(Q1)Mar 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -78.08%11.27M | 98.04%136.27M | -11.78%54.14M | -103.94%-1.72M | 342.38%32.47M | 324.55%51.39M | -6.61%68.81M | 111.48%61.37M | 4,014.95%43.73M | -157.38%-13.4M |
Net income from continuing operations | -197.70%-1.57M | -273.11%-102.15M | -1,814.70%-61.59M | -248.18%-25.41M | 28.01%-16.75M | 106.47%1.61M | 44.99%-27.38M | 112.62%3.59M | 228.03%17.15M | -221.73%-23.27M |
Operating gains losses | -196.30%-1.14M | 439.10%6.21M | 30.47%3.67M | 108.22%201K | 121.90%1.15M | -61.07%1.19M | -107.42%-1.83M | -82.42%2.81M | -213.08%-2.45M | -216.61%-5.25M |
Depreciation and amortization | -5.60%33.28M | 4.02%139.98M | -6.20%35.91M | 3.51%36.38M | -3.91%32.43M | 28.71%35.26M | -2.69%134.58M | 3.42%38.28M | -1.14%35.15M | 4.13%33.75M |
Deferred tax | ---- | -601.95%-27.71M | -353.31%-19.58M | -399.83%-5.82M | ---- | ---- | 89.36%-3.95M | 42.59%-4.32M | 81.46%-1.16M | 110.55%2.23M |
Other non cash items | 131.48%798K | -46.97%-6.47M | 11.36%-3.83M | -97.63%27K | 93.05%-127K | -516.26%-2.54M | 59.13%-4.4M | 61.88%-4.32M | -73.16%1.14M | 86.68%-1.83M |
Change In working capital | -252.02%-21.88M | 252.15%57.6M | 48.28%36.11M | -12.83%-9.09M | 149.95%16.19M | 166.18%14.39M | -1,270.62%-37.86M | 22.76%24.36M | 67.39%-8.06M | -2,778.10%-32.41M |
-Change in receivables | 38.41%12.79M | 191.54%12.84M | -208.90%-30.02M | 164.06%6.73M | 422.16%26.9M | 140.62%9.24M | -165.57%-14.03M | -52.19%27.57M | 54.31%-10.5M | -24.56%-8.35M |
-Change in inventory | -174.23%-21.23M | 267.88%58.95M | 473.43%36.65M | 14.00%-24.38M | 189.94%18.08M | 311.75%28.6M | 39.78%-35.11M | 125.82%6.39M | -240.35%-28.35M | -230.79%-20.1M |
-Change in payables and accrued expense | 19.72%-26.8M | -92.17%1.54M | 1,850.32%27.73M | 74.78%-1.39M | 5.01%8.58M | -279.85%-33.38M | -37.19%19.64M | -119.04%-1.58M | 48.73%-5.5M | -11.15%8.17M |
-Change in other working capital | 34.48%13.35M | -88.17%-15.73M | 121.99%1.76M | -72.59%9.95M | -208.27%-37.37M | 140.52%9.93M | -194.23%-8.36M | 62.50%-8.02M | 109.51%36.29M | -352.70%-12.12M |
Cash from discontinued investing activities | 0 | 0 | ||||||||
Operating cash flow | -78.08%11.27M | 98.04%136.27M | -11.78%54.14M | -103.94%-1.72M | 354.44%32.47M | 318.49%51.39M | -70.49%68.81M | 133.11%61.37M | 113.53%43.73M | -108.61%-12.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -52.52%-32.56M | 7.32%-128.45M | -34.32%-32.83M | -49.78%-41.3M | 20.39%-32.98M | 52.74%-21.35M | -42.36%-138.6M | 24.06%-24.44M | -95.39%-27.57M | -21.90%-41.42M |
Capital expenditure reported | -53.73%-32.56M | 7.63%-127.67M | -34.92%-32.47M | -48.89%-41.05M | 20.39%-32.97M | 53.11%-21.18M | -48.28%-138.22M | 25.24%-24.06M | -97.20%-27.57M | -33.82%-41.42M |
Net business purchase and sale | --0 | -105.80%-780K | 3.69%-365K | ---246K | ---1K | ---168K | 90.85%-379K | ---379K | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -52.52%-32.56M | -35.16%-127.28M | -29.54%-31.66M | -56.24%-41.3M | -1,867.15%-32.98M | 52.74%-21.35M | -210.29%-94.17M | 23.92%-24.44M | -115.16%-26.43M | 105.14%1.87M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 106.82%927K | -18.92%-86.95M | 212.16%24.83M | -193.85%-86.13M | 30.18%-12.05M | -207.86%-13.59M | 53.33%-73.12M | -16.85%-22.13M | 77.44%-29.31M | -298.52%-17.26M |
Net issuance payments of debt | 138.38%3.26M | 1.70%-71.45M | 213.08%24.88M | -159.45%-76.05M | 31.65%-11.8M | -106.33%-8.48M | 52.99%-72.68M | -16.17%-22M | 77.40%-29.31M | -344.97%-17.26M |
Net common stock issuance | 91.13%-453K | -1,151.50%-5.42M | 56.92%-56K | --0 | ---254K | -1,580.59%-5.11M | 69.55%-433K | ---130K | 0.00%1K | --0 |
Net other financing activities | ---1.88M | ---10.08M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 106.82%927K | -18.92%-86.95M | 212.16%24.83M | -193.85%-86.13M | 30.18%-12.05M | -207.86%-13.59M | 53.33%-73.12M | -16.85%-22.13M | 77.44%-29.31M | -298.52%-17.26M |
Net cash flow | ||||||||||
Beginning cash position | -50.09%75.77M | -40.07%151.8M | -79.40%27.13M | 6.17%156.86M | -5.23%169.4M | -40.07%151.8M | 170.47%253.31M | -52.83%131.67M | -31.20%147.75M | 67.45%178.75M |
Current changes in cash | -223.81%-20.37M | 20.84%-77.95M | 219.81%47.3M | -975.17%-129.15M | 55.41%-12.55M | 122.51%16.45M | -160.81%-98.48M | 159.77%14.79M | -118.50%-12.01M | -126.17%-28.15M |
Effect of exchange rate changes | -168.96%-791K | 163.38%1.92M | -74.84%1.34M | 85.65%-583K | 100.39%11K | 178.72%1.15M | -31.71%-3.03M | 583.35%5.34M | -714.23%-4.06M | -775.12%-2.85M |
End cash Position | -67.76%54.61M | -50.09%75.77M | -50.09%75.77M | -79.40%27.13M | 6.17%156.86M | -5.23%169.4M | -40.07%151.8M | -40.07%151.8M | -52.83%131.67M | -31.20%147.75M |
Free cash flow | -170.50%-21.3M | 112.40%8.6M | -41.91%21.67M | -364.67%-42.77M | 99.07%-503K | 143.98%30.21M | -149.58%-69.41M | 736.21%37.3M | 148.65%16.16M | -146.21%-54.18M |
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