(FY)Dec 27, 2023 | (Q4)Dec 27, 2023 | (Q3)Sep 27, 2023 | (Q2)Jun 28, 2023 | (Q1)Mar 29, 2023 | (FY)Dec 28, 2022 | (Q4)Dec 28, 2022 | (Q3)Sep 28, 2022 | (Q2)Jun 29, 2022 | (Q1)Mar 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 5.55%40.69M | -50.85%8.18M | 6.21%10.71M | 27.27%17.98M | 265.68%3.82M | -26.01%38.55M | 70.39%16.64M | -35.78%10.09M | -26.53%14.13M | -131.16%-2.31M |
Net income from continuing operations | 22.85%25.55M | -33.43%4.35M | 84.25%9.23M | -1.19%7.06M | 132.53%4.92M | -28.57%20.8M | 5.79%6.54M | -50.70%5.01M | -19.02%7.14M | -46.64%2.12M |
Operating gains losses | -608.93%-4.84M | 127.83%226K | -23,466.67%-4.91M | -230.95%-55K | -260.61%-106K | -137.47%-683K | -954.74%-812K | -77.42%21K | -97.39%42K | 153.85%66K |
Depreciation and amortization | 5.67%15.24M | 7.76%3.96M | 11.78%3.95M | 2.10%3.69M | 1.11%3.64M | -4.99%14.42M | 1.02%3.67M | -4.21%3.53M | -7.63%3.62M | -8.66%3.6M |
Deferred tax | -75.77%1.01M | -110.84%-234K | -12.87%995K | -117.36%-353K | 151.41%601K | 310.25%4.16M | 329.09%2.16M | 1.42%1.14M | 66.91%2.03M | -202.07%-1.17M |
Other non cash items | -17.35%281K | 356.25%219K | -71.69%47K | -23.81%48K | -152.38%-33K | 35.46%340K | -23.81%48K | 167.74%166K | -1.56%63K | 1.61%63K |
Change In working capital | 76.50%-1.05M | -129.78%-1.27M | 46.02%-502K | 7,061.70%6.73M | 23.86%-6.01M | -670.72%-4.46M | 862.75%4.27M | -87.50%-930K | -95.72%94K | -479.87%-7.89M |
-Change in receivables | -106.50%-216K | -113.94%-678K | 291.87%1.82M | 1,528.30%863K | -243.88%-2.22M | 196.49%3.32M | 188.19%4.86M | -268.51%-947K | -97.93%53K | 38.86%-645K |
-Change in inventory | 524.80%531K | 154.94%128K | -95.00%2K | -41.59%66K | 844.44%335K | 42.66%-125K | -21.99%-233K | 140.00%40K | 214.14%113K | -126.16%-45K |
-Change in prepaid assets | -2,877.46%-1.97M | -189.47%-1.98M | -136.71%-181K | 11.78%1.26M | -23.76%-1.07M | -46.62%71K | 1.16%-684K | 84.64%493K | -0.09%1.13M | -51.57%-867K |
-Change in payables and accrued expense | 101.35%79K | 1,032.57%6.89M | -3,080.78%-8.38M | 712.73%4.57M | 49.78%-3M | -398.77%-5.84M | -87.25%608K | 115.39%281K | 37.10%-746K | -3,165.64%-5.98M |
-Change in other current assets | -28.75%-309K | 18.89%-73K | -123.41%-155K | 93.41%-30K | 85.71%-51K | 77.19%-240K | 93.29%-90K | 10.15%662K | -115.64%-455K | -253.47%-357K |
-Change in other working capital | 150.57%838K | -2,704.55%-5.55M | ---- | ---- | ---- | -148.59%-1.66M | ---198K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 5.55%40.69M | -50.85%8.18M | 6.21%10.71M | 27.27%17.98M | 265.68%3.82M | -26.01%38.55M | 70.39%16.64M | -35.78%10.09M | -26.53%14.13M | -131.16%-2.31M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 28.91%-13.45M | -2.41%-6.04M | 135.48%1.49M | 36.37%-3.22M | -50.58%-5.68M | -51.50%-18.92M | -35.72%-5.89M | -8.27%-4.19M | -613.60%-5.06M | 28.25%-3.77M |
Net PPE purchase and sale | -7.10%-21.33M | 12.47%-6.04M | -44.60%-6.06M | 35.62%-3.26M | -58.54%-5.98M | -16.88%-19.92M | -58.80%-6.9M | -8.27%-4.19M | -41.67%-5.06M | 28.25%-3.77M |
Net business purchase and sale | 670.66%7.72M | --0 | --7.55M | --13K | --162K | -78.01%1M | --1M | --0 | --0 | --0 |
Net other investing changes | --163K | --0 | --0 | --25K | --138K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 28.91%-13.45M | -2.41%-6.04M | 135.48%1.49M | 36.37%-3.22M | -50.58%-5.68M | -51.50%-18.92M | -35.72%-5.89M | -8.27%-4.19M | -613.60%-5.06M | 28.25%-3.77M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -38.58%-40.45M | 9.02%-8.67M | 59.07%-8.57M | -4,445.63%-9.36M | -1,034.08%-13.84M | -28.09%-29.19M | -19,756.25%-9.53M | -10,163.46%-20.93M | 98.55%-206K | 117.05%1.48M |
Net issuance payments of debt | -30.95%17.84M | -91.40%3.96M | 199.63%19.96M | 5,263.16%1.96M | -16,645.83%-8.04M | 212.59%25.84M | 95,854.17%45.96M | -42,534.04%-20.04M | 99.73%-38K | 99.47%-48K |
Net common stock issuance | ---59.22M | ---12.6M | ---28.83M | ---11.94M | ---5.85M | --0 | --0 | --0 | --0 | --0 |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | ---55.57M | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -31.64%1.17M | --0 | --347K | 1,462.00%781K | -97.19%43K | 97.81%1.71M | --133K | --0 | -79.17%50K | 369.33%1.53M |
Net other financing activities | 79.12%-243K | 50.00%-26K | 94.85%-46K | ---- | ---- | -65.11%-1.16M | ---52K | -1,886.67%-894K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -38.58%-40.45M | 9.02%-8.67M | 59.07%-8.57M | -4,445.63%-9.36M | -1,034.08%-13.84M | -28.09%-29.19M | -19,756.25%-9.53M | -10,163.46%-20.93M | 98.55%-206K | 117.05%1.48M |
Net cash flow | ||||||||||
Beginning cash position | -31.79%20.49M | -28.33%13.82M | -70.32%10.18M | -81.18%4.79M | -31.79%20.49M | 127.29%30.05M | -21.87%19.28M | 171.79%34.31M | 281.63%25.45M | 127.29%30.05M |
Current changes in cash | -38.23%-13.21M | -635.88%-6.53M | 124.16%3.63M | -39.12%5.39M | -241.76%-15.7M | -156.77%-9.55M | -77.35%1.22M | -224.83%-15.04M | 48.78%8.86M | 29.85%-4.6M |
End cash Position | -64.44%7.29M | -64.44%7.29M | -28.33%13.82M | -70.32%10.18M | -81.18%4.79M | -31.79%20.49M | -31.79%20.49M | -21.87%19.28M | 171.79%34.31M | 281.63%25.45M |
Free cash flow | 3.89%19.36M | -78.00%2.14M | -21.08%4.65M | 62.36%14.72M | 64.44%-2.16M | -46.85%18.63M | 79.67%9.75M | -50.19%5.9M | -42.09%9.07M | -383.84%-6.08M |
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