(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 1,037.84%345.19M | -30.41%72.21M | 29.61%119.61M | 628.05%154.03M | 99.65%-656K | -82.73%30.34M | 156.95%103.76M | -2.39%92.29M | -79.97%21.16M | -188.01%-186.87M |
Net income from continuing operations | 36.56%62.45M | -203.37%-34.76M | 231.91%43.79M | -16.46%38.28M | 2,966.29%15.13M | -72.91%45.73M | -20.11%33.62M | -181.87%-33.19M | -24.52%45.83M | -102.07%-528K |
Operating gains losses | 43.20%-3.51M | 15.07%-6.46M | 371.12%2.58M | -15.06%344K | -92.77%35K | -151.12%-6.17M | -339.74%-7.61M | -85.93%547K | -88.85%405K | -64.90%484K |
Depreciation and amortization | 6.40%140.19M | 9.84%37.49M | -4.90%30.95M | 19.84%38.96M | 0.69%32.79M | -4.00%131.75M | 0.65%34.13M | -3.31%32.55M | -8.32%32.51M | -4.81%32.57M |
Deferred tax | 822.23%31.74M | 263.50%22.92M | -17.37%9.76M | 1,197.66%3.32M | -74.28%-4.27M | 70.65%-4.39M | -14.22%-14.02M | 247.44%11.82M | -94.83%256K | -769.13%-2.45M |
Other non cash items | -251.27%-24.46M | 157.62%8.39M | -288.23%-28M | -110.40%-2.08M | 31.98%-2.78M | 78.56%16.17M | -258.74%-14.57M | 503.37%14.87M | 811.19%19.96M | 14.40%-4.09M |
Change In working capital | 153.79%120.38M | -41.18%39.4M | 412.63%57.04M | 188.03%69.89M | 79.35%-45.95M | -42.76%-223.8M | 290.33%66.98M | -29.02%11.13M | -797.24%-79.4M | -73.30%-222.51M |
-Change in receivables | 113.63%10.86M | -29.71%61.1M | 642.99%25.72M | 296.31%24.28M | 36.44%-100.23M | 13.30%-79.69M | 172.13%86.92M | -83.12%3.46M | -166.56%-12.37M | 3.22%-157.7M |
-Change in inventory | 262.50%119.56M | -39.00%44.79M | 223.13%24.7M | 127.87%18.29M | 151.85%31.78M | 45.29%-73.58M | 305.70%73.42M | 58.68%-20.06M | -163.90%-65.65M | -141.57%-61.29M |
-Change in payables and accrued expense | 67.04%-21.64M | 53.21%-55.98M | -132.97%-8.78M | 592.94%18.84M | -22.05%24.28M | -177.97%-65.66M | -279.16%-119.62M | -38.81%26.64M | -364.13%-3.82M | -56.00%31.14M |
-Change in other current assets | 337.85%11.6M | -140.01%-10.51M | 1,318.32%15.4M | 247.42%8.48M | 94.88%-1.78M | 66.55%-4.88M | 24,222.22%26.27M | 506.70%1.09M | 160.97%2.44M | -219.24%-34.67M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1,037.84%345.19M | -30.41%72.21M | 29.61%119.61M | 628.05%154.03M | 99.65%-656K | -82.73%30.34M | 156.95%103.76M | -2.39%92.29M | -79.97%21.16M | -188.01%-186.87M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 516.49%279.17M | 19.07%-19.67M | 1,696.62%341.07M | -91.72%-23.19M | -105.40%-19.03M | 27.43%-67.03M | -1.68%-24.3M | 20.83%-21.36M | 47.70%-12.1M | 49.49%-9.27M |
Net PPE purchase and sale | -14.35%-81.58M | 6.44%-18.21M | -6.32%-21.85M | -28.14%-20.49M | -37.09%-21.03M | 11.30%-71.35M | 20.30%-19.47M | 12.93%-20.55M | -10.12%-15.99M | 14.26%-15.34M |
Net intangibles purchase and sale | -39.40%-12.55M | 60.62%-1.82M | -416.89%-5.75M | -22.84%-2.8M | -118.34%-2.18M | 44.05%-9M | -204.56%-4.61M | 78.80%-1.11M | 63.26%-2.28M | 67.99%-998K |
Net business purchase and sale | --365.56M | ---1.97M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net investment purchase and sale | -56.59%-1.14M | -2.07%-247K | 11.36%-234K | -24.32%-276K | ---383K | ---728K | ---242K | ---264K | ---222K | --0 |
Net other investing changes | 5,619.15%5.38M | 13,653.33%2.06M | 129.17%55K | 1,157.14%88K | 6,504.17%3.17M | -97.74%94K | -99.26%15K | -98.72%24K | 100.29%7K | -98.20%48K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 516.49%279.17M | 19.07%-19.67M | 1,696.62%341.07M | -91.72%-23.19M | -105.40%-19.03M | 27.43%-67.03M | -1.68%-24.3M | 20.83%-21.36M | 47.70%-12.1M | 49.49%-9.27M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -369.24%-563.16M | 82.81%-12.4M | -272.24%-479.97M | -821.44%-70.69M | -100.14%-99K | 70.09%-120.01M | -31.07%-72.16M | 45.33%-128.94M | 112.28%9.8M | 333.56%71.28M |
Net issuance payments of debt | -4,509.91%-561.34M | 83.36%-11.99M | -370.31%-479.02M | -192.98%-70.67M | -99.69%341K | 114.79%12.73M | -421.77%-72.05M | -479.07%-101.85M | 265.19%76.01M | 1,380.06%110.62M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | 59.23%-131.99M | --0 | 87.71%-26.81M | -98.73%-64.96M | -83.82%-40.22M |
Proceeds from stock option exercised by employees | -71.98%563K | 16,700.00%332K | 8,700.00%88K | -86.71%136K | -99.29%7K | -80.27%2.01M | ---2K | --1K | --1.02M | --987K |
Net other financing activities | 13.85%-2.38M | -588.89%-744K | -270.97%-1.04M | 93.12%-156K | -302.70%-447K | -70.68%-2.77M | 68.42%-108K | -62.21%-279K | ---2.27M | ---111K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -369.24%-563.16M | 82.81%-12.4M | -272.24%-479.97M | -821.44%-70.69M | -100.14%-99K | 70.09%-120.01M | -31.07%-72.16M | 45.33%-128.94M | 112.28%9.8M | 333.56%71.28M |
Net cash flow | ||||||||||
Beginning cash position | -44.35%220.87M | 19.27%239.91M | -3.83%263.44M | -23.63%203.99M | -44.35%220.87M | -46.12%396.89M | -54.79%201.15M | -55.76%273.92M | -56.45%267.1M | -46.12%396.89M |
Current changes in cash | 139.06%61.21M | 449.53%40.13M | 66.76%-19.29M | 218.98%60.15M | 84.15%-19.79M | 50.71%-156.71M | 118.93%7.3M | 65.52%-58.02M | 602.27%18.86M | -9.76%-124.85M |
Effect of exchange rate changes | 136.62%7.07M | -26.64%9.11M | 71.22%-4.25M | 94.19%-700K | 158.91%2.91M | 11.40%-19.32M | 231.20%12.42M | -144.79%-14.75M | -476.87%-12.04M | 48.03%-4.94M |
End cash Position | 30.91%289.15M | 30.91%289.15M | 19.27%239.91M | -3.83%263.44M | -23.63%203.99M | -44.35%220.87M | -44.35%220.87M | -54.79%201.15M | -55.76%273.92M | -56.45%267.1M |
Free cash flow | 478.63%234.31M | -39.59%41.68M | 23.82%86.18M | 4,644.32%130.71M | 88.06%-24.27M | -181.45%-61.88M | 378.54%69.01M | 6.21%69.6M | -96.64%2.76M | -136.63%-203.25M |
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
No Data