Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Disney
DIS
5
Microsoft
MSFT
| (Q3)Sep 27, 2025 | (Q2)Jun 28, 2025 | (Q1)Mar 29, 2025 | (FY)Dec 28, 2024 | (Q4)Dec 28, 2024 | (Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 184.71%1.79B | 146.54%1.46B | 80.23%939M | 82.42%3.04B | 240.94%1.3B | 49.17%628M | 56.46%593M | 7.20%521M | -53.24%1.67B | -32.80%381M |
| Net income from continuing operations | 52.01%1.17B | 189.81%768M | 476.42%709M | 92.15%1.64B | -27.74%482M | 157.86%771M | 881.48%265M | 188.49%123M | -35.30%854M | 3,076.19%667M |
| Depreciation and amortization | -0.26%754M | -1.56%757M | -5.36%742M | -10.53%3.18B | 5.34%868M | -10.85%756M | -11.91%769M | -22.07%784M | -16.68%3.55B | -33.82%824M |
| Deferred tax | 135.91%218M | -366.32%-886M | -153.03%-167M | -14.13%-1.16B | -36.99%-300M | -178.44%-607M | 30.66%-190M | 78.57%-66M | 32.29%-1.02B | -23.73%-219M |
| Other non cash items | -494.12%-67M | -190.91%-10M | -43.48%39M | 242.59%77M | 13.04%-20M | 173.91%17M | 184.62%11M | 1,280.00%69M | -121.34%-54M | -130.67%-23M |
| Change In working capital | -7.27%-708M | 176.32%464M | 1.58%-748M | 31.19%-2.1B | 94.36%-70M | 21.24%-660M | -4.47%-608M | -96.38%-760M | -65.17%-3.05B | -47.86%-1.24B |
| -Change in receivables | 50.97%-1.09B | 149.92%330M | -18.07%748M | -39.28%-1.87B | 123.41%96M | -197.85%-2.21B | -143.01%-661M | 961.63%913M | -381.65%-1.34B | -140.04%-410M |
| -Change in inventory | -64.77%-636M | 23.68%-261M | -85.33%-682M | -151.38%-1.46B | -485.11%-362M | -416.39%-386M | -3.01%-342M | 20.69%-368M | 58.60%-580M | 123.27%94M |
| -Change in prepaid assets | -83.21%118M | -411.11%-140M | 74.21%-237M | 189.56%343M | 17,233.33%514M | 591.61%703M | 197.83%45M | -381.15%-919M | 80.95%-383M | 99.75%-3M |
| -Change in payables and accrued expense | -27.59%895M | 52.86%535M | -49.48%-577M | 220.94%774M | 55.25%-426M | 1,504.55%1.24B | 221.10%350M | -232.65%-386M | -143.33%-640M | -48.52%-952M |
| -Change in other working capital | ---- | ---- | ---- | 200.93%108M | 3.45%30M | 157.14%36M | 73.17%-11M | 148.62%53M | -129.23%-107M | --29M |
| Cash from discontinued investing activities | 371M | 0 | ||||||||
| Operating cash flow | 243.79%2.16B | 239.12%2.01B | 80.23%939M | 82.42%3.04B | 240.94%1.3B | 49.17%628M | 56.46%593M | 7.20%521M | -53.24%1.67B | -32.80%381M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -863.04%-1.33B | -689.64%-2.28B | -164.44%-357M | 22.63%-1.1B | -909.33%-1.21B | -235.29%-138M | 188.13%386M | 89.09%-135M | -171.19%-1.42B | -85.94%150M |
| Net PPE purchase and sale | -95.45%-258M | -83.12%-282M | -49.30%-212M | -16.48%-636M | -49.64%-208M | -6.45%-132M | -23.20%-154M | 10.13%-142M | -21.33%-546M | -12.10%-139M |
| Net business purchase and sale | --0 | ---- | ---- | -331.30%-565M | 85.47%-17M | ---548M | ---- | ---- | -115.94%-131M | -935.71%-117M |
| Net investment purchase and sale | -291.59%-1.07B | -151.58%-278M | -2,516.67%-145M | 126.54%198M | -325.94%-906M | 123.60%559M | 272.76%539M | 100.55%6M | -145.54%-746M | -65.81%401M |
| Net other investing changes | ---- | ---- | ---- | ---98M | ---83M | -70.00%-17M | 200.00%1M | -83.33%1M | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -868.84%-1.34B | -695.34%-2.3B | -164.44%-357M | 22.63%-1.1B | -909.33%-1.21B | -235.29%-138M | 188.13%386M | 89.09%-135M | -171.19%-1.42B | -85.94%150M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 36.26%-450M | -24.91%-1.32B | 1,391.47%1.67B | -79.93%-2.06B | -7.55%-171M | 12.08%-706M | -1,508.00%-1.06B | 50.19%-129M | 64.89%-1.15B | 19.29%-159M |
| Net issuance payments of debt | --0 | -26.67%-950M | --2.44B | ---750M | --0 | --0 | ---750M | --0 | --0 | --0 |
| Net common stock issuance | 35.21%-460M | -16.70%-524M | -485.71%-779M | -12.61%-1.59B | -7.19%-298M | 11.91%-710M | -580.30%-449M | 49.24%-133M | 65.63%-1.41B | 2.46%-278M |
| Proceeds from stock option exercised by employees | 150.00%10M | 8.39%155M | -20.00%4M | 4.10%279M | 5.83%127M | 0.00%4M | 1.42%143M | 66.67%5M | 60.48%268M | 36.36%120M |
| Net other financing activities | ---- | ---- | ---- | 50.00%-1M | --0 | --0 | --0 | ---1M | 0.00%-2M | ---1M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 36.26%-450M | -24.91%-1.32B | 1,391.47%1.67B | -79.93%-2.06B | -7.55%-171M | 12.08%-706M | -1,508.00%-1.06B | 50.19%-129M | 64.89%-1.15B | 19.29%-159M |
| Net cash flow | ||||||||||
| Beginning cash position | 8.27%4.45B | 44.61%6.06B | -3.10%3.81B | -18.66%3.93B | 9.44%3.9B | 7.08%4.11B | 9.54%4.19B | -18.66%3.93B | 90.73%4.84B | 4.80%3.56B |
| Current changes in cash | 272.22%372M | -1,985.71%-1.61B | 774.71%2.25B | 86.47%-122M | -123.12%-86M | 22.86%-216M | -581.25%-77M | 125.45%257M | -139.22%-902M | -74.11%372M |
| End cash Position | 23.81%4.83B | 8.27%4.45B | 44.61%6.06B | -3.10%3.81B | -3.10%3.81B | 9.44%3.9B | 7.08%4.11B | 9.54%4.19B | -18.66%3.93B | -18.66%3.93B |
| Free cash flow | 283.27%1.9B | 293.85%1.73B | 91.82%727M | 114.54%2.41B | 350.83%1.09B | 67.00%496M | 72.83%439M | 15.55%379M | -64.01%1.12B | -45.37%242M |
| 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 |