Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
NVIDIA
NVDA
| (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 | 0.73%-15.13M | 2.01%-16.76M | -27.64%-23.44M | -324.76%-51.12M | -100.55%-407K | -10.08%-15.24M | -25.49%-17.1M | 21.62%-18.36M | 126.93%22.74M | 482.50%73.65M |
| Net income from continuing operations | 4.34%-9.2M | 8.55%-10.2M | 2.85%-8.82M | 34.38%-40.18M | 5.72%-10.34M | 33.34%-9.61M | 34.00%-11.15M | 52.10%-9.08M | 34.23%-61.23M | 51.05%-10.96M |
| Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --139K | ---- |
| Depreciation and amortization | -3.03%32K | 0.00%32K | 3.13%33K | -71.33%129K | -61.90%32K | -71.55%33K | -74.60%32K | -74.19%32K | -9.64%450K | -32.26%84K |
| Other non cash items | -40.46%209K | -38.14%219K | -39.00%219K | -59.60%1.42M | -64.05%353K | -56.99%351K | -58.55%354K | -58.01%359K | 0.06%3.51M | 14.05%982K |
| Change In working capital | -20.87%-7.22M | -17.02%-7.27M | -64.72%-15.08M | -115.65%-11.95M | -88.76%9.39M | -405.16%-5.97M | -590.06%-6.21M | -26.42%-9.15M | 3,697.60%76.34M | 37,510.81%83.5M |
| -Change in receivables | ---912K | ---- | ---- | -95.23%43K | --0 | --0 | -88.53%43K | --0 | 248.19%901K | -114.24%-43K |
| -Change in prepaid assets | -288.96%-856K | 360.41%2.01M | -64.88%-1.08M | -92.03%73K | -371.43%-165K | 1.57%453K | -79.22%437K | 59.20%-652K | -31.02%916K | 95.22%-35K |
| -Change in payables and accrued expense | 503.39%4.63M | -73.20%558K | -96.94%-4.44M | 145.03%2.63M | 145.95%2.03M | 188.57%767K | 805.76%2.08M | 59.08%-2.25M | -41,814.29%-5.84M | -2.82%827K |
| -Change in other current assets | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -29.12%577K | -66.85%240K |
| -Change in other current liabilities | 42.20%-200K | 11.76%-210K | 68.47%-146K | 62.90%-1.4M | 66.51%-353K | 60.86%-346K | 74.07%-238K | 49.56%-463K | -2.83%-3.77M | -14.19%-1.05M |
| -Change in other working capital | -44.30%-9.88M | -12.81%-9.63M | -62.82%-9.42M | -115.91%-13.29M | --7.87M | ---6.85M | ---8.53M | ---5.79M | --83.56M | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 0.73%-15.13M | 2.01%-16.76M | -27.64%-23.44M | -324.76%-51.12M | -100.55%-407K | -10.08%-15.24M | -25.49%-17.1M | 21.62%-18.36M | 126.93%22.74M | 482.50%73.65M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -746.32%-158.27M | 232.76%16.99M | -61.87%6.59M | 158.10%40.17M | 92.53%-6.7M | 29.70%24.49M | 161.05%5.11M | 72.72%17.27M | -176.28%-69.14M | -641.32%-89.65M |
| Net PPE purchase and sale | ---42K | --0 | --0 | 87.88%-28K | --0 | --0 | 70.83%-14K | ---14K | -126.47%-231K | ---47K |
| Net investment purchase and sale | -746.15%-158.23M | 231.85%16.99M | -61.90%6.59M | 158.34%40.2M | 92.53%-6.7M | 28.77%24.49M | 161.57%5.12M | 72.86%17.29M | -177.21%-68.91M | -694.92%-89.61M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -746.32%-158.27M | 232.76%16.99M | -61.87%6.59M | 158.10%40.17M | 92.53%-6.7M | 29.70%24.49M | 161.05%5.11M | 72.72%17.27M | -176.28%-69.14M | -641.32%-89.65M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 171.93M | -97.13%357K | 1.92M | 113.12%29.45M | 84.89%17M | 0 | 9,194.03%12.45M | 0 | 2,150.49%13.82M | 2,003.43%9.19M |
| Net common stock issuance | --166.39M | --0 | --1.92M | 114.00%29.29M | 84.83%16.9M | --0 | 22,853.70%12.4M | --0 | 4,112.00%13.69M | 2,713.23%9.14M |
| Proceeds from stock option exercised by employees | --5.55M | ---- | ---- | 20.16%155K | 95.92%96K | --0 | ---- | ---- | -55.36%129K | -56.25%49K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --171.93M | -97.13%357K | --1.92M | 113.12%29.45M | 84.89%17M | --0 | 9,194.03%12.45M | --0 | 2,150.49%13.82M | 2,003.43%9.19M |
| Net cash flow | ||||||||||
| Beginning cash position | 24.98%24.01M | 24.88%23.41M | 93.26%38.34M | -62.15%19.84M | 6.74%28.45M | -11.17%19.21M | -56.88%18.75M | -62.15%19.84M | 14.88%52.42M | -51.24%26.66M |
| Current changes in cash | -115.92%-1.47M | 29.19%593K | -1,267.31%-14.93M | 156.80%18.5M | 245.15%9.89M | 83.67%9.24M | 102.10%459K | 87.78%-1.09M | -579.71%-32.58M | -202.22%-6.82M |
| End cash Position | -20.80%22.53M | 24.98%24.01M | 24.88%23.41M | 93.26%38.34M | 93.26%38.34M | 6.74%28.45M | -11.17%19.21M | -56.88%18.75M | -62.15%19.84M | -62.15%19.84M |
| Free cash flow | 0.45%-15.18M | 2.09%-16.76M | -27.54%-23.44M | -327.43%-51.15M | -100.55%-407K | -9.01%-15.24M | -25.15%-17.12M | 21.56%-18.38M | 126.59%22.49M | 482.13%73.58M |
| 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 |
| Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |