Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)Sep 30, 2025 | (Q2)Jul 1, 2025 | (Q1)Apr 1, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Oct 1, 2024 | (Q2)Jul 2, 2024 | (Q1)Apr 2, 2024 | (FY)Jan 2, 2024 | (Q4)Jan 2, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -11.02%5.18M | -118.04%-852K | -42.43%4.03M | 7.56M | -9.98M | -65.67%5.82M | 49.27%4.72M | -3.00%7.01M | 27.5M | 164K |
| Net income from continuing operations | -35.47%-9.15M | -28.82%-17.55M | -47.51%-9.06M | ---36.21M | ---9.69M | -1,065.00%-6.76M | -944.86%-13.63M | -97.11%-6.14M | ---9.86M | ---6.14M |
| Depreciation and amortization | -8.89%6.6M | -3.09%7.14M | -3.80%7.09M | --29.07M | --7.08M | 9.39%7.25M | 14.45%7.37M | 17.92%7.37M | --26.79M | --7.48M |
| Deferred tax | 103.94%5K | -80.91%21K | -64.62%23K | --21K | ---27K | -185.81%-127K | 466.67%110K | 189.04%65K | --26K | ---19K |
| Other non cash items | 58.70%219K | 61.03%219K | 59.42%220K | --606K | --194K | 360.38%138K | 385.71%136K | 53.33%138K | --161K | --96K |
| Change In working capital | -54.50%1.79M | -309.71%-4.26M | 15.74%4.73M | ---3.93M | ---10.92M | -47.71%3.94M | 74.86%-1.04M | 72.41%4.09M | --2.16M | ---3.61M |
| -Change in receivables | -94.29%-340K | -9.04%342K | -126.85%-218K | --1.09M | --73K | -169.72%-175K | 307.73%376K | -49.44%812K | --1.2M | ---475K |
| -Change in inventory | 216.18%79K | 204.83%282K | -367.92%-744K | ---702K | ---206K | 39.29%-68K | 7.88%-269K | -306.49%-159K | ---303K | --24K |
| -Change in prepaid assets | -103.47%-28K | 53.56%-652K | 191.32%642K | ---280K | --1.02M | 42.50%808K | -17.20%-1.4M | 6.14%-703K | ---520K | --860K |
| -Change in payables and accrued expense | -14.00%3.36M | -719.19%-3.07M | 30.58%5.79M | ---2.58M | ---11.41M | -42.58%3.91M | 119.11%495K | 112.70%4.44M | --2.96M | ---3.34M |
| -Change in other working capital | -140.94%-1.28M | -390.76%-1.17M | -147.51%-745K | ---1.46M | ---389K | -1,992.86%-530K | -291.94%-238K | 53.69%-301K | ---1.19M | ---688K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -11.02%5.18M | -118.04%-852K | -42.43%4.03M | --7.56M | ---9.98M | -65.67%5.82M | 49.27%4.72M | -3.00%7.01M | --27.5M | --164K |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 47.71%-3.74M | 52.29%-3.4M | 66.25%-2.92M | -26.71M | -3.79M | 44.20%-7.15M | 46.72%-7.13M | 17.14%-8.65M | -51.8M | -15.18M |
| Net PPE purchase and sale | 47.71%-3.74M | 62.96%-3.4M | 66.25%-2.92M | ---28.77M | ---3.79M | 44.20%-7.15M | 31.88%-9.18M | 17.14%-8.65M | ---52.04M | ---15.32M |
| Net other investing changes | ---- | ---- | ---- | --2.05M | ---- | ---- | ---- | ---- | --243K | --143K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 47.71%-3.74M | 52.29%-3.4M | 66.25%-2.92M | ---26.71M | ---3.79M | 44.20%-7.15M | 46.72%-7.13M | 17.14%-8.65M | ---51.8M | ---15.18M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -65.01%991K | 78.03%5.12M | -2,245.95%-868K | 17.29M | 11.62M | 159.65%2.83M | -74.53%2.88M | -100.99%-37K | 25.8M | 15.5M |
| Net issuance payments of debt | -61.71%1.07M | 80.01%5.16M | -464.73%-817K | --18.38M | --12.48M | 1,360.94%2.81M | -74.72%2.87M | -94.90%224K | --32.12M | --16.19M |
| Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---4.98M | --0 |
| Proceeds from stock option exercised by employees | -407.41%-83K | -490.00%-39K | 80.46%-51K | ---188K | --36K | -34.15%27K | 122.73%10K | 59.28%-261K | ---649K | ---5K |
| Net other financing activities | ---- | ---- | ---- | ---902K | ---- | ---- | ---- | ---- | ---690K | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -65.01%991K | 78.03%5.12M | -2,245.95%-868K | --17.29M | --11.62M | 159.65%2.83M | -74.53%2.88M | -100.99%-37K | --25.8M | --15.5M |
| Net cash flow | ||||||||||
| Beginning cash position | 25.36%2.26M | 4.65%1.4M | -61.87%1.15M | --3.01M | --3.31M | -42.52%1.81M | -35.37%1.33M | 97.83%3.01M | --1.52M | --2.53M |
| Current changes in cash | 61.78%2.43M | 83.90%868K | 114.71%247K | ---1.86M | ---2.16M | 345.42%1.5M | -56.22%472K | -410.35%-1.68M | --1.49M | --483K |
| End cash Position | 41.90%4.69M | 25.36%2.26M | 4.65%1.4M | --1.15M | --1.15M | 30.75%3.31M | -42.52%1.81M | -35.37%1.33M | --3.01M | --3.01M |
| Free cash flow | 208.20%1.44M | 4.60%-4.25M | 167.90%1.12M | ---21.21M | ---13.78M | -132.16%-1.33M | 56.78%-4.46M | 48.91%-1.64M | ---24.55M | ---15.16M |
| 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 | -- |