Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Salesforce
CRM
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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -26.42%-6.01M | -60.21%-7.26M | -26.84%-5.96M | -0.43%-21.03M | -26.57%-7.05M | -22.33%-4.75M | -1.48%-4.53M | 33.10%-4.7M | -0.87%-20.94M | -23.17%-5.57M |
| Net income from continuing operations | -20.22%-8.69M | -39.25%-8.42M | -14.29%-6.72M | 15.25%-25.5M | 18.15%-6.35M | -16.07%-7.23M | 38.46%-6.05M | 6.42%-5.88M | -11.62%-30.09M | -3.51%-7.75M |
| Operating gains losses | ---- | ---- | ---- | --7K | --4K | ---1K | --2K | --2K | ---- | ---- |
| Depreciation and amortization | 0.00%4K | 0.00%4K | -20.00%4K | -26.09%17K | -71.43%4K | 33.33%4K | 33.33%4K | 66.67%5K | 187.50%23K | 600.00%14K |
| Change In working capital | 10,450.00%1.9M | -68.62%364K | -74.60%192K | -70.51%448K | -190.06%-1.49M | -98.73%18K | 50.85%1.16M | 132.63%756K | 353.59%1.52M | 16.12%1.65M |
| -Change in prepaid assets | 640.52%827K | -214.29%-1.03M | -138.40%-255K | -89.12%386K | -623.94%-1.03M | -105.11%-153K | 132.73%903K | 116.99%664K | 227.95%3.55M | 7.79%-142K |
| -Change in payables and accrued expense | 348.97%1.31M | 947.50%1.26M | 27.35%1.36M | 91.94%-181K | -728.50%-1.66M | 89.61%292K | 151.72%120K | 154.09%1.06M | -206.75%-2.25M | -108.87%-200K |
| -Change in other current assets | -563.38%-329K | 100.90%1K | ---11K | 119.51%331K | --371K | 104.18%71K | -11,000.00%-111K | --0 | -184.25%-1.7M | --0 |
| -Change in other current liabilities | 106.05%19K | 181.25%26K | 0.00%23K | -116.59%-296K | -98.48%27K | -1,156.00%-314K | -68.42%-32K | -50.00%23K | 89,300.00%1.78M | 22,375.00%1.78M |
| -Change in other working capital | -41.80%71K | -60.00%112K | 7.54%-920K | 61.24%208K | 281.43%801K | 1,209.09%122K | -55.77%280K | -41.54%-995K | -62.17%129K | -53.74%210K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -26.42%-6.01M | -60.21%-7.26M | -26.84%-5.96M | -0.43%-21.03M | -26.57%-7.05M | -22.33%-4.75M | -1.48%-4.53M | 33.10%-4.7M | -0.87%-20.94M | -23.17%-5.57M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 30.00%-7K | 0 | -50.00%-9K | -35.71%-19K | 0 | -900.00%-10K | 76.92%-3K | -6K | 99.70%-14K | 0 |
| Net PPE purchase and sale | 30.00%-7K | --0 | -50.00%-9K | -35.71%-19K | --0 | -900.00%-10K | 76.92%-3K | ---6K | 48.15%-14K | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 30.00%-7K | --0 | -50.00%-9K | -35.71%-19K | --0 | -900.00%-10K | 76.92%-3K | ---6K | 99.70%-14K | --0 |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 0 | 0 | 0 | 349.02%3.67M | 3.37M | 0 | 100K | 204K | -1.48M | 0 |
| Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---1.48M | --0 |
| Proceeds from stock option exercised by employees | --0 | --0 | --0 | --3.67M | --3.37M | --0 | --100K | --204K | --0 | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --0 | --0 | --0 | 349.02%3.67M | --3.37M | --0 | --100K | --204K | ---1.48M | --0 |
| Net cash flow | ||||||||||
| Beginning cash position | -27.21%57.97M | -22.41%65.23M | -19.62%71.19M | -20.21%88.57M | -20.46%74.88M | -19.96%79.64M | -19.15%84.07M | -20.21%88.57M | -18.67%111M | -19.86%94.14M |
| Current changes in cash | -26.30%-6.01M | -63.71%-7.26M | -32.62%-5.97M | 22.53%-17.38M | 33.91%-3.68M | 11.18%-4.76M | 0.98%-4.43M | 35.92%-4.5M | 11.99%-22.43M | 14.70%-5.57M |
| End cash Position | -30.61%51.96M | -27.21%57.97M | -22.41%65.23M | -19.62%71.19M | -19.62%71.19M | -20.46%74.88M | -19.96%79.64M | -19.15%84.07M | -20.21%88.57M | -20.21%88.57M |
| Free cash flow | -26.30%-6.01M | -60.10%-7.26M | -26.87%-5.97M | -0.45%-21.05M | -26.57%-7.05M | -22.55%-4.76M | -1.25%-4.53M | 33.01%-4.7M | -0.81%-20.96M | -22.95%-5.57M |
| 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 | -- |