(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)Oct 1, 2022 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -1.45%602.81M | 15.81%230.12M | -0.17%157.82M | -68.16%18.12M | -0.61%196.75M | -18.15%611.66M | -8.82%198.71M | -5.84%158.09M | -60.22%56.9M | 197.96M |
Net income from continuing operations | -9.26%642.23M | -4.78%216.21M | -13.75%134.55M | -8.68%150.55M | -11.83%140.92M | 2.15%707.76M | 5.01%227.06M | -3.22%156M | -1.45%164.86M | --159.83M |
Operating gains losses | ---742K | ---91K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 27.21%165.91M | 53.46%48.06M | 48.40%47.81M | 13.61%38.88M | -4.62%31.15M | -0.95%130.42M | -7.22%31.32M | -2.92%32.21M | 2.52%34.23M | --32.66M |
Deferred tax | 96.26%-1.2M | 86.87%-1.46M | 180.62%6.7M | 91.87%-1.36M | -221.63%-5.08M | -292.32%-31.99M | -250.42%-11.15M | -367.13%-8.31M | -602.95%-16.7M | --4.18M |
Other non cash items | ---- | ---- | ---- | ---- | ---- | --10M | --0 | --2.1M | ---1.48M | --9.38M |
Change In working capital | 2.77%-240.26M | 38.11%-37.23M | -14.55%-39.08M | -35.19%-180.89M | 189.08%16.95M | -116.57%-247.1M | -59.43%-60.15M | 5.07%-34.12M | -96.05%-133.8M | ---19.02M |
-Change in receivables | 135.67%49.18M | 48.22%-51.15M | 173.83%50.05M | 111.03%6.23M | 4,956.34%44.05M | -120.78%-137.87M | -14.96%-98.78M | 307.38%18.28M | -611.50%-56.47M | ---907K |
-Change in inventory | 55.41%-45.44M | 218.08%35.97M | 63.01%-17.81M | 45.12%-20.99M | -58.84%-42.62M | -51.53%-101.9M | -57.53%11.31M | -11.94%-48.14M | -88.10%-38.24M | ---26.83M |
-Change in payables and accrued expense | -230.40%-79.52M | -23.35%50.54M | -126.53%-7.23M | -238.09%-51.58M | -2.46%-71.26M | 32.26%60.98M | 29.60%65.94M | -10.85%27.25M | 770.57%37.35M | ---69.55M |
-Change in other current assets | -142.86%-69.43M | -22.88%-21.93M | -359.05%-28.47M | -319.16%-23.57M | 129.67%4.54M | -75.66%-28.59M | -1,622.59%-17.85M | -234.10%-6.2M | 185.60%10.76M | ---15.3M |
-Change in other current liabilities | -100.61%-105.48M | -264.97%-22.14M | 403.04%7.07M | -45.23%-95.44M | 146.11%5.03M | -0.97%-52.58M | 132.88%13.42M | 81.87%-2.33M | -51.38%-65.71M | --2.05M |
-Change in other working capital | -18.89%10.43M | 16.59%-28.53M | -85.92%-42.7M | 120.72%4.45M | -15.63%77.21M | -66.01%12.86M | -0.45%-34.2M | -16.34%-22.97M | -931.86%-21.49M | --91.51M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -1.45%602.81M | 15.81%230.12M | -0.17%157.82M | -68.16%18.12M | -0.61%196.75M | -18.15%611.66M | -8.82%198.71M | -5.84%158.09M | -60.22%56.9M | --197.96M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -1,235.84%-1.44B | 38.98%-37.94M | 2.55%-37.4M | -4,948.36%-1.33B | -281.16%-34.41M | 53.39%-107.97M | -470.19%-62.18M | -217.45%-38.38M | 78.38%-26.4M | 18.99M |
Net PPE purchase and sale | 8.69%-160.63M | 33.12%-41.59M | 2.42%-38.05M | 0.83%-46.61M | -23.92%-34.39M | -9.09%-175.92M | -39.26%-62.18M | 1.85%-38.99M | -25.70%-47M | ---27.75M |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | -7.64%-7.54M | --0 | ---2.64M | --0 | ---4.9M |
Net business purchase and sale | -91.67%742K | --1.29B | -92.69%651K | -18,852.20%-1.29B | --0 | 597.93%8.9M | --0 | --8.9M | ---6.79M | --6.79M |
Net investment purchase and sale | -100.03%-21K | --0 | 99.91%-5K | --0 | -100.04%-16K | 208.14%66.59M | --0 | -107.81%-5.65M | 135.24%27.39M | --44.86M |
Net other investing changes | ---1.28B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,235.84%-1.44B | 38.98%-37.94M | 2.55%-37.4M | -4,948.36%-1.33B | -281.16%-34.41M | 53.39%-107.97M | -470.19%-62.18M | -217.45%-38.38M | 78.38%-26.4M | --18.99M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 248.14%754.95M | -17.09%-130.49M | -29.00%-113.53M | 1,499.27%1.16B | 29.99%-159.21M | -16.28%-509.63M | 56.19%-111.45M | 35.15%-88.01M | 65.07%-82.77M | -227.41M |
Net issuance payments of debt | 1,200.00%780M | -600.00%-150M | -308.33%-125M | 2,774.90%1.15B | -35.66%-94.96M | -62.50%60M | 130.00%30M | 500.00%60M | 140.00%40M | ---70M |
Net common stock issuance | 88.77%-70.28M | 100.10%156K | 99.55%-692K | 99.84%-236K | 59.15%-69.51M | 3.52%-626.06M | 4.70%-148.89M | -2.67%-155.22M | 9.75%-151.81M | ---170.14M |
Proceeds from stock option exercised by employees | -30.39%29.79M | 75.54%11.7M | 81.23%9.46M | -65.44%6.25M | -81.47%2.38M | -23.08%42.8M | 936.55%6.67M | -47.59%5.22M | -37.09%18.08M | --12.83M |
Net other financing activities | 13.28%15.44M | 878.03%7.66M | 35.44%2.7M | -79.92%2.2M | 2,787.85%2.88M | 373.20%13.63M | -36.03%783K | 144.41%2M | 339.12%10.96M | ---107K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 248.14%754.95M | -17.09%-130.49M | -29.00%-113.53M | 1,499.27%1.16B | 29.99%-159.21M | -16.28%-509.63M | 56.19%-111.45M | 35.15%-88.01M | 65.07%-82.77M | ---227.41M |
Net cash flow | ||||||||||
Beginning cash position | -4.13%480.53M | -24.17%336.41M | -21.29%329.69M | 1.25%486.07M | -4.13%480.53M | 14.78%501.23M | -15.45%443.64M | -8.95%418.9M | -29.79%480.07M | --501.23M |
Current changes in cash | -1,322.88%-84.51M | 145.99%61.69M | -78.26%6.89M | -198.92%-156.22M | 129.96%3.13M | -107.68%-5.94M | 227.75%25.08M | -51.12%31.7M | 75.81%-52.26M | ---10.46M |
Effect of exchange rate changes | 93.58%-948K | -125.64%-3.03M | 97.54%-171K | 98.26%-155K | 122.48%2.41M | -15.09%-14.77M | 407.95%11.81M | -3,247.60%-6.96M | -15.74%-8.91M | ---10.71M |
End cash Position | -17.78%395.08M | -17.78%395.08M | -24.17%336.41M | -21.29%329.69M | 1.25%486.07M | -4.13%480.53M | -4.13%480.53M | -15.45%443.64M | -8.95%418.9M | --480.07M |
Free cash flow | 3.26%442.18M | 38.09%188.53M | 2.84%119.77M | -387.54%-28.49M | -1.79%162.36M | -26.05%428.21M | -21.21%136.53M | -9.13%116.46M | -89.96%9.91M | --165.31M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data