(Q1)Mar 29, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 327.75%26.82M | 28.91%7.06M | -67.61%6.27M | 234.37%11.04M | -175.70%-16.52M | 122.81%6.27M | -86.65%5.48M | 162.89%19.35M | -154.01%-8.22M | 21.83M |
Net income from continuing operations | -258.83%-8.09M | 198.04%83.99M | 1,267.49%83.84M | -174.31%-6.5M | -89.52%1.56M | 433.09%5.09M | 112.63%28.18M | -69.12%6.13M | 471.24%8.74M | --14.84M |
Operating gains losses | -185.89%-1.11M | 143.66%2.32M | 113.26%2.27M | -50.79%-1.81M | 111.30%571K | 1,062.69%1.29M | -57.19%-5.32M | 184.90%1.06M | -8.92%-1.2M | ---5.05M |
Depreciation and amortization | 1.82%3.09M | -0.04%12.26M | 1.38%3.08M | -0.26%3.09M | 1.39%3.06M | -2.60%3.03M | -6.08%12.26M | -3.68%3.04M | -4.15%3.1M | --3.02M |
Deferred tax | -795.80%-3.81M | -1,997.34%-92.86M | -3,164.66%-94.88M | 77.58%705K | 0.00%774K | -12.76%547K | 178.97%4.89M | 141.47%3.1M | 38.33%397K | --774K |
Other non cash items | -65.86%240K | -37.65%1.05M | -37.23%231K | 3.93%397K | -150.18%-281K | 87.97%703K | -74.05%1.68M | -76.84%368K | -77.48%382K | --560K |
Change In working capital | 308.16%28.82M | 46.37%-37.21M | 314.48%3.26M | 115.23%4.11M | -4,220.11%-30.74M | 66.72%-13.84M | -400.74%-69.38M | 90.75%-1.52M | -1,931.82%-27M | --746K |
-Change in receivables | 71.39%35.19M | -53.32%-35.47M | -2,948.48%-31.13M | 1,082.85%7.17M | -551.76%-32.04M | 172.09%20.53M | 13.42%-23.14M | 92.84%-1.02M | -103.01%-729K | --7.09M |
-Change in inventory | 56.66%-4.57M | 165.04%35.4M | 207.15%20.87M | 139.12%7.64M | 586.09%17.44M | 10.93%-10.55M | -38.37%-54.43M | 5.23%-19.48M | -96.05%-19.52M | ---3.59M |
-Change in payables and accrued expense | 147.88%5.99M | -602.96%-29.36M | -293.12%-8.75M | -59.77%9.92M | -62.42%-18.02M | -2.01%-12.51M | -86.20%5.84M | -85.91%4.53M | 660.45%24.66M | ---11.1M |
-Change in other current assets | -96.45%-5.04M | 403.30%25.48M | 881.16%19.32M | 145.58%4.1M | 79.16%4.63M | 35.02%-2.57M | -171.38%-8.4M | 134.48%1.97M | -619.86%-9M | --2.58M |
-Change in other current liabilities | 25.38%-7.82M | -252.76%-12.44M | 63.32%14.56M | -182.48%-14.29M | -128.86%-2.24M | -200.83%-10.48M | 504.02%8.15M | 168.08%8.92M | -10.80%-5.06M | --7.77M |
-Change in other working capital | 194.65%5.07M | -897.82%-20.82M | -425.81%-11.62M | 39.87%-10.43M | 75.29%-498K | -90.65%1.72M | -82.62%2.61M | -29.21%3.57M | -211.17%-17.35M | ---2.02M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 327.75%26.82M | 28.91%7.06M | -67.61%6.27M | 234.37%11.04M | -175.70%-16.52M | 122.81%6.27M | -86.65%5.48M | 162.89%19.35M | -154.01%-8.22M | --21.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 18.02%-1.91M | -558.00%-8.48M | 292.32%3.58M | -336.13%-8.22M | -130.68%-1.5M | 4.39%-2.33M | 90.07%-1.29M | 22.62%-1.86M | 34.66%-1.89M | 4.9M |
Net PPE purchase and sale | 18.02%-1.91M | 8.38%-8.48M | -46.48%-2.73M | -1.64%-1.92M | 51.01%-1.5M | 4.39%-2.33M | 28.71%-9.25M | 22.62%-1.86M | 34.66%-1.89M | ---3.07M |
Net investment purchase and sale | ---- | --0 | --6.31M | ---6.31M | ---- | ---- | --7.96M | --0 | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 18.02%-1.91M | -558.00%-8.48M | 292.32%3.58M | -336.13%-8.22M | -130.68%-1.5M | 4.39%-2.33M | 90.07%-1.29M | 22.62%-1.86M | 34.66%-1.89M | --4.9M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -598.04%-23.87M | 88.43%-4.99M | 94.74%-2.01M | 215.38%2.47M | -127.44%-2.03M | -73.87%-3.42M | -643.31%-43.13M | -10,519.13%-38.13M | -261.07%-2.14M | -893K |
Net issuance payments of debt | --0 | 97.34%-1.03M | 99.64%-138K | --0 | 6.92%-740K | -53.54%-152K | -1,580.72%-38.79M | -38,091.92%-37.81M | 85.00%-87K | ---795K |
Net common stock issuance | -687.78%-18.13M | 234.76%6.56M | -99.38%6K | 2,966.12%3.47M | -100.34%-1K | 273.94%3.09M | -84.09%1.96M | 5.82%963K | -105.19%-121K | --292K |
Net other financing activities | 9.65%-5.74M | -66.93%-10.52M | -45.69%-1.88M | 48.21%-1M | -230.77%-1.29M | -135.91%-6.35M | -205.28%-6.3M | -189.21%-1.29M | -354.35%-1.93M | ---390K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -598.04%-23.87M | 88.43%-4.99M | 94.74%-2.01M | 215.38%2.47M | -127.44%-2.03M | -73.87%-3.42M | -643.31%-43.13M | -10,519.13%-38.13M | -261.07%-2.14M | ---893K |
Net cash flow | ||||||||||
Beginning cash position | -5.94%84.27M | -32.86%89.59M | -28.17%75.62M | -41.69%71.03M | -9.79%90.88M | -32.86%89.59M | 35.26%133.43M | -18.03%105.28M | 5.77%121.82M | --100.74M |
Current changes in cash | 99.61%1.04M | 83.55%-6.41M | 137.97%7.84M | 143.22%5.29M | -177.65%-20.06M | 101.63%519K | -208.24%-38.95M | -487.90%-20.64M | -189.63%-12.24M | --25.83M |
Effect of exchange rate changes | -229.53%-1M | 122.22%1.09M | -83.68%808K | 83.71%-700K | 104.40%209K | 195.90%772K | -310.04%-4.9M | 1,623.08%4.95M | -966.00%-4.3M | ---4.75M |
End cash Position | -7.23%84.31M | -5.94%84.27M | -5.94%84.27M | -28.17%75.62M | -41.69%71.03M | -9.79%90.88M | -32.86%89.59M | -32.86%89.59M | -18.03%105.28M | --121.82M |
Free cash flow | 532.37%24.91M | 62.48%-1.42M | -79.75%3.54M | 190.34%9.13M | -196.08%-18.02M | 113.17%3.94M | -113.46%-3.77M | 252.91%17.49M | -181.93%-10.1M | --18.76M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data