Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)Sep 28, 2025 | (Q2)Jun 29, 2025 | (Q1)Mar 30, 2025 | (FY)Dec 29, 2024 | (Q4)Dec 29, 2024 | (Q3)Sep 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 10.96%128.6M | -7.26%136.7M | -30.51%-129.6M | -4.74%283.4M | 10.97%119.4M | 30.67%115.9M | -41.92%147.4M | 34.93%-99.3M | 297.5M | 107.6M |
| Net income from continuing operations | 35.87%60.6M | 9.54%132.1M | -42.49%-27.5M | -28.26%124.4M | -532.35%-21.5M | -22.16%44.6M | -2.74%120.6M | -328.89%-19.3M | --173.4M | ---3.4M |
| Operating gains losses | -95.24%100K | -66.67%-500K | 80.00%-200K | 560.00%2.3M | 1,600.00%1.5M | 1,150.00%2.1M | -250.00%-300K | -150.00%-1M | ---500K | ---100K |
| Depreciation and amortization | -1.39%35.4M | 2.02%35.3M | 7.60%35.4M | 8.85%139M | 2.89%35.6M | 14.70%35.9M | 11.61%34.6M | 6.82%32.9M | --127.7M | --34.6M |
| Deferred tax | ---- | ---- | ---- | 24.14%-11M | ---11M | ---- | ---- | ---- | ---14.5M | ---- |
| Other non cash items | 112.82%500K | -833.33%-2.2M | -100.00%-2.4M | 150.00%2.2M | 566.67%7M | -333.33%-3.9M | -66.67%300K | 58.62%-1.2M | ---4.4M | ---1.5M |
| Change In working capital | -19.06%25.9M | -161.21%-30.3M | -22.52%-148.5M | 115.15%1.5M | 16.91%102.3M | 942.11%32M | -112.80%-11.6M | 34.20%-121.2M | ---9.9M | --87.5M |
| -Change in receivables | 14.63%38.4M | 6.81%-64.3M | 42.05%-23.7M | -712.31%-52.8M | -57.17%23.6M | -13.44%33.5M | -19.17%-69M | 3.54%-40.9M | ---6.5M | --55.1M |
| -Change in inventory | 3.17%55.4M | -72.38%17.4M | -27.04%-204.4M | -50.13%19M | -24.31%63.2M | 36.29%53.7M | -24.46%63M | 4.34%-160.9M | --38.1M | --83.5M |
| -Change in prepaid assets | 32.80%-16.8M | -31.03%4M | -100.00%-17.8M | 148.84%2.1M | -8.21%30.2M | -21.95%-25M | 405.26%5.8M | 39.86%-8.9M | ---4.3M | --32.9M |
| -Change in payables and accrued expense | -69.21%-51.1M | 210.53%12.6M | 8.83%97.4M | 189.25%33.2M | 82.50%-14.7M | 50.81%-30.2M | -117.01%-11.4M | 117.23%89.5M | ---37.2M | ---84M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 10.96%128.6M | -7.26%136.7M | -30.51%-129.6M | -4.74%283.4M | 10.97%119.4M | 30.67%115.9M | -41.92%147.4M | 34.93%-99.3M | --297.5M | --107.6M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 24.39%-15.5M | 84.98%-16.9M | -187.67%-21M | 21.64%-177.1M | -119.05%-36.8M | 84.74%-20.5M | -218.70%-112.5M | 81.57%-7.3M | -226M | -16.8M |
| Net PPE purchase and sale | 14.61%-7.6M | -25.24%-12.9M | -90.41%-13.9M | -17.69%-34.6M | -12.50%-8.1M | -27.14%-8.9M | -17.05%-10.3M | -14.06%-7.3M | ---29.4M | ---7.2M |
| Net intangibles purchase and sale | 0.00%-300K | ---- | ---- | -10.26%-4.3M | -164.29%-900K | 92.86%-300K | ---- | ---- | ---3.9M | --1.4M |
| Net business purchase and sale | 32.74%-7.6M | 96.27%-3.7M | ---7.1M | 28.28%-138.2M | -152.73%-27.8M | 90.82%-11.3M | -290.16%-99.1M | --0 | ---192.7M | ---11M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 24.39%-15.5M | 84.98%-16.9M | -187.67%-21M | 21.64%-177.1M | -119.05%-36.8M | 84.74%-20.5M | -218.70%-112.5M | 81.57%-7.3M | ---226M | ---16.8M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -3.17%-84.5M | -2,195.35%-98.7M | 52.21%100M | -342.08%-80.9M | 27.58%-60.4M | -260.27%-81.9M | 97.73%-4.3M | -67.70%65.7M | -18.3M | -83.4M |
| Net issuance payments of debt | -18.24%-90.1M | -350.00%-41.5M | 54.83%107.3M | -444.83%-20M | 58.35%-29.7M | -237.55%-76.2M | 108.89%16.6M | -66.76%69.3M | --5.8M | ---71.3M |
| Net common stock issuance | 766.67%8M | -203.35%-54.3M | -215.38%-3M | -572.06%-45.7M | -217.39%-29.2M | -233.33%-1.2M | -1,890.00%-17.9M | 420.00%2.6M | ---6.8M | ---9.2M |
| Net other financing activities | 46.67%-2.4M | 3.33%-2.9M | 30.65%-4.3M | 12.14%-15.2M | 48.28%-1.5M | 13.46%-4.5M | 16.67%-3M | -10.71%-6.2M | ---17.3M | ---2.9M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -3.17%-84.5M | -2,195.35%-98.7M | 52.21%100M | -342.08%-80.9M | 27.58%-60.4M | -260.27%-81.9M | 97.73%-4.3M | -67.70%65.7M | ---18.3M | ---83.4M |
| Net cash flow | ||||||||||
| Beginning cash position | 9.32%78.6M | 36.39%56.6M | 29.82%107.1M | 183.51%82.5M | 14.15%85.5M | 3.30%71.9M | 2.98%41.5M | 183.51%82.5M | --29.1M | --74.9M |
| Current changes in cash | 111.85%28.6M | -31.05%21.1M | -23.72%-50.6M | -52.26%25.4M | 200.00%22.2M | 145.45%13.5M | 5.15%30.6M | -465.18%-40.9M | --53.2M | --7.4M |
| Effect of exchange rate changes | -400.00%-300K | 550.00%900K | 200.00%100K | -500.00%-800K | -400.00%-600K | 150.00%100K | -200.00%-200K | ---100K | --200K | --200K |
| End cash Position | 25.03%106.9M | 9.32%78.6M | 36.39%56.6M | 29.82%107.1M | 29.82%107.1M | 14.15%85.5M | 3.30%71.9M | 2.98%41.5M | --82.5M | --82.5M |
| Free cash flow | 11.93%118.2M | -7.64%122.1M | -33.46%-144.4M | -8.76%238.6M | 7.92%109M | 37.68%105.6M | -45.71%132.2M | 32.25%-108.2M | --261.5M | --101M |
| 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 |