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 | -55.73%-10.24M | -43.45%-8.89M | -2.11%-8.62M | 21.09%-27.02M | 21.67%-5.81M | 25.37%-6.57M | 13.86%-6.2M | 22.01%-8.44M | -8.99%-34.24M | -7.80%-7.42M |
| Net income from continuing operations | -5.85%-11.27M | 78.43%-4.8M | 189.76%7.38M | -45.44%-55.18M | -26.84%-14.07M | -26.21%-10.65M | -131.30%-22.24M | 6.53%-8.22M | -101.87%-37.94M | -118.28%-11.1M |
| Operating gains losses | -149.94%-818K | -142.58%-5.68M | -212,485.71%-14.88M | 2,445.21%20.8M | 1,102.47%5.83M | 383.39%1.64M | 9,363.19%13.34M | 98.92%-7K | 94.58%-887K | 117.67%485K |
| Depreciation and amortization | -20.41%195K | -2.81%242K | -2.39%245K | 3.13%990K | -1.61%245K | 0.00%245K | 5.51%249K | 9.13%251K | 23.39%960K | 12.67%249K |
| Other non cash items | -16.05%136K | -14.79%144K | -14.61%152K | -0.45%663K | -12.00%154K | -4.71%162K | 3.68%169K | 12.66%178K | 13.07%666K | 10.76%175K |
| Change In working capital | -57.82%356K | -84.81%67K | -8.50%-1.83M | 165.90%346K | -53.48%743K | 179.77%844K | -69.18%441K | 32.59%-1.68M | -839.44%-525K | 2,349.30%1.6M |
| -Change in prepaid assets | 124.80%61K | -1,464.79%-1.94M | 528.21%167K | -53.48%234K | -48.57%377K | 62.10%-246K | -87.64%142K | 94.66%-39K | 20.91%503K | 73,400.00%733K |
| -Change in payables and accrued expense | -61.78%464K | 427.48%2.13M | -21.32%-1.86M | 323.44%572K | -56.35%488K | 506.02%1.21M | -28.62%404K | 6.52%-1.53M | -592.31%-256K | 1,125.69%1.12M |
| -Change in other current assets | -766.67%-40K | -38.10%13K | -64.29%5K | 145.69%53K | -47.83%12K | -70.00%6K | 113.21%21K | --14K | ---116K | --23K |
| -Change in other current liabilities | 0.77%-129K | -10.32%-139K | -10.57%-136K | -10.56%-513K | -10.74%-134K | -10.17%-130K | -11.50%-126K | -9.82%-123K | 0.00%-464K | 0.82%-121K |
| -Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -386.57%-192K | -196.89%-156K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -55.73%-10.24M | -43.45%-8.89M | -2.11%-8.62M | 21.09%-27.02M | 21.67%-5.81M | 25.37%-6.57M | 13.86%-6.2M | 22.01%-8.44M | -8.99%-34.24M | -7.80%-7.42M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -117K | -416.67%-31K | 57.14%-3K | 94.29%-16K | 88.89%-3K | 0 | 96.45%-6K | -136.84%-7K | 78.41%-280K | 90.22%-27K |
| Net PPE purchase and sale | ---117K | -416.67%-31K | 57.14%-3K | 94.29%-16K | 88.89%-3K | --0 | 96.45%-6K | -136.84%-7K | 78.41%-280K | 90.22%-27K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | ---117K | -416.67%-31K | 57.14%-3K | 94.29%-16K | 88.89%-3K | --0 | 96.45%-6K | -136.84%-7K | 78.41%-280K | 90.22%-27K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -301.01%-3.37M | 796.86%17.44M | -49.00%-1.87M | 78,017.36%94.28M | 76,061.16%91.91M | 1.68M | 1.95M | -1.26M | -100.61%-121K | -436.11%-121K |
| Net issuance payments of debt | 0.00%-2.5M | 0.00%-2.5M | -49.97%-2.5M | ---9.17M | ---2.5M | ---2.5M | ---2.5M | ---1.67M | --0 | --0 |
| Net common stock issuance | -117.50%-713K | 470.13%19.7M | 106.45%384K | --101.76M | --94.04M | --4.07M | --3.46M | --186K | --0 | --0 |
| Proceeds from stock option exercised by employees | -80.58%20K | -75.15%246K | 8.85%246K | --1.69M | --370K | --103K | --990K | --226K | --0 | --0 |
| Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---121K | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -301.01%-3.37M | 796.86%17.44M | -49.00%-1.87M | 78,017.36%94.28M | 76,061.16%91.91M | --1.68M | --1.95M | ---1.26M | -100.61%-121K | -436.11%-121K |
| Net cash flow | ||||||||||
| Beginning cash position | 364.79%100.95M | 255.79%92.43M | 188.46%102.92M | -49.26%35.68M | -61.10%16.82M | -58.36%21.72M | -56.36%25.98M | -49.26%35.68M | -15.34%70.32M | -44.16%43.25M |
| Current changes in cash | -180.31%-13.72M | 300.09%8.52M | -8.13%-10.49M | 294.09%67.24M | 1,237.33%86.1M | 45.06%-4.9M | 42.16%-4.26M | 10.19%-9.7M | -171.90%-34.65M | -6.25%-7.57M |
| End cash Position | 418.48%87.23M | 364.79%100.95M | 255.79%92.43M | 188.46%102.92M | 188.46%102.92M | -61.10%16.82M | -58.36%21.72M | -56.36%25.98M | -49.26%35.68M | -49.26%35.68M |
| Free cash flow | -57.92%-10.38M | -43.81%-8.92M | -2.06%-8.62M | 22.08%-27.04M | 22.12%-5.82M | 26.24%-6.57M | 15.75%-6.2M | 22.93%-8.45M | -6.07%-34.7M | -4.30%-7.47M |
| 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 | -- |