(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 | -100.82%-4M | -47.19%141M | -152.24%-35M | -134.00%-34M | -240.74%-76M | -54.35%488M | 14.59%267M | -77.44%67M | -68.25%100M | 54M |
Net income from continuing operations | -36.07%296M | -90.86%17M | -108.82%-15M | 246.94%144M | -26.83%150M | -44.68%463M | -2.62%186M | -14.57%170M | -144.75%-98M | --205M |
Operating gains losses | 119.10%17M | 933.33%31M | 62.50%-15M | 14.29%-12M | 134.21%13M | -196.67%-89M | 123.08%3M | -900.00%-40M | -1,300.00%-14M | ---38M |
Depreciation and amortization | -13.73%176M | -4.35%44M | -20.00%44M | -13.73%44M | -15.38%44M | 9.09%204M | -9.80%46M | 14.58%55M | 15.91%51M | --52M |
Deferred tax | 82.86%-36M | 98.95%-1M | -166.67%-6M | 89.66%-9M | 45.95%-20M | -204.35%-210M | -50.79%-95M | 1,000.00%9M | -2,800.00%-87M | ---37M |
Other non cash items | -40.00%3M | --0 | 0.00%1M | --0 | 300.00%2M | 400.00%5M | --1M | --1M | 100.00%4M | ---1M |
Change In working capital | -2,007.41%-515M | -68.52%34M | 59.62%-63M | -192.69%-203M | -96.53%-283M | -59.70%27M | 120.41%108M | -545.71%-156M | 584.38%219M | ---144M |
-Change in receivables | 5,080.00%249M | -60.38%21M | 9.82%123M | 163.16%72M | 158.93%33M | 97.91%-5M | 140.15%53M | 333.33%112M | -159.09%-114M | ---56M |
-Change in inventory | 114.66%50M | 189.58%43M | 105.41%10M | 77.69%-29M | 18.18%26M | -1,994.44%-341M | 15.79%-48M | -477.55%-185M | -402.33%-130M | --22M |
-Change in payables and accrued expense | -1,226.83%-462M | 26.67%19M | -461.11%-101M | -142.79%-86M | -87.26%-294M | -80.10%41M | -90.96%15M | -137.50%-18M | 191.30%201M | ---157M |
-Change in other current assets | 47.92%-25M | --0 | 81.25%-3M | 115.15%5M | -42.11%-27M | -108.70%-48M | 900.00%20M | -433.33%-16M | -725.00%-33M | ---19M |
-Change in other current liabilities | -180.00%-180M | 0.00%-45M | 10.00%-45M | -114.06%-45M | ---45M | --225M | ---45M | ---50M | --320M | --0 |
-Change in other working capital | -194.84%-147M | -103.54%-4M | -4,800.00%-47M | -380.00%-120M | -63.64%24M | 47.62%155M | 61.43%113M | 109.09%1M | 21.88%-25M | --66M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -100.82%-4M | -47.19%141M | -152.24%-35M | -134.00%-34M | -240.74%-76M | -54.35%488M | 14.59%267M | -77.44%67M | -68.25%100M | --54M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 90.50%-92M | -59.26%-43M | 51.72%-14M | 97.98%-18M | 10.53%-17M | -77.29%-968M | 84.75%-27M | 90.65%-29M | -2,380.56%-893M | -19M |
Net PPE purchase and sale | -16.00%-87M | -62.50%-39M | 30.00%-14M | -5.88%-18M | -14.29%-16M | -27.12%-75M | -14.29%-24M | -53.85%-20M | -13.33%-17M | ---14M |
Net business purchase and sale | --0 | --0 | --0 | ---- | ---- | -94.91%-881M | 97.93%-3M | 98.97%-3M | ---- | ---- |
Net investment purchase and sale | 58.33%-5M | ---4M | --0 | --0 | 80.00%-1M | 65.71%-12M | --0 | 14.29%-6M | 75.00%-1M | ---5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 90.50%-92M | -59.26%-43M | 51.72%-14M | 97.98%-18M | 10.53%-17M | -77.29%-968M | 84.75%-27M | 90.65%-29M | -2,380.56%-893M | ---19M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -53.75%117M | 89.40%-23M | 189.58%43M | -96.34%27M | 131.82%70M | 168.19%253M | -985.00%-217M | -118.18%-48M | 598.65%738M | -220M |
Net issuance payments of debt | -81.20%195M | 61.59%-53M | --63M | -89.44%113M | -31.43%72M | 503.50%1.04B | -13,700.00%-138M | --0 | 1,170.00%1.07B | --105M |
Net common stock issuance | 93.08%-52M | --0 | --0 | 87.67%-37M | 95.08%-15M | -1,217.54%-751M | -200.00%-96M | ---50M | -1,100.00%-300M | ---305M |
Proceeds from stock option exercised by employees | 42.86%-8M | --0 | -50.00%1M | 33.33%-14M | 0.00%5M | 75.00%-14M | --0 | 200.00%2M | 47.50%-21M | --5M |
Net other financing activities | 5.26%-18M | 76.47%30M | ---21M | -218.18%-35M | 132.00%8M | -1,800.00%-19M | -19.05%17M | --0 | -164.71%-11M | ---25M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -53.75%117M | 89.40%-23M | 189.58%43M | -96.34%27M | 131.82%70M | 168.19%253M | -985.00%-217M | -118.18%-48M | 598.65%738M | ---220M |
Net cash flow | ||||||||||
Beginning cash position | -65.99%117M | -24.69%61M | -30.61%68M | -39.72%85M | -65.99%117M | 79.17%344M | -73.62%81M | -69.18%98M | -20.34%141M | --344M |
Current changes in cash | 109.25%21M | 226.09%75M | 40.00%-6M | 54.55%-25M | 87.57%-23M | -249.34%-227M | -36.11%23M | 71.43%-10M | -141.98%-55M | ---185M |
Effect of exchange rate changes | --0 | 0.00%2M | -125.00%-1M | --0 | 50.00%-1M | --0 | --2M | 0.00%4M | -100.00%-4M | ---2M |
End cash Position | 30.48%137M | 30.48%137M | -24.69%61M | -30.61%68M | -39.72%85M | -68.37%105M | -68.37%105M | -73.62%81M | -69.18%98M | --141M |
Free cash flow | -122.03%-91M | -58.02%102M | -204.26%-49M | -162.65%-52M | -330.00%-92M | -59.11%413M | 14.62%243M | -83.45%47M | -72.33%83M | --40M |
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