(Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | (FY)Jan 1, 2022 | (Q4)Jan 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 29.90%-2.44M | -98.46%-3.86M | -55.08%-4.43M | -9.79M | -1.51M | 46.77%-3.48M | 42.85%-1.94M | -1,810.18%-2.86M | -14.63M | -4.86M |
Net income from continuing operations | -512.31%-4.26M | -27.16%-2.88M | -22.85%-2.86M | ---16.99M | ---13.44M | -88.16%1.03M | -128.85%-2.26M | -37.68%-2.32M | --8.16M | ---6.72M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---19.61M | --0 |
Depreciation and amortization | 29.72%1.26M | -28.93%894K | 15.42%1.13M | --4.38M | --1.17M | 2.11%969K | 25.55%1.26M | -4.30%979K | --4.06M | --1.08M |
Other non cash items | 4.09%-821K | 25.15%1.05M | -81.82%98K | --604K | --86K | -268.84%-856K | 590.08%835K | 1,325.00%539K | --619K | --35K |
Change In working capital | 104.52%211K | -28.15%-2.2M | -69.30%-3.54M | ---8.12M | --351K | 35.58%-4.67M | 34.53%-1.72M | -418.26%-2.09M | ---11.6M | ---2.39M |
-Change in receivables | -119.13%-326K | -71.42%-3.77M | 55.19%-2.52M | ---1.11M | --5.01M | 171.81%1.7M | -11.86%-2.2M | -458.75%-5.62M | ---3.77M | --1.58M |
-Change in prepaid assets | 281.22%357K | 106.01%68K | 16.92%-437K | ---439K | --1.42M | 20.24%-197K | -487.33%-1.13M | -57.49%-526K | --260K | --549K |
-Change in payables and accrued expense | 103.76%211K | 184.60%1.53M | -82.60%717K | ---4.77M | ---3.81M | -25.18%-5.62M | 219.25%539K | 82.51%4.12M | ---3.21M | ---530K |
-Change in other current assets | -165.22%-1.19M | 101.09%39K | -225.00%-1.02M | ---2.31M | ---1.36M | 961.63%1.83M | -2,158.62%-3.58M | 203.57%812K | ---50K | --388K |
-Change in other current liabilities | 148.74%1.16M | -101.59%-74K | 67.39%-286K | --496K | ---902K | -677.78%-2.38M | 793.74%4.66M | -267.69%-877K | ---4.83M | ---4.38M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 29.90%-2.44M | -98.46%-3.86M | -55.08%-4.43M | ---9.79M | ---1.51M | 46.77%-3.48M | 42.85%-1.94M | -1,810.18%-2.86M | ---14.63M | ---4.86M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 35.27%1.58M | -47.97%1.54M | -12.92%1.6M | 8.68M | 2.72M | -37.61%1.17M | 80.99%2.95M | 5.40%1.84M | 7.06M | 1.81M |
Net PPE purchase and sale | 74.14%-105K | 28.04%-195K | 33.33%-28K | ---796K | ---77K | -351.11%-406K | -2,610.00%-271K | ---42K | ---249K | ---149K |
Net business purchase and sale | --0 | ---- | ---- | --2.5M | --1.1M | --0 | ---- | ---- | --0 | --0 |
Net other investing changes | 7.10%1.69M | -5.31%1.73M | -13.37%1.63M | --6.98M | --1.7M | -19.83%1.58M | 11.40%1.83M | 7.81%1.88M | --7.31M | --1.96M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 35.27%1.58M | -47.97%1.54M | -12.92%1.6M | --8.68M | --2.72M | -37.61%1.17M | 80.99%2.95M | 5.40%1.84M | --7.06M | --1.81M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -36.99%1.48M | 273.59%953K | 204.37%2.25M | -1.37M | -1.01M | -41.28%2.34M | -319.60%-549K | 72.45%-2.15M | 1.8M | 5.37M |
Net issuance payments of debt | 911.85%1.1M | -113.33%-128K | -5.98%-124K | ---431K | ---119K | 98.74%-135K | 98.24%-60K | 99.22%-117K | ---33.95M | ---4.83M |
Net common stock issuance | --0 | --0 | --4.43M | --4.01M | --0 | -71.54%4.01M | --0 | --0 | --43.02M | --9.25M |
Net preferred stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---210K | --0 |
Cash dividends paid | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---591K | --0 |
Net other financing activities | 124.61%381K | 327.58%1.08M | -1.28%-2.06M | ---4.95M | ---890K | -372.54%-1.55M | 45.71%-475K | 71.41%-2.04M | ---6.47M | --955K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -36.99%1.48M | 273.59%953K | 204.37%2.25M | ---1.37M | ---1.01M | -41.28%2.34M | -319.60%-549K | 72.45%-2.15M | --1.8M | --5.37M |
Net cash flow | ||||||||||
Beginning cash position | -95.79%75K | 3.47%1.4M | -56.30%1.99M | --4.56M | --1.75M | -39.21%1.78M | -69.50%1.36M | -55.90%4.56M | --10.34M | --2.23M |
Current changes in cash | 1,781.82%621K | -397.17%-1.37M | 81.60%-584K | ---2.48M | --202K | 104.91%33K | 130.28%460K | 46.28%-3.17M | ---5.77M | --2.33M |
Effect of exchange rate changes | 74.58%-15K | 214.29%40K | 79.31%-6K | ---87K | --36K | -136.00%-59K | -975.00%-35K | -293.33%-29K | ---5K | --1K |
End cash Position | -61.17%681K | -95.79%75K | 3.47%1.4M | --1.99M | --1.99M | -21.38%1.75M | -39.21%1.78M | -69.50%1.36M | --4.56M | --4.56M |
Free cash flow | 34.52%-2.55M | -82.97%-4.05M | -53.80%-4.46M | ---10.59M | ---1.59M | 41.37%-3.89M | 35.07%-2.21M | -1,835.33%-2.9M | ---14.88M | ---5.01M |
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 with Explanatory Notes | -- |
No Data
No Data