Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Warner Bros Discovery
WBD
5
Netflix
NFLX
| (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -64.59%1.72M | -63.12%2.07M | -90.20%746K | -77.58%2.34M | -77.58%2.34M | -62.24%4.86M | -59.96%5.6M | -50.86%7.61M | -40.53%10.43M | -40.53%10.43M |
| -Cash and cash equivalents | -60.52%1.72M | 134.51%2.07M | -37.57%746K | -16.94%2.34M | -16.94%2.34M | 65.10%4.36M | -84.60%881K | -82.72%1.2M | -59.13%2.82M | -59.13%2.82M |
| -Short-term investments | ---- | ---- | ---- | --0 | --0 | -95.11%500K | -42.93%4.72M | -25.13%6.41M | -28.50%7.61M | -28.50%7.61M |
| Current deferred assets | ---- | ---- | --424K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other current assets | -17.05%107K | -70.49%167K | -63.39%212K | -60.47%219K | -60.47%219K | -77.13%129K | -7.36%566K | -35.88%579K | -29.78%554K | -29.78%554K |
| Total current assets | -63.36%1.83M | -63.80%2.23M | -83.12%1.38M | -76.71%2.56M | -76.71%2.56M | -62.87%4.99M | -57.76%6.17M | -50.03%8.19M | -40.07%10.98M | -40.07%10.98M |
| Non current assets | ||||||||||
| Net PPE | -32.41%73K | -29.31%82K | -26.61%91K | 371.43%99K | 371.43%99K | 272.41%108K | 197.44%116K | 148.00%124K | -65.00%21K | -65.00%21K |
| -Gross PPE | -32.41%73K | -29.31%82K | -26.61%91K | 371.43%99K | 371.43%99K | 272.41%108K | 197.44%116K | 148.00%124K | -65.00%21K | -65.00%21K |
| Goodwill and other intangible assets | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M |
| -Other intangible assets | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M | 0.00%2.04M |
| Investments and advances | --325K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other non current assets | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | -98.48%3K | 0.00%3K | 0.00%3K | 0.00%3K |
| Total non current assets | 13.49%2.44M | -1.58%2.12M | -1.52%2.13M | 3.78%2.14M | 3.78%2.14M | 3.81%2.15M | -5.14%2.16M | 3.54%2.17M | -1.86%2.06M | -1.86%2.06M |
| Total assets | -40.20%4.27M | -47.67%4.36M | -66.05%3.52M | -63.98%4.7M | -63.98%4.7M | -53.96%7.14M | -50.67%8.33M | -43.97%10.35M | -36.14%13.04M | -36.14%13.04M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 488.24%3.9M | 436.60%4.87M | 266.96%2.53M | 37.22%1.74M | 37.22%1.74M | -25.42%663K | 59.40%907K | -12.44%690K | 32.36%1.27M | 32.36%1.27M |
| -accounts payable | 516.91%3.87M | 460.95%4.84M | 313.34%2.51M | 35.62%1.68M | 35.62%1.68M | -25.36%627K | 65.01%863K | -13.41%607K | 36.80%1.24M | 36.80%1.24M |
| -Due to related parties current | -11.11%32K | -40.91%26K | -72.29%23K | 103.33%61K | 103.33%61K | -26.53%36K | -4.35%44K | -4.60%83K | -43.40%30K | -43.40%30K |
| Current accrued expenses | --46K | --18K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Current debt and capital lease obligation | 2,588.24%914K | 2,406.06%827K | 16.13%36K | 52.17%35K | 52.17%35K | 6.25%34K | -2.94%33K | -16.22%31K | -42.50%23K | -42.50%23K |
| -Current debt | --875K | --791K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | 14.71%39K | 9.09%36K | 16.13%36K | 52.17%35K | 52.17%35K | 6.25%34K | -2.94%33K | -16.22%31K | -42.50%23K | -42.50%23K |
| Current deferred liabilities | ---- | ---- | --236K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other current liabilities | ---- | ---- | ---- | ---3K | ---3K | ---- | ---- | ---- | ---- | ---- |
| Current liabilities | 597.27%4.86M | 507.66%5.71M | 288.90%2.8M | 37.26%1.77M | 37.26%1.77M | -24.32%697K | 55.89%940K | -12.61%721K | 29.36%1.29M | 29.36%1.29M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -48.72%40K | -41.38%51K | -38.54%59K | --69K | --69K | --78K | 1,350.00%87K | 540.00%96K | --0 | --0 |
| -Long term capital lease obligation | -48.72%40K | -41.38%51K | -38.54%59K | --69K | --69K | --78K | 1,350.00%87K | 540.00%96K | --0 | --0 |
| Total non current liabilities | -48.72%40K | -41.38%51K | -38.54%59K | --69K | --69K | --78K | 1,350.00%87K | 540.00%96K | --0 | --0 |
| Total liabilities | 532.26%4.9M | 461.15%5.76M | 250.43%2.86M | 42.60%1.84M | 42.60%1.84M | -15.85%775K | 68.64%1.03M | -2.74%817K | 26.44%1.29M | 26.44%1.29M |
| Shareholders'equity | ||||||||||
| Share capital | -33.33%2K | -66.67%1K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
| -common stock | -33.33%2K | -66.67%1K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | -26.94%-58.85M | -23.22%-55.73M | -22.70%-52.51M | -24.38%-50.14M | -24.38%-50.14M | -24.49%-46.36M | -30.00%-45.23M | -28.94%-42.79M | -29.94%-40.31M | -29.94%-40.31M |
| Paid-in capital | 10.50%58.49M | 3.59%54.62M | 1.63%53.38M | 1.78%53.19M | 1.78%53.19M | 1.77%52.93M | 2.87%52.73M | 2.94%52.53M | 3.13%52.26M | 3.13%52.26M |
| Gains losses not affecting retained earnings | -27.06%-277K | -45.32%-295K | -11.82%-227K | 0.49%-202K | 0.49%-202K | -9.55%-218K | -1.00%-203K | 0.98%-203K | 20.08%-203K | 20.08%-203K |
| Total stockholders'equity | -109.95%-633K | -119.26%-1.41M | -93.16%652K | -75.69%2.86M | -75.69%2.86M | -56.37%6.36M | -55.13%7.3M | -45.93%9.54M | -39.43%11.75M | -39.43%11.75M |
| Total equity | -109.95%-633K | -119.26%-1.41M | -93.16%652K | -75.69%2.86M | -75.69%2.86M | -56.37%6.36M | -55.13%7.3M | -45.93%9.54M | -39.43%11.75M | -39.43%11.75M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |