35.08%-1.3M | 46.74%-2.12M | ---12.01M | ---3.21M | 33.42%-2.82M | 41.37%-2M | ---3.98M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | ---1.55M | --14K | -17.79%-821K | 100.18%188K | ---934K |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | ---11.73M | --0 | --0 | --0 | ---11.73M |
Net other investing changes | ---2.68M | --0 | --0 | --0 | ---2.68M | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 65.23%-8.79M | 50.98%-1.57M | 69.00%-1.13M | 28.35%-1.3M | 71.16%-4.8M | ---25.29M | ---3.2M | 26.17%-3.64M | 98.28%-1.81M | ---16.64M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -82.62%10.85M | 121.48%221K | -125.44%-7.29M | -75.15%5.4M | -4.19%12.52M | 62.42M | -1.03M | 282.28%28.66M | -82.70%21.72M | 13.07M |
Net issuance payments of debt | -107.79%-4.68M | -3.39%-4.97M | -133.50%-9.61M | -97.19%595K | -38.47%9.3M | --60.15M | ---4.81M | 1,372.20%28.69M | 106.11%21.15M | --15.12M |
Proceeds from stock option exercised by employees | -76.46%945K | --0 | --0 | ---- | ---- | --4.02M | --1.74M | --0 | ---- | ---- |
Net other financing activities | 936.30%14.59M | 154.41%5.19M | 9,380.00%2.32M | 325.63%3.86M | 257.02%3.22M | ---1.74M | --2.04M | 99.81%-25K | 72.54%-1.71M | ---2.05M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -82.62%10.85M | 121.48%221K | -125.44%-7.29M | -75.15%5.4M | -4.19%12.52M | --62.42M | ---1.03M | 282.28%28.66M | -82.70%21.72M | --13.07M |
Net cash flow | ||||||||||
Beginning cash position | -36.97%19.22M | -24.16%48.29M | 60.41%28.01M | 97.45%34.43M | -36.97%19.22M | --30.49M | --63.68M | -83.61%17.46M | -74.01%17.44M | --30.49M |
Current changes in cash | 319.33%24.73M | 90.21%-4.35M | -56.12%20.28M | -26,854.17%-6.42M | 216.59%15.22M | ---11.27M | ---44.46M | 204.89%46.22M | -99.94%24K | ---13.05M |
End cash Position | 128.66%43.94M | 128.66%43.94M | -24.16%48.29M | 60.41%28.01M | 97.45%34.43M | --19.22M | --19.22M | -47.68%63.68M | -83.61%17.46M | --17.44M |
Free cash flow | 127.40%16.56M | 89.48%-4.57M | 50.05%27.57M | 46.00%-11.82M | 139.92%5.37M | ---60.42M | ---43.45M | -41.81%18.38M | -237.82%-21.88M | ---13.46M |
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