(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 | 48.95%498.52K | 14.77%334.69K | -16.46%291.61K | 110.47%349.05K | 300.83%165.84K | -83.88%41.37K | 78.50%256.61K | -93.80%143.75K | -9.93%2.32M | -2.11%2.57M |
Revenue from customers | 48.95%498.52K | 132.10%334.69K | 72.35%144.2K | -49.55%83.67K | 300.83%165.84K | -83.88%41.37K | 78.50%256.61K | -93.80%143.75K | 14.67%2.32M | -23.11%2.02M |
Other cash income from operating activities | ---- | ---- | -44.45%147.41K | --265.38K | ---- | ---- | ---- | ---- | ---- | --552.03K |
Cash paid | -13.67%-2.18M | -5.65%-1.92M | 17.69%-1.82M | 25.58%-2.21M | -0.26%-2.96M | -8.93%-2.96M | -26.74%-2.71M | 29.48%-2.14M | -14.44%-3.04M | 11.12%-2.65M |
Payments to suppliers for goods and services | -13.67%-2.18M | -5.65%-1.92M | 17.69%-1.82M | 25.58%-2.21M | -0.26%-2.96M | -8.93%-2.96M | -26.74%-2.71M | 29.48%-2.14M | -14.44%-3.04M | 11.12%-2.65M |
Direct interest paid | 99.72%-8 | 63.63%-2.88K | -45.16%-7.93K | -25.53%-5.46K | -49.86%-4.35K | -16.72%-2.9K | ---2.49K | ---- | ---- | -23.94%-207.03K |
Direct interest received | 269.64%20.08K | 77.34%5.43K | -67.39%3.06K | -60.22%9.39K | -6.35%23.61K | 35.02%25.22K | -58.79%18.68K | 56.82%45.32K | --28.9K | ---- |
Operating cash flow | -5.12%-1.66M | -3.41%-1.58M | 17.48%-1.53M | 33.33%-1.85M | 3.93%-2.78M | -18.50%-2.89M | -25.04%-2.44M | -183.00%-1.95M | -140.30%-689.71K | 45.18%-287.02K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -101.66%-9.87K | 2,163.95%593.72K | 86.52%-28.77K | 58.79%-213.35K | 33.10%-517.74K | -131.46%-773.86K | 147.88%2.46M | -408.05%-5.14M | 174.71%1.67M | |
Capital expenditure reported | ---- | ---- | 2,279.53%597.65K | 86.67%-27.42K | 59.61%-205.69K | -431.05%-509.23K | ---95.89K | ---- | -1.48%-5.23M | -127.50%-5.15M |
Net PPE purchase and sale | ---- | ---9.87K | ---- | ---- | 97.29%-98 | 25.51%-3.61K | -100.15%-4.85K | 54,655.20%3.13M | ---5.73K | ---- |
Net intangibles purchas and sale | ---- | ---- | -192.27%-3.93K | 82.22%-1.35K | -54.34%-7.56K | 99.27%-4.9K | ---673.12K | ---- | -98.54%99.32K | 19,098.88%6.82M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---667.6K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---- | -101.66%-9.87K | 2,163.95%593.72K | 86.52%-28.77K | 58.79%-213.35K | 33.10%-517.74K | -131.46%-773.86K | 147.88%2.46M | -408.05%-5.14M | 174.71%1.67M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -19.08%1.26M | 1,331.35%1.56M | -104.64%-126.67K | 13.23%2.73M | -9.58%2.41M | 2.88%2.67M | 1,195.57%2.59M | 200.00%200K | -103.67%-200K | 158.37%5.45M |
Net issuance payments of debt | ---- | ---- | -3,264.61%-124.75K | -39.00%3.94K | --6.46K | ---- | -209.82%-219.65K | 200.00%200K | ---200K | ---- |
Net common stock issuance | -19.08%1.26M | 81,253.23%1.56M | -100.07%-1.92K | 13.37%2.73M | -8.90%2.4M | -5.97%2.64M | --2.81M | ---- | ---- | 485.48%5.45M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | 509.97%27.03K | --4.43K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -19.08%1.26M | 1,331.35%1.56M | -104.64%-126.67K | 13.23%2.73M | -9.58%2.41M | 2.88%2.67M | 1,195.57%2.59M | 200.00%200K | -103.67%-200K | 158.37%5.45M |
Net cash flow | ||||||||||
Beginning cash position | -0.94%1.38M | -42.92%1.39M | 50.06%2.44M | -26.24%1.63M | -25.14%2.21M | -19.29%2.95M | 28.17%3.65M | -66.24%2.85M | 442.18%8.44M | -24.96%1.56M |
Current changes in cash | -1,195.75%-399.43K | 97.10%-30.83K | -225.18%-1.06M | 245.87%848.05K | 21.87%-581.36K | -19.35%-744.12K | -188.11%-623.46K | 111.74%707.6K | -188.17%-6.03M | 1,160.37%6.84M |
Effect of exchange rate changes | -141.54%-7.37K | 34.27%17.75K | 139.64%13.22K | -1,465.87%-33.34K | -23.60%2.44K | 103.94%3.2K | -185.43%-81.16K | -78.24%95.01K | 813.35%436.69K | -62.28%47.81K |
End cash Position | -29.46%974.08K | -0.94%1.38M | -42.92%1.39M | 50.06%2.44M | -26.24%1.63M | -25.14%2.21M | -19.29%2.95M | 28.17%3.65M | -66.24%2.85M | 442.18%8.44M |
Free cash from | -4.46%-1.66M | -4.05%-1.59M | 18.74%-1.53M | 37.12%-1.88M | 12.26%-2.99M | -6.08%-3.41M | -64.69%-3.21M | 67.06%-1.95M | -8.90%-5.93M | -94.95%-5.44M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data