Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)Sep 27, 2025 | (Q2)Jun 28, 2025 | (Q1)Mar 29, 2025 | (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 32.54%167M | 610.00%213M | 172.50%109M | 1.52%400M | 87.16%204M | 43.18%126M | 15.38%30M | -76.61%40M | -27.84%394M | -27.81%109M |
| Net income from continuing operations | 96.46%-96M | 22.09%-67M | 53.21%-102M | -11,344.44%-3.09B | -212.70%-71M | -16,070.59%-2.72B | -207.14%-86M | -175.95%-218M | 67.07%-27M | 110.00%63M |
| Operating gains losses | 125.00%1M | -275.00%-7M | -200.00%-2M | -120.00%-1M | 25.00%-3M | -200.00%-4M | 300.00%4M | -50.00%2M | -16.67%5M | ---4M |
| Depreciation and amortization | 1.57%129M | 1.57%129M | 3.20%129M | -1.36%506M | 0.00%127M | 5.83%127M | 0.79%127M | -10.71%125M | -9.52%513M | -7.30%127M |
| Deferred tax | 94.25%-5M | 0.00%-5M | 0.00%-6M | -621.43%-101M | -200.00%-3M | -2,800.00%-87M | 28.57%-5M | -100.00%-6M | -55.56%-14M | 0.00%-1M |
| Other non cash items | -50.00%1M | ---- | ---- | ---- | ---- | 300.00%2M | ---- | ---- | -39.29%17M | 122.22%2M |
| Change In working capital | 124.14%65M | 226.76%90M | -66.67%25M | 131.82%112M | 156.43%79M | 125.89%29M | 41.32%-71M | 257.14%75M | -155.07%-352M | -105.88%-140M |
| -Change in receivables | 180.00%16M | --0 | -102.31%-5M | 240.91%124M | 111.70%11M | 13.04%-20M | -8,200.00%-83M | 620.00%216M | 22.81%-88M | -100.00%-94M |
| -Change in inventory | -75.00%7M | 234.48%39M | 178.46%51M | 91.37%-24M | 213.51%42M | 130.77%28M | 67.78%-29M | -8.33%-65M | -1,637.50%-278M | -362.50%-37M |
| -Change in payables and accrued expense | 83.33%33M | 612.50%57M | 36.84%-36M | -144.44%-4M | --27M | 125.00%18M | 125.00%8M | -272.73%-57M | 50.00%9M | --0 |
| -Change in other current assets | 150.00%2M | -124.24%-8M | 166.67%18M | -20.00%4M | 114.29%2M | -33.33%-4M | 450.00%33M | -268.75%-27M | -28.57%5M | 61.11%-14M |
| -Change in other current liabilities | 0.00%7M | --2M | -137.50%-3M | --12M | -160.00%-3M | 333.33%7M | --0 | 300.00%8M | --0 | 117.86%5M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 32.54%167M | 610.00%213M | 172.50%109M | 1.52%400M | 87.16%204M | 43.18%126M | 15.38%30M | -76.61%40M | -27.84%394M | -27.81%109M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 26.47%-25M | 66.67%-14M | -13.64%-25M | -22.45%-120M | 4.35%-22M | -100.00%-34M | -31.25%-42M | 15.38%-22M | -108.26%-98M | -102.65%-23M |
| Net PPE purchase and sale | -9.09%-24M | 41.67%-14M | 36.36%-14M | 17.35%-81M | 43.48%-13M | -29.41%-22M | 25.00%-24M | 15.38%-22M | 11.71%-98M | 28.13%-23M |
| Net investment purchase and sale | 91.67%-1M | --0 | ---11M | ---39M | ---9M | ---12M | ---18M | --0 | --0 | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 26.47%-25M | 66.67%-14M | -13.64%-25M | -22.45%-120M | 4.35%-22M | -100.00%-34M | -31.25%-42M | 15.38%-22M | -108.26%-98M | -102.65%-23M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -1,940.00%-102M | 57.14%-3M | 175.00%3M | 34.00%-66M | 29.58%-50M | 70.59%-5M | 22.22%-7M | -33.33%-4M | 92.41%-100M | 91.80%-71M |
| Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | ---- |
| Cash dividends paid | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Net other financing activities | ---- | ---- | 175.00%3M | 34.00%-66M | 29.58%-50M | 70.59%-5M | 22.22%-7M | -33.33%-4M | 95.03%-100M | 96.26%-71M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -1,940.00%-102M | 57.14%-3M | 175.00%3M | 34.00%-66M | 29.58%-50M | 70.59%-5M | 22.22%-7M | -33.33%-4M | 92.41%-100M | 91.80%-71M |
| Net cash flow | ||||||||||
| Beginning cash position | 42.19%1.73B | 23.34%1.53B | 17.29%1.44B | 18.45%1.23B | 8.20%1.31B | 5.10%1.22B | 5.54%1.24B | 18.45%1.23B | 65.60%1.04B | 36.85%1.21B |
| Current changes in cash | -54.02%40M | 1,131.58%196M | 521.43%87M | 9.18%214M | 780.00%132M | 61.11%87M | -26.67%-19M | -90.14%14M | -52.88%196M | -90.20%15M |
| Effect of exchange rate changes | --0 | 300.00%6M | 200.00%2M | 60.00%-2M | --0 | 175.00%3M | -200.00%-3M | 50.00%-2M | 16.67%-5M | --4M |
| End cash Position | 35.45%1.77B | 42.19%1.73B | 23.34%1.53B | 17.29%1.44B | 17.29%1.44B | 8.20%1.31B | 5.10%1.22B | 5.54%1.24B | 18.45%1.23B | 18.45%1.23B |
| Free cash flow | 37.50%143M | 3,216.67%199M | 427.78%95M | 7.77%319M | 122.09%191M | 46.48%104M | 200.00%6M | -87.59%18M | -31.95%296M | -27.73%86M |
| 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 |