(FY)Dec 30, 2023 | (Q4)Dec 30, 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 | 183.41%285.94M | -1.12%171.17M | 3,560.62%85.99M | 439.37%75.47M | 47.28%-46.69M | 100.89M | 173.11M | -95.39%2.35M | -77.62%13.99M | -88.56M |
Net income from continuing operations | 89.41%169.89M | 383.34%78.59M | -6.29%42.66M | -17.69%38.07M | -58.83%10.56M | --89.69M | ---27.74M | -14.06%45.52M | -17.75%46.25M | --25.66M |
Operating gains losses | --330K | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 16.53%46.43M | 6.17%12.04M | 11.77%11.19M | 19.88%11.8M | 31.82%11.4M | --39.85M | --11.34M | 17.84%10.02M | 33.23%9.84M | --8.65M |
Deferred tax | 6,442.68%25.56M | 561.50%4.86M | 463.70%5.39M | 279.41%8.48M | 34.78%6.83M | ---403K | --735K | -175.50%-1.48M | -66.31%-4.73M | --5.07M |
Other non cash items | -103.67%-3.66M | -114.45%-12.88M | -51.87%3.2M | 12.86%6.19M | 88.61%-165K | --99.82M | --89.14M | 371.26%6.64M | 395.21%5.48M | ---1.45M |
Change In working capital | 109.97%14.67M | -16.67%79.71M | 121.81%13.78M | 106.77%3.27M | 37.45%-82.1M | ---147.09M | --95.66M | -235.32%-63.19M | -1,019.37%-48.32M | ---131.24M |
-Change in receivables | -151.51%-15.68M | 110.24%33.15M | 459.79%3.11M | -202.06%-35.83M | -158.80%-16.11M | --30.45M | --15.77M | 56.24%-863K | 20.35%-11.86M | --27.4M |
-Change in inventory | 136.75%33.68M | -84.62%5.5M | -144.00%-20.65M | 131.07%24.84M | 125.43%23.99M | ---91.62M | --35.74M | 203.84%46.93M | -112.85%-79.95M | ---94.34M |
-Change in payables and accrued expense | 103.51%3.01M | 0.32%42.62M | 120.05%23.61M | -65.66%14.95M | -44.53%-78.17M | ---85.8M | --42.49M | -542.45%-117.73M | -5.76%43.53M | ---54.09M |
-Change in other current assets | -262.73%-7.93M | -288.64%-1.43M | -32.16%4.96M | 19.34%-538K | -13.94%-10.93M | ---2.19M | --757K | 689.21%7.32M | -202.62%-667K | ---9.59M |
-Change in other working capital | -23.14%1.6M | -114.46%-132K | 136.48%2.76M | -124.40%-152K | -40.35%-873K | --2.08M | --913K | 48.41%1.17M | -51.97%623K | ---622K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 183.41%285.94M | -1.12%171.17M | 3,560.62%85.99M | 439.37%75.47M | 47.28%-46.69M | --100.89M | --173.11M | -95.39%2.35M | -77.62%13.99M | ---88.56M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -27.96%-72.82M | 11.71%-14.56M | -206.63%-26.35M | -18.77%-18.67M | 17.75%-13.25M | -56.91M | -16.49M | 52.53%-8.59M | -6.02%-15.72M | -16.11M |
Net PPE purchase and sale | -10.33%-50.67M | 13.00%-11.69M | -115.04%-13.92M | -12.23%-14.99M | 20.42%-10.08M | ---45.93M | ---13.44M | 57.61%-6.47M | -5.74%-13.35M | ---12.67M |
Net intangibles purchase and sale | -101.73%-22.15M | 6.05%-2.87M | -486.09%-12.43M | -55.64%-3.68M | 7.89%-3.17M | ---10.98M | ---3.06M | 25.16%-2.12M | -7.64%-2.37M | ---3.44M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -27.96%-72.82M | 11.71%-14.56M | -206.63%-26.35M | -18.77%-18.67M | 17.75%-13.25M | ---56.91M | ---16.49M | 52.53%-8.59M | -6.02%-15.72M | ---16.11M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 88.91%-13.6M | 31.06%-1.67M | 69.07%-1.99M | 58.56%-2.54M | 93.13%-7.39M | -122.63M | -2.42M | 11.59%-6.45M | -61.09%-6.14M | -107.63M |
Net issuance payments of debt | 59.84%-9.86M | 73.06%-1.61M | 77.24%-1.4M | 91.43%-526K | -0.19%-6.34M | ---24.56M | ---5.96M | -0.23%-6.14M | -8.21%-6.14M | ---6.32M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | ---100.03M | --0 | --0 | --0 | ---100.03M |
Proceeds from stock option exercised by employees | -58.83%1.57M | ---- | ---- | ---- | ---- | --3.82M | ---- | ---- | ---- | ---- |
Net other financing activities | -185.06%-5.31M | -487.41%-1.63M | -96.70%-596K | ---2.02M | 17.34%-1.06M | ---1.86M | ---278K | 73.92%-303K | --0 | ---1.28M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 88.91%-13.6M | 31.06%-1.67M | 69.07%-1.99M | 58.56%-2.54M | 93.13%-7.39M | ---122.63M | ---2.42M | 11.59%-6.45M | -61.09%-6.14M | ---107.63M |
Net cash flow | ||||||||||
Beginning cash position | -24.81%234.74M | 261.82%281.36M | 142.55%223.14M | 67.29%167.84M | -24.81%234.74M | --312.19M | --77.76M | -60.65%91.99M | -47.28%100.33M | --312.19M |
Current changes in cash | 353.70%199.52M | 0.48%154.95M | 554.31%57.65M | 789.65%54.26M | 68.28%-67.33M | ---78.64M | --154.2M | -149.53%-12.69M | -117.93%-7.87M | ---212.29M |
Effect of exchange rate changes | 292.73%4.7M | -4.47%2.65M | 137.35%576K | 321.75%1.04M | -0.47%428K | --1.2M | --2.78M | -2,012.33%-1.54M | -18.73%-469K | --430K |
End cash Position | 87.00%438.96M | 87.00%438.96M | 261.82%281.36M | 142.55%223.14M | 67.29%167.84M | --234.74M | --234.74M | -70.01%77.76M | -60.65%91.99M | --100.33M |
Free cash flow | 384.54%213.12M | -0.00%156.61M | 1,055.34%59.64M | 3,386.98%56.8M | 42.73%-59.94M | --43.98M | --156.62M | -118.97%-6.24M | -103.62%-1.73M | ---104.66M |
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