(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 2, 2022 | (Q2)Jul 3, 2022 | (Q1)Apr 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -222.19%-258.79K | 32.51%-184.06K | 372.90%37.02K | 125.62%362.51K | -240.57%-474.26K | 211.8K | -272.71K | -103.12%-13.56K | -36.73%160.67K | 337.39K |
Net income from continuing operations | -57.81%-887.37K | -50.51%-508.36K | 98.01%-3.49K | -153.30%-233.73K | -432.44%-141.79K | ---562.29K | ---337.75K | -174.17%-174.91K | -143.42%-92.28K | --42.65K |
Operating gains losses | -90.15%13.14K | 1,005.74%124.86K | -20.20%86.1K | --90.65K | ---288.47K | --133.36K | --11.29K | --107.89K | ---- | ---- |
Depreciation and amortization | 33.29%598.54K | 30.41%127.74K | -33.42%114.78K | 76.16%192.52K | 135.55%163.51K | --449.04K | --97.95K | 185.38%172.38K | 91.42%109.29K | --69.42K |
Deferred tax | 19.44%-145K | 44.00%-63K | --0 | -22.38%-52K | -20.00%-30K | ---180K | ---112.51K | --0 | -336.06%-42.49K | ---25K |
Other non cash items | -948.81%-163.09K | -121.54%-3.27K | 530.00%8.51K | -13,019.63%-174.42K | 350.81%6.09K | --19.21K | --15.16K | 0.00%1.35K | --1.35K | --1.35K |
Change In working capital | 56.85%231.13K | 22.16%128.93K | 31.60%-153.33K | 607.86%405.17K | -171.69%-149.64K | --147.35K | --105.55K | -308.53%-224.16K | 165.15%57.24K | --208.73K |
-Change in receivables | 1,126.42%48.21K | 236.80%26.46K | 8.11%-19.79K | -2.86%-20.82K | 10.51%62.35K | ---4.7K | ---19.35K | ---21.54K | 25.61%-20.24K | --56.42K |
-Change in inventory | -88.10%-42.98K | -17.56%-8.34K | -109.87%-1.79K | 28.75%-18.2K | -76.77%-14.66K | ---22.85K | ---7.1K | 1,628.30%18.08K | -782.28%-25.54K | ---8.29K |
-Change in prepaid assets | 3.55%-9.85K | -175.52%-9.8K | 570.83%20.7K | 367.40%6.28K | -12.97%-27.03K | ---10.21K | --12.98K | 113.24%3.09K | -287.25%-2.35K | ---23.92K |
-Change in payables and accrued expense | 27.35%235.75K | 1.35%120.61K | 31.88%-152.45K | 359.17%437.9K | -187.55%-170.31K | --185.11K | --119.01K | -272.47%-223.79K | 261.61%95.37K | --194.53K |
-Change in other current assets | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---10K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -222.19%-258.79K | 32.51%-184.06K | 372.89%37.02K | 125.62%362.51K | -240.57%-474.26K | --211.8K | ---272.71K | -103.12%-13.56K | -36.73%160.67K | --337.39K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 142.70%4.71M | 97.53%-132.84K | 85.96%-150.98K | 96.30%-107.11K | 403.44%5.1M | -11.04M | -5.38M | -5,612.51%-1.07M | -10,916.08%-2.9M | -1.68M |
Net PPE purchase and sale | 101.59%7.61K | 387.46%369.84K | 49.29%-96.48K | -6.30%-158.73K | -952.90%-107.02K | ---478.4K | ---128.66K | -910.99%-190.25K | -467.91%-149.33K | ---10.16K |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | ---4.49M | --1 | ---690K | ---2.42M | ---1.38M |
Net investment purchase and sale | 177.99%4.71M | 99.87%-6.68K | 72.83%-54.5K | 114.87%51.62K | 1,907.58%4.71M | ---6.03M | ---5.22M | ---200.63K | ---347.14K | ---260.85K |
Net other investing changes | ---- | ---- | --0 | --0 | 1,650.00%496K | ---37.54K | ---30.94K | --5.9K | --19.5K | ---32K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 142.70%4.71M | 97.53%-132.84K | 85.96%-150.98K | 96.30%-107.11K | 403.44%5.1M | ---11.04M | ---5.38M | -5,612.51%-1.07M | -10,916.08%-2.9M | ---1.68M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -320.82%-1.3M | -89.02%70.47K | -5.61%-44.04K | -7.48%-44.93K | -4,040.95%-1.29M | 590.7K | 641.57K | 28.55%-41.7K | -226.07%-41.8K | 32.63K |
Net issuance payments of debt | -269.20%-1.05M | -90.55%70.77K | -5.61%-44.04K | -7.48%-44.93K | -2,352.04%-1.04M | --622.84K | --748.58K | -16.69%-41.7K | -145.41%-41.8K | ---42.24K |
Net common stock issuance | -134.11%-250.53K | 99.72%-300 | --0 | --0 | ---250.23K | ---107.01K | ---107.01K | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | --74.87K | --0 | --0 | --0 | --74.87K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -320.82%-1.3M | -89.02%70.47K | -5.61%-44.04K | -7.48%-44.93K | -4,040.95%-1.29M | --590.7K | --641.57K | 28.55%-41.7K | -226.07%-41.8K | --32.63K |
Net cash flow | ||||||||||
Beginning cash position | -82.64%2.15M | -22.59%5.55M | -31.23%5.7M | -50.38%5.49M | -82.64%2.15M | --12.39M | --7.17M | 382.07%8.3M | 658.42%11.07M | --12.39M |
Current changes in cash | 130.78%3.15M | 95.09%-246.43K | 86.02%-158.01K | 107.58%210.48K | 354.87%3.34M | ---10.24M | ---5.02M | -415.80%-1.13M | -1,164.99%-2.78M | ---1.31M |
End cash Position | 146.47%5.3M | 146.47%5.3M | -22.59%5.55M | -31.23%5.7M | -50.38%5.49M | --2.15M | --2.15M | 244.70%7.17M | 382.07%8.3M | --11.07M |
Free cash flow | -180.26%-747.18K | 22.71%-310.22K | 70.83%-59.46K | 1,695.91%203.78K | -277.64%-581.28K | ---266.6K | ---401.36K | -148.96%-203.81K | -95.02%11.35K | --327.23K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data