HENDERA
831152
Hengerda New Materials
300946
Fujian Nebula Electronics.,Ltd
300648
4
Cubic Digital Technology
300344
5
HNAC Technology
300490
(FY)Dec 28, 2024 | (Q4)Dec 28, 2024 | (Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -47.74%140.88M | -36.89%45.42M | -46.43%44.01M | -68.93%21.93M | -34.22%29.51M | 12.89%269.59M | -12.21%71.97M | 28.56%82.16M | 42.00%70.59M | 44.86M |
Net income from continuing operations | -76.40%61.13M | -83.27%16.51M | -86.63%7.19M | -55.31%22.63M | -73.54%14.8M | 44.82%259.06M | 90.14%98.71M | 16.02%53.79M | 13.72%50.64M | --55.92M |
Depreciation and amortization | 12.31%46.27M | 11.72%12.17M | 14.34%11.9M | 10.40%11.2M | 12.79%10.99M | 14.96%41.2M | 16.62%10.9M | 17.41%10.41M | 15.91%10.15M | --9.75M |
Deferred tax | 46.09%-31.44M | 44.53%-31.53M | 281.85%1.06M | -199.39%-1.48M | 231.44%510K | -3,998.03%-58.32M | ---56.85M | ---584K | ---494K | ---388K |
Other non cash items | 2,786.17%7.3M | 9,222.37%7.09M | 25.37%84K | 1.54%66K | 48.89%67K | -96.26%253K | -98.73%76K | -90.48%67K | 51.16%65K | --45K |
Change In working capital | 72.65%-11.71M | 680.19%10.56M | 294.78%7.18M | -25.18%-14.09M | 55.79%-15.35M | -12.87%-42.8M | -27.30%1.35M | 125.53%1.82M | 32.75%-11.26M | ---34.72M |
-Change in receivables | 325.14%23.31M | 575.65%10.41M | 228.43%11.98M | 21.91%-4.5M | 69.99%5.43M | 26.87%-10.36M | -76.04%1.54M | -31.98%-9.33M | 44.16%-5.77M | --3.2M |
-Change in inventory | -139.69%-4.58M | -78.68%1.11M | -139.63%-2.96M | -210.43%-6.17M | 151.34%3.44M | 127.00%11.55M | 131.64%5.19M | 145.32%7.47M | 197.97%5.59M | ---6.7M |
-Change in prepaid assets | -84.39%-11.07M | 2,615.66%17.51M | -1,226.27%-21.86M | 22.51%-3.12M | -1,077.72%-3.6M | 4.38%-6M | 83.60%-696K | -553.97%-1.65M | -30.98%-4.03M | --368K |
-Change in payables and accrued expense | 64.34%-10.88M | -438.30%-15.83M | 195.46%21.62M | 136.45%1.82M | 38.15%-18.5M | -196.11%-30.52M | -117.32%-2.94M | -60.68%7.32M | -214.56%-4.99M | ---29.91M |
-Change in other current liabilities | -13.46%-8.49M | -51.32%-2.64M | 19.84%-1.6M | -2.37%-2.12M | -27.47%-2.13M | -15.81%-7.48M | -96.40%-1.74M | -3.21%-2M | -3.87%-2.07M | ---1.67M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -47.74%140.88M | -36.89%45.42M | -46.43%44.01M | -68.93%21.93M | -34.22%29.51M | 12.89%269.59M | -12.21%71.97M | 28.56%82.16M | 42.00%70.59M | --44.86M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -13.36%-37.69M | -25.20%-9.97M | -26.38%-9.54M | -55.53%-10.44M | 29.76%-7.75M | 4.82%-33.25M | 41.15%-7.96M | -6.01%-7.55M | 6.18%-6.71M | -11.03M |
Capital expenditure reported | -4.41%-20.99M | -54.35%-5.75M | -5.04%-4.65M | -102.75%-7.16M | 59.28%-3.43M | 13.88%-20.1M | 63.66%-3.73M | -6.34%-4.43M | 21.42%-3.53M | ---8.41M |
Net intangibles purchase and sale | ---- | ---- | -56.67%-4.89M | -3.20%-3.29M | -65.24%-4.32M | ---- | ---- | -5.55%-3.12M | -19.52%-3.18M | ---2.62M |
Net other investing changes | -27.04%-16.71M | ---- | ---- | ---- | ---- | -13.44%-13.15M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -13.36%-37.69M | -25.20%-9.97M | -26.38%-9.54M | -55.53%-10.44M | 29.76%-7.75M | 4.82%-33.25M | 41.15%-7.96M | -6.01%-7.55M | 6.18%-6.71M | ---11.03M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 62.77%-94.46M | 54.80%-22.87M | 68.82%-19.86M | 86.70%-9.56M | 37.57%-42.17M | -34.90%-253.72M | -20.30%-50.6M | -15.94%-63.67M | -53.97%-71.89M | -67.56M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | -331.13%-130M | --0 | -3,116.58%-45M | -1,271.43%-60M | ---25M |
Net common stock issuance | 15.11%-60.81M | 57.94%-19.83M | -75.82%-16.23M | 18.33%-5.3M | -121.86%-19.46M | 30.43%-71.64M | -174.90%-47.15M | 76.48%-9.23M | 79.84%-6.49M | ---8.77M |
Net other financing activities | 35.39%-33.65M | 11.79%-3.04M | 61.59%-3.63M | 21.12%-4.26M | 32.76%-22.72M | 5.22%-52.08M | 29.74%-3.45M | 33.87%-9.44M | 46.69%-5.4M | ---33.79M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 62.77%-94.46M | 54.80%-22.87M | 68.82%-19.86M | 86.70%-9.56M | 37.57%-42.17M | -34.90%-253.72M | -20.30%-50.6M | -15.94%-63.67M | -53.97%-71.89M | ---67.56M |
Net cash flow | ||||||||||
Beginning cash position | -11.94%128.32M | 8.64%124.28M | 5.25%109.22M | -4.16%107.47M | -11.94%128.32M | 10.76%145.72M | -3.68%114.4M | -11.97%103.77M | -8.82%112.14M | --145.72M |
Current changes in cash | 150.19%8.72M | -6.19%12.58M | 33.65%14.62M | 124.11%1.93M | 39.47%-20.41M | -209.98%-17.38M | -49.19%13.41M | 484.77%10.94M | -93.80%-8.01M | ---33.72M |
Effect of exchange rate changes | -2,780.77%-749K | -211.74%-571K | 240.06%444K | 49.01%-181K | -426.67%-441K | 98.42%-26K | -9.56%511K | 67.88%-317K | 63.59%-355K | --135K |
End cash Position | 6.21%136.29M | 6.21%136.29M | 8.64%124.28M | 5.25%109.22M | -4.16%107.47M | -11.94%128.32M | -11.94%128.32M | -3.68%114.4M | -11.97%103.77M | --112.14M |
Free cash flow | -51.95%119.89M | -32.40%52.16M | -53.79%34.48M | -82.01%11.49M | -35.68%21.76M | 15.79%249.49M | -3.61%77.16M | 31.39%74.62M | 50.10%63.88M | --33.84M |
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 |