Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Disney
DIS
5
Roblox
RBLX
| (FY)Sep 27, 2025 | (FY)Sep 28, 2024 | (FY)Sep 30, 2023 | (FY)Oct 1, 2022 | (FY)Oct 2, 2021 | (FY)Sep 26, 2020 | (FY)Sep 28, 2019 | (FY)Sep 29, 2018 | (FY)Sep 30, 2017 | (FY)Oct 1, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | ||||||||||
| Net income from continuing operations | 146.71%5.99M | -427.12%-12.82M | -57.36%3.92M | -13.91%9.19M | 233.15%10.68M | -179.56%-8.02M | 4.34%10.08M | -28.08%9.66M | -13.52%13.43M | 18.87%15.53M |
| Deferred tax | 166.65%2.27M | -217.82%-3.41M | 65.11%2.9M | -46.51%1.75M | 281.06%3.28M | -175.55%-1.81M | -20.86%2.4M | -15.11%3.03M | -19.84%3.57M | 12.57%4.45M |
| Other non cash items | -4.84%7.81M | -4.04%8.21M | 56.46%8.56M | 34.32%5.47M | 2.47%4.07M | 363.05%3.97M | -18.05%858K | 17.64%1.05M | -18.42%890K | -57.66%1.09M |
| Change In working capital | -112.35%-611K | 20.83%4.95M | 137.08%4.1M | 24.47%-11.05M | -170.20%-14.62M | 357.72%20.83M | 80.17%4.55M | 200.60%2.53M | -316.84%-2.51M | 126.52%1.16M |
| -Change in receivables | 40.69%-4.78M | -1,159.92%-8.07M | 170.46%761K | -15,528.57%-1.08M | -97.22%7K | -69.27%252K | 136.59%820K | -791.67%-2.24M | -75.71%324K | 162.78%1.33M |
| -Change in inventory | -482.39%-2.56M | -70.29%670K | 151.70%2.26M | -27.51%-4.36M | -315.29%-3.42M | 333.33%1.59M | -4.45%-681K | 81.82%-652K | -306.15%-3.59M | 297.26%1.74M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -0.40%23.67M | -36.16%23.77M | 62.92%37.23M | -13.48%22.85M | -48.19%26.42M | 132.80%50.99M | 0.04%21.9M | 44.50%21.89M | -37.45%15.15M | 31.25%24.22M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Net PPE purchase and sale | -14.06%-5M | -6.21%-4.38M | -41.90%-4.13M | -94.32%-2.91M | -111.87%-1.5M | 278.62%12.61M | -523.96%-7.06M | 88.53%-1.13M | 6.81%-9.86M | 8.39%-10.58M |
| Net intangibles purchase and sale | -85.39%-165K | 10.10%-89K | 13.91%-99K | 40.72%-115K | 53.48%-194K | 25.93%-417K | ---563K | --0 | ---- | ---- |
| Net business purchase and sale | --0 | ---9M | --0 | -2,476.62%-3.97M | -108.11%-154K | 97.31%-74K | ---2.75M | --0 | ---1.14M | --0 |
| Net other investing changes | -6.00%439K | -15.86%467K | 12.58%555K | --493K | ---- | ---- | ---- | ---- | ---- | -769.64%-4.38M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 63.86%-4.68M | -258.57%-12.95M | 43.86%-3.61M | -266.08%-6.43M | -114.38%-1.76M | 217.73%12.22M | -160.03%-10.38M | 63.63%-3.99M | 26.26%-10.97M | -24.77%-14.88M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | -126.67%-4M | --15M | --0 | 90.63%-468K | 80.02%-5M | ---25M | --0 | ---5M | --0 | -100.00%-10M |
| Net common stock issuance | -20.95%-127K | -1,600.00%-105K | -93.86%7K | -14.29%114K | 6,550.00%133K | --2K | --0 | -80.00%3K | -97.55%15K | 2,013.79%613K |
| Cash dividends paid | 52.02%-3.93M | -9.73%-8.19M | 6.90%-7.46M | ---8.02M | ---- | 32.30%-4.48M | -0.87%-6.62M | 5.17%-6.57M | -9.97%-6.92M | -38.86%-6.3M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -130.71%-24.24M | 60.34%-10.51M | 5.27%-26.5M | -0.29%-27.97M | 45.25%-27.89M | -669.05%-50.93M | 42.72%-6.62M | -67.36%-11.56M | 55.95%-6.91M | -64.82%-15.68M |
| Net cash flow | ||||||||||
| Beginning cash position | 1.34%23.68M | 43.88%23.37M | -41.56%16.24M | -10.41%27.79M | 65.46%31.02M | 35.44%18.75M | 84.54%13.84M | -26.66%7.5M | -38.25%10.23M | -15.26%16.56M |
| Current changes in cash | -1,771.34%-5.25M | -95.59%314K | 161.72%7.13M | -257.63%-11.55M | -126.31%-3.23M | 150.17%12.27M | -22.65%4.91M | 332.53%6.34M | 56.96%-2.73M | -112.40%-6.34M |
| End cash Position | -22.16%18.43M | 1.34%23.68M | 43.88%23.37M | -41.56%16.24M | -10.41%27.79M | 65.46%31.02M | 35.44%18.75M | 84.54%13.84M | -26.66%7.5M | -38.25%10.23M |
| Free cash flow | -6.67%18.01M | -41.49%19.3M | 67.87%32.99M | -10.69%19.65M | -50.32%22M | 214.11%44.28M | -16.29%14.1M | 237.38%16.84M | -63.42%4.99M | 113.32%13.65M |
| Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |