(FY)Dec 28, 2019 | (Q4)Dec 28, 2019 | (Q3)Sep 28, 2019 | (Q2)Jun 29, 2019 | (Q1)Mar 30, 2019 | (FY)Dec 29, 2018 | (Q4)Dec 29, 2018 | (Q3)Sep 29, 2018 | (Q2)Jun 30, 2018 | (Q1)Mar 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 619.07%13.48M | -25.46%62.21M | 77.01%-4.63M | 43.05%-17.52M | 24.37%-26.58M | -106.69%-2.6M | -0.05%83.47M | -1,403.23%-20.15M | -86.39%-30.77M | -18.22%-35.15M |
Net income from continuing operations | -27.90%-49.55M | 5.32%-36.58M | -3.73%17.86M | -32,633.33%-5.86M | -33.71%-24.98M | -671.49%-38.74M | -260.12%-38.64M | -45.66%18.56M | -86.67%18K | -11.34%-18.68M |
Operating gains losses | 111,300.00%12.25M | 22,212.24%10.93M | 391.95%254K | 1,495.45%1.05M | 182.35%14K | -99.74%11K | --49K | -341.67%-87K | -98.45%66K | -194.44%-17K |
Depreciation and amortization | -0.01%17.92M | 11.30%4.8M | 9.28%4.61M | 10.34%4.34M | -23.58%4.17M | 27.42%17.92M | -7.03%4.31M | 42.75%4.21M | 25.04%3.94M | 64.10%5.46M |
Deferred tax | -105.46%-146K | -108.68%-146K | --0 | --0 | --0 | 244.35%2.67M | 189.18%1.68M | 15,007.14%6.35M | 20,280.00%1.01M | -318,100.00%-6.36M |
Other non cash items | 17.91%10.69M | 33.28%3.12M | 17.04%2.72M | 21.41%2.7M | -1.29%2.15M | -7.81%9.06M | -1.35%2.34M | -5.41%2.32M | -22.97%2.22M | 2.84%2.18M |
Change In working capital | 201.53%18.04M | -11.82%79.91M | 32.58%-34.77M | 47.99%-20.03M | 61.40%-7.06M | -614.00%-17.77M | 2.34%90.62M | -33.41%-51.58M | -40.40%-38.51M | 3.68%-18.29M |
-Change in receivables | 289.24%16.22M | 3.37%100.45M | 11.43%-74.82M | 34.83%-24.74M | -8.17%15.34M | -173.17%-8.57M | 4.58%97.17M | -20.03%-84.48M | -15.32%-37.96M | 130.25%16.7M |
-Change in inventory | 229.68%18.64M | 76.98%10.55M | 12.86%40.33M | 54.70%-13.38M | 28.90%-18.87M | -1,866.07%-14.37M | -15.82%5.96M | -17.73%35.74M | -10.37%-29.53M | -8.34%-26.54M |
-Change in prepaid assets | -200.65%-1.85M | -28.45%571K | -36.13%3.47M | -67.23%-8.59M | 257.47%2.7M | 59.42%-614K | 8.72%798K | 319.27%5.44M | -866.57%-5.14M | -292.22%-1.71M |
-Change in payables and accrued expense | -358.65%-14.97M | -137.81%-31.66M | 54.58%-3.76M | -21.82%26.67M | 7.59%-6.23M | -17.64%5.79M | -14.18%-13.31M | 36.85%-8.27M | 16.10%34.12M | -380.68%-6.74M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 619.07%13.48M | -25.46%62.21M | 77.01%-4.63M | 43.05%-17.52M | 24.37%-26.58M | -106.69%-2.6M | -0.05%83.47M | -1,403.23%-20.15M | -86.39%-30.77M | -18.22%-35.15M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 26.11%-12.45M | 56.77%-1.92M | 21.86%-3.03M | 2.16%-3.89M | 20.68%-3.61M | 55.39%-16.85M | 21.91%-4.45M | 83.05%-3.87M | 26.83%-3.97M | -20.28%-4.56M |
Net PPE purchase and sale | 21.92%-9.73M | 48.41%-1.83M | 18.21%-2.41M | -15.01%-2.94M | 25.22%-2.56M | 15.46%-12.46M | -15.48%-3.54M | 16.13%-2.94M | 48.19%-2.55M | -5.71%-3.43M |
Net intangibles purchase and sale | 23.81%-3.42M | 12.15%-795K | 33.40%-620K | 33.00%-952K | 14.48%-1.05M | -12.18%-4.49M | 47.26%-905K | 24.49%-931K | -181.94%-1.42M | -125.09%-1.23M |
Net other investing changes | 600.00%700K | ---- | ---- | ---- | ---- | --100K | --0 | --0 | --0 | --100K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 26.11%-12.45M | 56.77%-1.92M | 21.86%-3.03M | 2.16%-3.89M | 20.68%-3.61M | 55.39%-16.85M | 21.91%-4.45M | 83.05%-3.87M | 26.83%-3.97M | -20.28%-4.56M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 101.24%140K | 25.69%-63.98M | -73.27%6.24M | -32.75%22.29M | 94.56%35.59M | -163.23%-11.33M | -59.22%-86.1M | 3.40%23.33M | 42.30%33.14M | 366.92%18.29M |
Net issuance payments of debt | 121.18%2.16M | 27.01%-62.62M | -73.49%6.24M | -33.21%22.32M | 94.37%36.23M | -3,434.26%-10.21M | -58.66%-85.8M | 4.22%23.52M | 22.44%33.43M | 375.68%18.64M |
Net common stock issuance | ---34K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other financing activities | -77.91%-1.99M | -349.34%-1.36M | --0 | --0 | -84.26%-632K | 72.16%-1.12M | ---302K | -2,628.57%-191K | ---282K | ---343K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 101.24%140K | 25.69%-63.98M | -73.27%6.24M | -32.75%22.29M | 94.56%35.59M | -163.23%-11.33M | -59.22%-86.1M | 3.40%23.33M | 42.30%33.14M | 366.92%18.29M |
Net cash flow | ||||||||||
Beginning cash position | -96.77%1.03M | -26.00%5.86M | -16.25%7.24M | -37.38%6.44M | -96.77%1.03M | -9.22%31.86M | -3.00%7.92M | 25.22%8.64M | 83.96%10.28M | -9.22%31.86M |
Current changes in cash | 103.79%1.17M | 47.90%-3.69M | -106.53%-1.42M | 154.97%879K | 125.21%5.4M | -844.40%-30.78M | -129.84%-7.08M | -154.90%-689K | -218.18%-1.6M | 27.67%-21.41M |
Effect of exchange rate changes | -122.64%-118K | -150.79%-96K | 268.97%49K | -110.81%-78K | 103.98%7K | -330.43%-53K | 597.37%189K | -341.67%-29K | 5.13%-37K | -300.00%-176K |
End cash Position | 101.65%2.08M | 101.65%2.08M | -26.00%5.86M | -16.25%7.24M | -37.38%6.44M | -96.77%1.03M | -96.77%1.03M | -3.00%7.92M | 25.22%8.64M | 83.96%10.28M |
Free cash flow | 101.66%325K | -24.59%59.59M | 68.11%-7.66M | 38.37%-21.41M | 24.14%-30.2M | -197.38%-19.55M | 0.38%79.02M | -651.63%-24.02M | -58.36%-34.74M | -18.75%-39.8M |
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