(Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Oct 2, 2022 | (Q2)Jul 3, 2022 | (Q1)Apr 3, 2022 | (FY)Jan 2, 2022 | (Q4)Jan 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -279.03%-151.57M | 74.02%-2.85M | -259.72%-23.46M | 170.63%3.44M | 68.29%39.73M | -277.41%-39.99M | -133.35%-10.99M | 128.89%14.69M | -4.87M | 23.61M |
Net income from continuing operations | -143.66%-108.38M | 98.34%-1.46M | 134.49%20.42M | -4.46%-267.15M | -2.87%-75.71M | 32.62%-44.48M | -13.36%-87.77M | -52.90%-59.2M | ---255.75M | ---73.59M |
Operating gains losses | 287.74%39.62M | -163.06%-5.11M | -729.09%-23.09M | -57.87%23.25M | 53.68%32.57M | -353.79%-21.1M | -74.58%8.1M | 158.97%3.67M | --55.17M | --21.2M |
Depreciation and amortization | 4.62%14.54M | -5.13%14.59M | 11.26%14.45M | 33.19%56.22M | 15.20%13.96M | 25.55%13.9M | 57.97%15.38M | 39.78%12.99M | --42.21M | --12.12M |
Deferred tax | -100.58%-12K | -268.75%-648K | 106.59%188K | 53.89%8.6M | 65.47%6.06M | 71.37%2.07M | -76.59%384K | 109.90%91K | --5.59M | --3.66M |
Other non cash items | 8.20%2.43M | 57.85%2.54M | 20.84%2.13M | -25.10%8.69M | 9.19%3.06M | -6.19%2.24M | -13.25%1.61M | -61.11%1.77M | --11.6M | --2.81M |
Change In working capital | -680.84%-113.68M | -151.27%-20.83M | -162.29%-31.82M | 23.05%158.84M | 47.50%81.7M | -147.53%-14.56M | -35.90%40.62M | 351.63%51.08M | --129.09M | --55.39M |
-Change in receivables | -849.58%-13.5M | 7.38%-5.96M | -45.54%-17.89M | -140.06%-15.33M | -75.57%4.82M | 86.72%-1.42M | -146.84%-6.44M | -179.21%-12.29M | --38.27M | --19.72M |
-Change in inventory | -32.74%-44.94M | -45.31%-41.24M | 52.63%-24.47M | -146.96%-106.62M | -5.82%7.26M | -286.25%-33.86M | -130.25%-28.38M | -73.35%-51.65M | ---43.17M | --7.71M |
-Change in prepaid assets | 4,070.49%4.84M | -109.92%-916K | -60.82%2.3M | -32.39%13.94M | -134.16%-1.05M | -103.29%-122K | 88.76%9.24M | -34.47%5.87M | --20.62M | --3.06M |
-Change in payables and accrued expense | -475.19%-39.3M | -79.11%5.81M | -163.64%-19.31M | 71.70%70.57M | 116.56%1.96M | -81.99%10.48M | 127.53%27.79M | 273.75%30.34M | --41.1M | ---11.82M |
-Change in other current assets | 90.74%1.46M | 93.38%1.37M | 48.33%930K | 30.34%3.19M | 70.80%1.09M | 33.16%767K | 11.29%710K | 4.85%627K | --2.45M | --637K |
-Change in other current liabilities | -11.50%-989K | -71.08%-1.41M | 17.59%-520K | 3.98%-2.56M | 55.85%-215K | -23.88%-887K | -12.28%-823K | 13.09%-631K | ---2.66M | ---487K |
-Change in other working capital | -302.74%-21.26M | -44.13%21.53M | -65.57%27.14M | 169.91%195.65M | 85.48%67.84M | 190.19%10.49M | -14.25%38.52M | 2,917.04%78.81M | --72.49M | --36.57M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -279.03%-151.57M | 74.02%-2.85M | -259.72%-23.46M | 170.63%3.44M | 68.29%39.73M | -277.41%-39.99M | -133.35%-10.99M | 128.89%14.69M | ---4.87M | --23.61M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 84.64%-14.16M | -362.87%-84.19M | 373.69%59.37M | 9.81%-139.3M | 81.21%-7.27M | -74.01%-92.15M | 64.92%-18.19M | -97.96%-21.69M | -154.45M | -38.68M |
Net PPE purchase and sale | 6.10%-15.13M | -32.88%-24.17M | 23.94%-16.5M | 59.16%-63.15M | 80.93%-7.16M | 70.32%-16.11M | 64.92%-18.19M | -97.96%-21.69M | ---154.61M | ---37.53M |
Net intangibles purchase and sale | 97.56%-1K | ---17K | ---118K | -134.43%-143K | -67.21%-102K | ---41K | --0 | --0 | ---61K | ---61K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment purchase and sale | 101.28%971K | ---60M | --75.99M | -34,033.04%-76.01M | 99.09%-10K | ---76M | --0 | --0 | --224K | ---1.09M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 84.64%-14.16M | -362.87%-84.19M | 373.69%59.37M | 9.81%-139.3M | 81.21%-7.27M | -74.01%-92.15M | 64.92%-18.19M | -97.96%-21.69M | ---154.45M | ---38.68M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -106.80%-12.88M | 12,130.58%179.18M | -100.85%-191K | 49.13%211.47M | -142.77%-1.83M | 3,670.88%189.36M | -99.07%1.47M | 245.35%22.48M | 141.81M | 4.28M |
Net issuance payments of debt | -106.43%-12.19M | -1,112.65%-15.05M | -100.85%-191K | 996.26%211.8M | -141.14%-1.83M | 3,861.87%189.6M | 114.67%1.49M | 274.57%22.54M | ---23.63M | --4.45M |
Net common stock issuance | ---695K | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --169.68M | --0 |
Cash dividends paid | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net other financing activities | ---- | ---- | ---- | 92.44%-321K | --0 | 11.03%-234K | 98.34%-21K | 97.41%-66K | ---4.25M | ---170K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -106.80%-12.88M | 12,130.58%179.18M | -100.85%-191K | 49.13%211.47M | -142.77%-1.83M | 3,670.88%189.36M | -99.07%1.47M | 245.35%22.48M | --141.81M | --4.28M |
Net cash flow | ||||||||||
Beginning cash position | 119.76%395.91M | 46.20%303.74M | 39.39%267.96M | -8.27%192.23M | 17.07%237.56M | -33.71%180.15M | 56.88%207.76M | -8.27%192.23M | --209.57M | --202.93M |
Current changes in cash | -412.13%-178.61M | 432.51%92.14M | 130.97%35.73M | 531.91%75.61M | 383.78%30.63M | 183.11%57.22M | -119.88%-27.71M | 120.02%15.47M | ---17.51M | ---10.79M |
Effect of exchange rate changes | -77.13%43K | -72.92%26K | -14.06%55K | -28.31%119K | -331.31%-229K | 358.54%188K | 221.52%96K | -39.05%64K | --166K | --99K |
End cash Position | -8.51%217.34M | 119.76%395.91M | 46.20%303.74M | 39.39%267.96M | 39.39%267.96M | 17.07%237.56M | -33.71%180.15M | 56.88%207.76M | --192.23M | --192.23M |
Free cash flow | -196.93%-166.7M | 7.42%-27.04M | -471.82%-40.07M | 62.36%-60.04M | 331.14%32.31M | 13.46%-56.14M | -54.49%-29.21M | 88.66%-7.01M | ---159.54M | ---13.98M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data
No Data