NATIONAL BEVERAGE CORPFIZZ
| Apr 28,
2012 | Apr 27,
2013 | May 3,
2014 | May 2,
2015 | Apr 30,
2016 | Apr 29,
2017 | Apr 28,
2018 | Apr 27,
2019 | May 2,
2020 | May 1,
2021 | Apr 30,
2022 | Apr 29,
2023 | Apr 27,
2024 |
|---|
| Net income | 44 | 47 | 44 | 49 | 61 | 107 | 150 | 141 | 130 | 174 | 159 | 142 | 177 |
|---|
| Depreciation and amortization | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 15 | 17 | 18 | 19 | 20 | 20 |
|---|
| Deferred income taxes | - | - | - | - | - | - | - | - | 0 | -0 | 5 | -1 | 1 |
|---|
| Loss (gain) on disposal of property, plant and equipment, net | - | - | - | - | - | - | - | - | - | - | - | - | -0 |
|---|
| us-gaap_ShareBasedCompensation | 0 | 230,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
|---|
| Non-cash operating lease expense | - | - | - | - | - | - | - | - | - | - | 13 | 13 | 14 |
|---|
| Trade receivables | -6 | 2 | -6 | 2 | 1 | 10 | 13 | 0 | 0 | 2 | 7 | 11 | -2 |
|---|
| Inventories | -8 | -2 | 5 | -1 | 5 | 5 | 8 | 10 | -7 | 8 | 32 | -10 | -9 |
|---|
| Prepaid and other assets | -2 | 2 | 3 | 1 | 0 | 2 | 5 | 3 | 6 | -0 | 5 | -15 | 8 |
|---|
| Accounts payable | 6 | -11 | 1 | -1 | 4 | 9 | 17 | -9 | 8 | 14 | 7 | -10 | -7 |
|---|
| Accrued and other liabilities | -7 | -4 | -3 | -1 | 9 | 1 | 0 | 1 | 7 | -5 | -12 | -4 | 4 |
|---|
| Operating lease liabilities | - | - | - | - | - | - | - | - | - | -1 | -7 | 10 | -15 |
|---|
| Net cash provided by operating activities | 38 | 40 | 52 | 58 | 79 | - | 155 | 139 | 178 | 194 | 133 | 162 | 198 |
|---|
| Purchases to property, plant and equipment | 10 | 10 | 12 | 12 | 12 | 14 | 32 | 38 | 24 | 25 | 29 | 22 | 30 |
|---|
| Proceeds from sale of property, plant and equipment | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 |
|---|
| Net cash used in investing activities | -10 | -10 | -12 | -10 | -12 | - | -32 | -38 | -24 | -25 | -29 | -22 | -30 |
|---|
| Borrowing under Loan Facility | - | - | - | - | - | - | - | - | - | - | 50 | - | - |
|---|
| Repayments under Loan Facility | - | - | - | - | - | - | - | - | - | - | 20 | 30 | - |
|---|
| Dividends paid on common stock | - | - | - | - | - | 70 | 70 | 135 | - | 280 | 280 | - | - |
|---|
| Proceeds from exercises of stock options | 0 | 239,000 | 47,000 | 228,000 | 848,000 | 365,000 | 1 | 456,000 | 1 | 0 | 0 | 0 | 1 |
|---|
| Net cash provided by (used in) financing activities | 0 | -48 | -29 | -26 | -14 | - | -69 | -135 | -5 | -279 | -250 | -30 | 1 |
|---|
| Net Increase (Decrease) in Cash and Equivalents | - | - | - | - | - | - | - | - | - | -111 | -146 | 110 | 169 |
|---|
| Interest paid | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|---|
| Income taxes paid | - | - | - | - | - | - | - | - | - | - | - | 38 | 56 |
|---|
| Right-of- use assets obtained in exchange for lease liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 28 |
|---|