Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
TME-SW
01698
5
BABA-W
09988
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -349.61%-3.5M | 75.08%-514K | 45.72%-1.6M | -1.74%-8.35M | 1.12%-2.57M | 56.83%-778K | -27.11%-2.06M | -34.58%-2.94M | -2.49%-8.21M | -13.21%-2.6M |
| Net income from continuing operations | -175.62%-3.12M | -32.39%-3.22M | 4.47%-2.37M | -5.78%-9.83M | -22.94%-3.78M | 53.78%-1.13M | -52.16%-2.43M | -14.53%-2.48M | 7.87%-9.29M | 7.97%-3.07M |
| Other non cash items | --83K | ---- | ---- | --3K | --1K | --0 | ---- | ---- | ---- | ---- |
| Change In working capital | -493.27%-818K | 893.25%2.5M | 203.00%583K | 33.29%937K | 146.57%1.04M | -64.75%208K | 506.45%252K | -128.23%-566K | 508.72%703K | -26.43%423K |
| -Change in prepaid assets | -88.91%53K | 40.00%49K | 80.00%9K | 6.28%457K | -183.56%-61K | 86.72%478K | -79.29%35K | 107.35%5K | 320.51%430K | 1,925.00%73K |
| -Change in payables and accrued expense | -222.59%-871K | 944.24%2.27M | 233.45%762K | 75.82%480K | 215.43%1.1M | -180.84%-270K | 193.94%217K | -217.22%-571K | 1,086.96%273K | -39.55%350K |
| -Change in other working capital | ---- | ---- | ---188K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -349.61%-3.5M | 75.08%-514K | 45.72%-1.6M | -1.74%-8.35M | 1.12%-2.57M | 56.83%-778K | -27.11%-2.06M | -34.58%-2.94M | -2.49%-8.21M | -13.21%-2.6M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -105.88%-250K | 0 | 0 | 121.53%7.77M | -81.76%500K | 331.99%4.25M | 338.60%1.75M | -42.29%1.27M | 18.56%3.51M | 52.62%2.74M |
| Net investment purchase and sale | -105.88%-250K | --0 | --0 | 121.53%7.77M | -81.76%500K | 331.99%4.25M | 338.60%1.75M | -42.29%1.27M | 18.56%3.51M | 52.62%2.74M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -105.88%-250K | --0 | --0 | 121.53%7.77M | -81.76%500K | 331.99%4.25M | 338.60%1.75M | -42.29%1.27M | 18.56%3.51M | 52.62%2.74M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 3.44M | 1.82M | 0 | -80.25%112K | 78.13%57K | 0 | 0 | 55K | 567K | -76.12%32K |
| Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Net common stock issuance | --3.31M | --1.08M | --0 | -80.25%112K | 78.13%57K | --0 | --0 | --55K | --567K | --32K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --3.44M | --1.82M | --0 | -80.25%112K | 78.13%57K | --0 | --0 | --55K | --567K | -76.12%32K |
| Net cash flow | ||||||||||
| Beginning cash position | 134.51%2.07M | -37.57%746K | -16.94%2.34M | -59.13%2.82M | 65.10%4.36M | -84.60%881K | -82.72%1.2M | -59.13%2.82M | -43.36%6.89M | -63.02%2.64M |
| Current changes in cash | -108.76%-304K | 515.97%1.3M | 1.30%-1.6M | 88.65%-469K | -1,235.59%-2.01M | 212.04%3.47M | 74.43%-313K | -12,546.15%-1.62M | 18.16%-4.13M | 148.76%177K |
| Effect of exchange rate changes | -1,150.00%-42K | 1,900.00%18K | 350.00%5K | -113.33%-8K | -800.00%-9K | -78.95%4K | -103.70%-1K | -113.33%-2K | 126.79%60K | -100.87%-1K |
| End cash Position | -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 |
| Free cash flow | -349.61%-3.5M | 75.08%-514K | 45.72%-1.6M | -1.74%-8.35M | 1.12%-2.57M | 56.83%-778K | -27.11%-2.06M | -34.58%-2.94M | -2.49%-8.21M | -13.21%-2.6M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |