(FY)Dec 30, 2022 | (FY)Dec 30, 2021 | (FY)Dec 30, 2020 | (FY)Dec 30, 2019 | (FY)Dec 30, 2018 | (FY)Dec 30, 2017 | (FY)Dec 30, 2016 | (FY)Dec 30, 2015 | (FY)Dec 30, 2014 | (FY)Dec 30, 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (direct method) | ||||||||||
Cash income from operating activities | 51.69%361.6M | 5.69%238.39M | -21.11%225.55M | -38.52%285.91M | -9.95%465.02M | -31.50%516.42M | -21.08%753.87M | 1.08%955.19M | -5.45%944.99M | -5.06%999.42M |
Revenue from customers | 61.04%383.91M | 9.34%238.39M | -23.74%218.03M | -38.52%285.91M | -9.95%465.02M | -31.50%516.42M | -21.08%753.87M | 1.08%955.19M | -5.45%944.99M | -5.06%999.42M |
Income from government grants | ---- | ---- | --10.73M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other cash income from operating activities | ---22.31M | ---- | ---3.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash paid | -66.32%-311.28M | -5.21%-187.16M | 19.57%-177.89M | 42.83%-221.17M | 9.23%-386.84M | 37.21%-426.2M | 16.41%-678.81M | 1.65%-812.07M | 4.25%-825.71M | 5.01%-862.34M |
Payments to suppliers for goods and services | -66.32%-311.28M | -5.21%-187.16M | 19.57%-177.89M | 42.83%-221.17M | 9.23%-386.84M | 37.21%-426.2M | 16.41%-678.81M | 1.65%-812.07M | 4.25%-825.71M | 5.01%-862.34M |
Direct dividend received | --51K | ---- | -95.10%188K | -21.36%3.84M | 17.54%4.88M | 7.18%4.15M | 1.84%3.87M | 124.04%3.8M | -42.40%1.7M | 319.06%2.95M |
Direct interest paid | -68.17%-5.39M | 24.87%-3.21M | -17.46%-4.27M | 50.89%-3.63M | 18.51%-7.4M | 54.80%-9.08M | 20.76%-20.08M | 31.77%-25.34M | -11.95%-37.14M | 25.92%-33.18M |
Direct interest received | -25.83%313K | -54.82%422K | -54.86%934K | 106.49%2.07M | 370.42%1M | -40.67%213K | -18.22%359K | -23.39%439K | -18.14%573K | -35.48%700K |
Direct tax refund paid | -159.23%-25.39M | -256.53%-9.79M | 128.22%6.26M | 72.92%-22.17M | -690.24%-81.87M | 55.56%-10.36M | -701.41%-23.31M | 76.00%-2.91M | 36.75%-12.12M | -32.22%-19.17M |
Operating cash flow | -48.50%19.9M | -23.89%38.65M | 13.26%50.78M | 961.20%44.83M | -106.93%-5.21M | 109.35%75.15M | -69.86%35.9M | 64.78%119.11M | -18.21%72.29M | 1.27%88.38M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -283.52%-221.35M | 284.42%120.62M | -581.20%-65.4M | -101.78%-9.6M | 2,575.57%539.25M | 91.57%-21.78M | -134.60%-258.31M | -268.24%-110.11M | 980.71%65.45M | -95.94%6.06M |
Net PPE purchase and sale | ---- | -99.94%-3.27M | 79.05%-1.63M | 55.28%-7.79M | -50.75%-17.43M | -2.53%-11.56M | 63.22%-11.27M | -171.42%-30.65M | -80.46%-11.29M | -174.89%-6.26M |
Net intangibles purchas and sale | ---- | 97.10%-14K | -158.29%-483K | 94.05%-187K | 45.56%-3.14M | 13.83%-5.77M | 51.49%-6.7M | 4.58%-13.81M | -515.44%-14.47M | 73.83%-2.35M |
Net business purchase and sale | ---- | ---- | ---- | ---- | 64,399.89%564.55M | 99.62%-878K | -201.26%-229.27M | -1,524.37%-76.1M | --5.34M | ---- |
Net investment purchase and sale | ---- | 193.47%63.63M | -13,514.60%-68.07M | ---500K | ---- | ---- | ---- | ---- | 5,897.58%74.37M | -76.48%1.24M |
Dividends received (cash flow from investment activities) | ---- | 427.92%6.6M | --1.25M | ---- | --1.25M | ---- | -86.71%1.33M | 5.26%10M | -29.63%9.5M | 285.71%13.5M |
Net other investing changes | -512.46%-221.35M | 1,417.30%53.67M | 415.52%3.54M | 81.26%-1.12M | -67.33%-5.98M | 71.17%-3.58M | -2,831.28%-12.4M | -77.27%454K | 2,762.67%2M | -103.68%-75K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -283.52%-221.35M | 284.42%120.62M | -581.20%-65.4M | -101.78%-9.6M | 2,575.57%539.25M | 91.57%-21.78M | -134.60%-258.31M | -268.24%-110.11M | 980.71%65.45M | -95.94%6.06M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -197.47%-31.87M | 205.26%32.7M | 41.00%-31.06M | 87.60%-52.65M | -683.78%-424.66M | -124.55%-54.18M | 907.15%220.67M | 77.14%-27.34M | -27.00%-119.61M | 60.80%-94.18M |
Net issuance payments of debt | ---- | 1,908.76%64.92M | --3.23M | ---- | -362.79%-133.79M | 90.73%-28.91M | -1,363.03%-311.76M | -129.80%-21.31M | 218.33%71.51M | 68.14%-60.43M |
Net common stock issuance | ---- | -54.90%-5.06M | 71.39%-3.26M | 70.91%-11.41M | -2,103.99%-39.21M | -100.40%-1.78M | --442.7M | ---- | --128.17M | ---- |
Cash dividends paid | ---- | 24.65%-9.68M | 43.62%-12.84M | 90.67%-22.78M | -1,257.43%-244.04M | ---17.98M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | 87.39%-262K | ---2.08M | ---- | ---- | ---- | -18,251.02%-8.99M | 67.11%-49K |
Net other financing activities | -82.18%-31.87M | 3.83%-17.49M | 0.08%-18.19M | -228.61%-18.21M | -0.47%-5.54M | -106.15%-5.51M | 1,587.86%89.72M | 98.06%-6.03M | -820.62%-310.29M | -18.50%-33.71M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -197.47%-31.87M | 205.26%32.7M | 41.00%-31.06M | 87.60%-52.65M | -683.78%-424.66M | -124.55%-54.18M | 907.15%220.67M | 77.14%-27.34M | -27.00%-119.61M | 60.80%-94.18M |
Net cash flow | ||||||||||
Beginning cash position | 295.00%257.07M | -41.35%65.08M | -13.54%110.97M | 583.72%128.36M | -7.17%18.77M | -6.90%20.22M | -44.28%21.72M | 95.33%38.98M | -1.88%19.96M | -14.85%20.34M |
Current changes in cash | -221.55%-233.32M | 520.16%191.96M | -162.32%-45.69M | -115.92%-17.42M | 13,604.94%109.39M | 53.58%-810K | 90.48%-1.75M | -201.19%-18.33M | 6,950.19%18.12M | 106.90%257K |
Effect of exchange rate changes | 292.59%106K | 113.24%27K | -700.00%-204K | -82.29%34K | 130.00%192K | -359.11%-640K | -77.02%247K | 18.78%1.08M | -58.18%905K | 1,129.55%2.16M |
Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.8M |
End cash Position | -90.72%23.85M | 295.00%257.07M | -41.35%65.08M | -13.54%110.97M | 583.72%128.36M | -7.17%18.77M | -6.90%20.22M | -44.28%21.72M | 95.33%38.98M | -1.88%19.96M |
Free cash from | -43.68%19.9M | -27.38%35.34M | 32.04%48.66M | 242.67%36.85M | -144.69%-25.83M | 237.57%57.8M | -76.23%17.12M | 67.50%72.04M | -40.03%43.01M | 11.98%71.72M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data