Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Dropbox
DBX
| (Q1)Dec 31, 2025 | (FY)Sep 30, 2025 | (Q4)Sep 30, 2025 | (Q3)Jun 30, 2025 | (Q2)Mar 31, 2025 | (Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | ||||||||||
| Net income from continuing operations | -1.25%1.82B | -1.63%7.2B | -9.60%1.72B | -0.11%1.83B | 1.98%1.81B | 1.72%1.84B | 8.11%7.32B | 15.93%1.91B | 7.00%1.83B | 7.33%1.77B |
| Other non cash items | -26.67%11M | 17.91%79M | 63.64%18M | 66.67%30M | -5.88%16M | -28.57%15M | 15.52%67M | -26.67%11M | 12.50%18M | 13.33%17M |
| Change In working capital | 5.81%182M | 23.93%-785M | -14.29%192M | 79.54%-62M | -29.25%-1.09B | 253.57%172M | -15.57%-1.03B | -46.79%224M | -1,112.00%-303M | -6.73%-841M |
| -Change in receivables | 33.70%246M | 78.06%-145M | 352.50%202M | -266.67%-341M | 21.49%-190M | 174.80%184M | -73.49%-661M | -220.00%-80M | -220.69%-93M | -56.13%-242M |
| -Change in inventory | 1,037.50%75M | -52.07%-441M | -351.28%-176M | 1.77%-111M | -94.67%-146M | 87.30%-8M | 38.82%-290M | -230.00%-39M | -91.53%-113M | 46.43%-75M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 11.26%2.23B | 140.24%6.65B | 10.60%2.27B | 9.46%1.63B | 128.98%742M | 12.25%2.01B | -34.55%2.77B | 8.88%2.05B | 27.46%1.49B | -471.55%-2.56B |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Net PPE purchase and sale | -35.04%-370M | -13.03%-1.3B | 3.42%-367M | -24.51%-381M | -21.30%-279M | -16.60%-274M | -13.74%-1.15B | -19.12%-380M | -16.35%-306M | 0.86%-230M |
| Net intangibles purchase and sale | -40.00%-42M | 32.78%-121M | 55.77%-23M | 13.64%-38M | 31.82%-30M | 25.00%-30M | 18.55%-180M | 13.33%-52M | -62.96%-44M | 22.81%-44M |
| Net business purchase and sale | --0 | 2,300.00%192M | --0 | --0 | --0 | 2,300.00%192M | 100.10%8M | --0 | --0 | --0 |
| Net investment purchase and sale | --0 | -61.54%-21M | --0 | --0 | --0 | ---21M | -106.53%-13M | --0 | --0 | ---13M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -209.77%-412M | 6.36%-1.25B | 9.72%-390M | -19.71%-419M | -7.67%-309M | 50.19%-133M | 85.08%-1.34B | 94.80%-432M | -27.74%-350M | -170.75%-287M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | 17.78%2.48B | -99.16%25M | 15.96%-1.58B | -71.43%12M | -119.13%-521M | 1.44%2.11B | 377.49%2.97B | 27.00%-1.87B | -90.48%42M | 576.05%2.72B |
| Net common stock issuance | --0 | -94.60%27M | --0 | --0 | -100.68%-1M | -72.28%28M | -94.53%500M | -97.25%250M | -96.30%1M | 7,300.00%148M |
| Cash dividends paid | -5.90%-4.06B | -5.04%-4.96B | --0 | -0.18%-1.13B | --0 | -6.56%-3.83B | -11.14%-4.72B | --0 | -5.93%-1.13B | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 6.76%-1.64B | -241.70%-5.19B | 3.35%-1.64B | -3.32%-1.18B | -121.31%-598M | -19.23%-1.76B | -128.83%-1.52B | -126.29%-1.7B | -74.96%-1.15B | 550.40%2.81B |
| Net cash flow | ||||||||||
| Beginning cash position | 20.18%947M | -13.50%788M | -18.15%726M | -18.00%729M | -1.09%906M | -13.50%788M | 120.05%911M | 3.74%887M | 41.56%889M | 36.51%916M |
| Current changes in cash | 58.41%179M | 335.23%207M | 371.76%231M | 566.67%28M | -302.44%-165M | 156.82%113M | -116.48%-88M | -277.08%-85M | -102.50%-6M | -2.50%-41M |
| Effect of exchange rate changes | -120.00%-1M | ---- | ---- | ---- | -185.71%-12M | 114.29%5M | ---- | ---- | ---- | --14M |
| End cash Position | 24.17%1.13B | 20.18%947M | 20.18%947M | -18.15%726M | -18.00%729M | -1.09%906M | -13.50%788M | -13.50%788M | 3.74%887M | 41.56%889M |
| Free cash flow | 7.06%1.82B | 267.46%5.22B | 16.83%1.87B | 6.59%1.21B | 115.24%432M | 12.37%1.7B | -52.43%1.42B | 7.15%1.6B | 29.61%1.14B | -812.06%-2.83B |
| Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |