(FY)Dec 30, 2023 | (FY)Dec 30, 2022 | (FY)Dec 30, 2021 | (FY)Dec 30, 2020 | (FY)Dec 30, 2019 | (FY)Dec 30, 2018 | (FY)Dec 30, 2017 | (FY)Dec 30, 2016 | (FY)Dec 30, 2015 | (FY)Dec 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (direct method) | ||||||||||
Cash income from operating activities | 1,883.33%119K | 6K | -65.71%298K | 82.95%869K | 475K | 1.12M | -95.05%2.45M | |||
Revenue from customers | 1,883.33%119K | --6K | ---- | -72.73%72K | 30.05%264K | --203K | ---- | ---- | ---- | -97.96%1.01M |
Other cash income from operating activities | ---- | ---- | ---- | -62.64%226K | 122.43%605K | --272K | ---- | --1.12M | ---- | --1.44M |
Cash paid | -53.06%-3.23M | -2.78%-2.11M | -11.76%-2.05M | 39.78%-1.84M | 33.63%-3.05M | -3.10%-4.59M | -130.52%-4.46M | -7.93%-1.93M | 62.88%-1.79M | 90.07%-4.83M |
Payments to suppliers for goods and services | -53.06%-3.23M | -2.78%-2.11M | -11.76%-2.05M | 39.78%-1.84M | 33.63%-3.05M | -3.10%-4.59M | -130.52%-4.46M | -7.93%-1.93M | 62.88%-1.79M | 90.07%-4.83M |
Direct interest paid | 9.91%-100K | -32.14%-111K | -16.67%-84K | 78.76%-72K | -10.06%-339K | 78.69%-308K | -291.60%-1.45M | -31.32%-369K | 70.76%-281K | 52.66%-961K |
Direct interest received | 170.67%203K | 837.50%75K | -70.37%8K | 35.00%27K | 400.00%20K | 0.00%4K | -33.33%4K | -45.45%6K | -72.50%11K | -48.05%40K |
Operating cash flow | -40.53%-3.01M | -0.52%-2.14M | -34.43%-2.13M | 36.65%-1.58M | 43.50%-2.5M | 25.00%-4.42M | -399.75%-5.9M | 42.75%-1.18M | 37.45%-2.06M | -211.14%-3.3M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 104.07%249K | -4,070.13%-6.11M | 115.84%154K | 51.01%-972K | 0.90%-1.98M | 59.14%-2M | -31.23%-4.9M | -26.96%-3.73M | -45.02%-2.94M | 48.97%-2.03M |
Capital expenditure reported | 86.85%-58K | 28.18%-441K | 56.82%-614K | 28.33%-1.42M | 4.94%-1.98M | 57.29%-2.09M | -31.63%-4.89M | -27.47%-3.71M | -9.51%-2.91M | 41.12%-2.66M |
Net PPE purchase and sale | --307K | ---- | 278.11%760K | --201K | ---- | 707.14%85K | 36.36%-14K | 24.14%-22K | -104.60%-29K | 16.42%631K |
Net business purchase and sale | ---- | ---3K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | -70,975.00%-5.67M | -96.79%8K | --249K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 104.07%249K | -4,070.13%-6.11M | 115.84%154K | 51.01%-972K | 0.90%-1.98M | 59.14%-2M | -31.23%-4.9M | -26.96%-3.73M | -45.02%-2.94M | 48.97%-2.03M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 12.57%3M | 18.44%2.67M | 32.28%2.25M | -83.87%1.7M | 164.36%10.55M | -67.90%3.99M | 271.04%12.43M | -49.68%3.35M | 310.23%6.66M | 239.43%1.62M |
Net issuance payments of debt | 12.57%3M | 18.44%2.67M | 30.81%2.25M | -13.18%1.72M | -50.35%1.98M | 223.86%3.99M | -63.22%1.23M | -18.45%3.35M | 310.39%4.11M | 107.54%1M |
Net common stock issuance | ---- | ---- | ---- | -100.22%-19K | --8.57M | ---- | --11.2M | ---- | 382.32%3M | -95.10%622K |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---450K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 12.57%3M | 18.44%2.67M | 32.28%2.25M | -83.87%1.7M | 164.36%10.55M | -67.90%3.99M | 271.04%12.43M | -49.68%3.35M | 310.23%6.66M | 239.43%1.62M |
Net cash flow | ||||||||||
Beginning cash position | -97.71%131K | 5.07%5.72M | 544,600.00%5.45M | 94.12%-1K | -100.63%-17K | 160.17%2.7M | -60.13%1.04M | 175.82%2.6M | -80.35%943K | -55.83%4.8M |
Current changes in cash | 104.35%243K | -2,124.64%-5.59M | 132.32%276K | -114.08%-854K | 349.08%6.07M | -249.11%-2.44M | 204.41%1.63M | -194.44%-1.56M | 144.76%1.66M | 40.29%-3.7M |
Effect of exchange rate changes | ---- | ---2K | ---- | 2,400.00%6.3M | 2,390.91%252K | -139.29%-11K | --28K | ---- | 101.28%2K | -219.08%-156K |
End cash Position | 185.50%374K | -97.71%131K | 5.07%5.72M | -13.57%5.45M | 2,400.00%6.3M | -90.66%252K | 160.17%2.7M | -60.13%1.04M | 175.82%2.6M | -80.35%943K |
Free cash from | -18.76%-3.06M | 5.91%-2.58M | 8.75%-2.74M | 32.97%-3.01M | 31.18%-4.48M | 39.67%-6.51M | -119.72%-10.8M | 1.76%-4.91M | 15.29%-5M | -17.33%-5.91M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data