(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (FY)Dec 25, 2022 | (Q4)Dec 25, 2022 | (Q3)Oct 2, 2022 | (Q2)Jul 10, 2022 | (Q1)Apr 17, 2022 | (FY)Dec 26, 2021 | (Q4)Dec 26, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -103.26%-1.16M | -466.65%-18.52M | -136.59%-864K | -24.87%35.53M | -133.78%-3.27M | 445.27%2.36M | 26.80%23.14M | -29.77%13.3M | 133.74%47.29M | -77.31%9.68M |
Net income from continuing operations | 73.09%-21.23M | 69.27%-13.73M | 35.50%-8.16M | -56.38%-78.88M | -105.41%-44.69M | 15.55%-12.65M | -269.14%-18.44M | 64.36%-3.11M | 81.73%-50.44M | 44.69%-21.75M |
Operating gains losses | -227.43%-30.14M | ---272K | ---15.06M | ---9.2M | --0 | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -13.19%66.19M | -19.54%13.94M | -15.52%14.67M | -8.62%76.25M | -10.96%17.32M | -8.01%17.37M | -8.21%17.64M | -7.61%23.92M | -4.70%83.44M | -0.26%19.45M |
Other non cash items | 25.24%-10.04M | 54.20%-3.02M | 26.67%-1.31M | -753.78%-13.43M | -642.63%-6.6M | -469.01%-1.78M | 671.31%697K | -2,206.83%-5.74M | -150.88%-1.57M | -125.39%-889K |
Change In working capital | -237.74%-22.01M | -367.69%-19.13M | -28.33%2.71M | 627.50%15.98M | 41.58%7.15M | 172.78%3.78M | 386.52%11.98M | -5,881.03%-6.94M | -92.96%2.2M | -90.38%5.05M |
-Change in receivables | -97.39%397K | 1.09%-9.31M | 54.72%902K | 466.27%15.24M | -2.05%-9.41M | 235.90%583K | 2,263.36%12.63M | 88.14%11.43M | 26.70%-4.16M | -123.75%-9.22M |
-Change in inventory | 84.56%-280K | 106.08%97K | -114.08%-152K | 5.82%-1.81M | 17.09%-1.6M | -111.95%-71K | 102.89%16K | -295.12%-162K | -185.98%-1.93M | ---1.93M |
-Change in prepaid assets | -31.94%1.56M | 92.45%204K | 432.06%1.74M | 174.66%2.29M | 102.60%106K | -19.09%-524K | 72.03%824K | 93.13%1.88M | -141.19%-3.07M | -7.77%-4.08M |
-Change in payables and accrued expense | -183.96%-9.84M | -825.58%-15.26M | -6.56%4.92M | -39.72%11.72M | -15.91%2.1M | 1,383.17%5.26M | -78.32%1.07M | -73.51%3.29M | 303.31%19.45M | 739.26%2.5M |
-Change in other current assets | -68.29%-11.84M | ---- | ---- | 24.29%-7.04M | ---- | ---- | -30.01%-2.92M | 30.77%-4.62M | -150.71%-9.29M | 492.87%3.42M |
-Change in other working capital | 54.89%-2M | -26.13%16.98M | -28.42%-11.57M | -471.54%-4.43M | 60.07%22.98M | -1,134.52%-9.01M | -15.06%361K | -45.83%-18.76M | -93.53%1.19M | -8.98%14.36M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -103.26%-1.16M | -466.65%-18.52M | -136.59%-864K | -24.87%35.53M | -133.78%-3.27M | 445.27%2.36M | 26.80%23.14M | -29.77%13.3M | 133.74%47.29M | -77.31%9.68M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 127.82%8.23M | 4.48%-10.77M | 814.18%19.09M | 30.00%-29.57M | 49.40%-11.27M | 70.73%-2.67M | -11.81%-6.08M | -76.81%-9.55M | -97.45%-42.24M | -206.72%-22.27M |
Net PPE purchase and sale | 139.76%11.76M | 4.48%-10.77M | 814.18%19.09M | 30.00%-29.57M | 49.40%-11.27M | 70.73%-2.67M | -11.81%-6.08M | -76.81%-9.55M | -97.45%-42.24M | -206.72%-22.27M |
Net business purchase and sale | ---3.53M | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 127.82%8.23M | 4.48%-10.77M | 814.18%19.09M | 30.00%-29.57M | 49.40%-11.27M | 70.73%-2.67M | -11.81%-6.08M | -76.81%-9.55M | -97.45%-42.24M | -206.72%-22.27M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -214.15%-33.71M | -99.80%29K | -2,457.12%-13.66M | 1,789.51%29.53M | -16.98%14.61M | -159.73%-534K | 100.40%38K | 308.54%15.42M | 113.35%1.56M | 138.49%17.6M |
Net issuance payments of debt | -184.08%-25.76M | -101.56%-230K | -1,515.25%-8.58M | 738.08%30.63M | -23.82%14.76M | -146.25%-531K | 59.93%-3.94M | 389.82%20.35M | 110.01%3.66M | 142.58%19.37M |
Net common stock issuance | ---9.96M | --0 | ---4.96M | --0 | --0 | --0 | ---- | ---- | --0 | ---- |
Net other financing activities | 282.26%2M | 279.86%259K | -3,800.00%-117K | 47.47%-1.1M | 91.87%-144K | 98.82%-3K | 1,209.87%3.98M | -1,229.92%-4.93M | 8.49%-2.09M | -365.92%-1.77M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -214.15%-33.71M | -99.80%29K | -2,457.12%-13.66M | 1,789.51%29.53M | -16.98%14.61M | -159.73%-534K | 100.40%38K | 308.54%15.42M | 113.35%1.56M | 138.49%17.6M |
Net cash flow | ||||||||||
Beginning cash position | 155.85%58.21M | 4.62%60.82M | -4.69%56.25M | 41.16%22.75M | 227.36%58.13M | 130.80%59.01M | 88.13%41.92M | 41.16%22.75M | -46.36%16.12M | -35.12%17.76M |
Current changes in cash | -175.06%-26.64M | -40,175.34%-29.26M | 640.31%4.57M | 436.69%35.5M | -98.54%73K | 89.16%-846K | 421.49%17.11M | 212.18%19.17M | 151.41%6.61M | 148.31%5M |
Effect of exchange rate changes | 104.88%2K | -33.33%2K | --0 | -305.00%-41K | 137.50%3K | -533.33%-38K | -380.00%-14K | -72.41%8K | 101.88%20K | 99.11%-8K |
End cash Position | -45.77%31.57M | -45.77%31.57M | 4.62%60.82M | 155.85%58.21M | 155.85%58.21M | 227.36%58.13M | 130.80%59.01M | 88.13%41.92M | 41.16%22.75M | 41.16%22.75M |
Free cash flow | -1,826.04%-50.6M | -114.61%-30.88M | -38.06%-12.12M | -152.22%-2.63M | -14.22%-14.39M | -0.94%-8.78M | 32.57%16.97M | -73.54%3.58M | 364.93%5.03M | -135.62%-12.6M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data