Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (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 | 121.03%10.67M | 46.61%-35.16M | -5.83%-29.35M | -179.01%-51.2M | 450.94%93.14M | -378.41%-50.75M | -909.36%-65.86M | -688.68%-27.73M | 73.62%-18.35M | -79.19%-26.54M |
| Net income from continuing operations | -34.54%-86.72M | 22.30%-80.78M | 44.05%-49.75M | 110.16%16.22M | 273.89%273.57M | -360.94%-64.46M | -1,134.33%-103.96M | -5,616.81%-88.93M | -11.31%-159.65M | 15.13%-157.33M |
| Operating gains losses | --0 | ---- | ---- | --534K | ---23.68M | ---388K | ---- | ---- | ---- | ---- |
| Depreciation and amortization | 0.71%34.14M | -1.57%34.18M | 5.04%35.65M | 2,646.10%116.71M | 112.66%14.15M | -5.70%33.9M | -3.77%34.73M | -3.38%33.94M | -104.09%-4.58M | -904.39%-111.75M |
| Deferred tax | -98.56%-5.11M | 113.91%10.5M | -23.39%-6.87M | --3.02M | -50.72%6.26M | 46.38%-2.57M | 417.18%4.91M | 12.28%-5.57M | --0 | 330.66%12.7M |
| Other non cash items | 48,779.63%26.29M | -100.70%-14K | -94.87%213K | 322.50%12.19M | 157.84%6.08M | -106.84%-54K | 19.76%2.01M | 61.44%4.15M | -181.63%-5.48M | -524.64%-10.52M |
| Change In working capital | 283.67%38.22M | -36.14%-38.2M | -173.06%-12.57M | -276.95%-209.71M | -171.96%-178.05M | 43.46%-20.81M | 49.19%-28.06M | 146.64%17.21M | 229.96%118.52M | 89.17%247.44M |
| -Change in receivables | 72.83%-8.61M | -59.71%-20.92M | -11.97%7.94M | -172.76%-43.42M | -109.03%-7.63M | 19.17%-31.71M | -249.50%-13.1M | 60.41%9.02M | 267.17%59.67M | 37.50%84.51M |
| -Change in inventory | 117.41%3.7M | 73.44%-6.73M | -556.90%-27.84M | -826.56%-146.22M | -204.36%-105.76M | -74.04%-21.23M | -13.93%-25.32M | 113.02%6.09M | 115.96%20.13M | 199.11%101.35M |
| -Change in payables and accrued expense | 47.56%42.58M | -173.69%-9.18M | 444.37%1.56M | -118.85%-7.3M | -180.18%-48.16M | 93.87%28.85M | 133.24%12.46M | -135.95%-453K | 23.23%38.72M | 89.44%60.07M |
| -Change in other current assets | -82.86%562K | 34.92%-1.37M | 126.46%5.77M | ---12.77M | -1,190.28%-16.5M | 1,351.53%3.28M | 50.83%-2.1M | -15.77%2.55M | --0 | -59.67%1.51M |
| Cash from discontinued investing activities | 0 | 0 | 0 | 22.91M | 127.78%13.55M | 61.73%2.4M | -83.70%4.6M | -87.61%2.36M | 0 | -702.84%-48.76M |
| Operating cash flow | 122.08%10.67M | 42.61%-35.16M | -15.69%-29.35M | -54.17%-28.29M | 241.68%106.69M | -345.28%-48.35M | -382.38%-61.26M | -263.19%-25.37M | 60.66%-18.35M | -1,020.26%-75.3M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 30.47%-10.9M | -119.87%-9.27M | 96.62%-12.92M | -620.92M | -315.01%-269.48M | -46.81%-15.67M | 481.17%46.63M | -535.33%-382.4M | 0 | -192.74%-64.93M |
| Net PPE purchase and sale | 32.63%-10.19M | 0.96%-10.88M | -69.58%-13.1M | ---60.18M | -168.35%-26.34M | -52.32%-15.13M | 19.84%-10.99M | 48.14%-7.73M | --0 | 286.06%38.54M |
| Net business purchase and sale | -281.75%-523K | -95.44%2.81M | 100.14%539K | ---559.64M | -132.87%-244.8M | ---137K | 2,854.49%61.48M | -465.07%-376.18M | --0 | -6,298.23%-105.12M |
| Net other investing changes | 55.31%-181K | 69.27%-1.19M | -123.99%-361K | 36.74%-1.1M | 1,966.29%1.66M | 45.42%-405K | -535.36%-3.86M | 596.70%1.51M | -58.08%-1.74M | -151.15%-89K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 32.64%-10.9M | -119.97%-9.27M | 96.62%-12.92M | ---626.72M | -163.18%-274.47M | -19.49%-16.18M | 225.77%46.4M | -347.20%-382.48M | --0 | -275.53%-104.29M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -118.49%-12.32M | -261.08%-29.86M | 455.83%128.24M | 2,934.46%556.89M | 154.50%448.63M | 902.13%66.64M | -35.69%18.54M | 112.93%23.07M | -96.81%18.35M | 432.42%176.28M |
| Net issuance payments of debt | -102.22%-1.61M | -102.10%-664K | 83.05%101.9M | 2,896.95%550M | 466.62%390.13M | 315.00%72.63M | -61.25%31.58M | 137.24%55.67M | -96.77%18.35M | 19.01%68.85M |
| Net common stock issuance | --0 | -100.73%-24K | -102.87%-35K | --83.85M | 908.59%75.81M | 326.39%3.55M | 268.38%3.28M | 130.43%1.22M | --0 | 19,878.95%7.52M |
| Net preferred stock issuance | --0 | -90.41%861K | 6,929.87%58.14M | --114.91M | --87.97M | --17.14M | --8.98M | --827K | --0 | --0 |
| Cash dividends paid | 61.54%-9.72M | -14.33%-28.52M | 63.09%-27.24M | ---95.03M | -70.61%28.98M | -5.16%-25.26M | 50.61%-24.95M | -206.29%-73.8M | --0 | 509.29%98.62M |
| Net other financing activities | 29.67%-998K | -340.82%-1.51M | -111.53%-4.52M | 148.21%18.06M | 46.53%-19.34M | -545.00%-1.42M | -55.91%-343K | 4,718.40%39.16M | -307.42%-37.46M | -5,839.57%-36.17M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -118.49%-12.32M | -261.08%-29.86M | 455.83%128.24M | 2,934.46%556.89M | 154.50%448.63M | 902.13%66.64M | -35.69%18.54M | 112.93%23.07M | -96.81%18.35M | 432.42%176.28M |
| Net cash flow | ||||||||||
| Beginning cash position | 7.99%73.76M | 126.21%146.24M | -86.75%59.66M | 236,472.06%160.73M | 11.03%71.88M | 1.41%68.3M | 20.48%64.65M | 635.11%450.41M | -100.04%-68K | 5.69%64.74M |
| Current changes in cash | -694.03%-12.55M | -2,117.02%-74.29M | 122.34%85.97M | -125.26%-98.13M | -27.07%280.85M | 199.02%2.11M | -72.97%3.68M | -4,605.56%-384.77M | 495.82%388.42M | 27,905.34%385.1M |
| Effect of exchange rate changes | -104.91%-72K | 6,560.71%1.81M | 161.27%606K | ---1.33M | -1,086.67%-1.78M | 402.89%1.47M | -138.89%-28K | -275.98%-989K | --0 | -110.68%-150K |
| End cash Position | -14.94%61.14M | 7.99%73.76M | 126.21%146.24M | 90,204.41%61.27M | 90,204.41%61.27M | 11.03%71.88M | 1.41%68.3M | 20.48%64.65M | -100.11%-68K | -100.11%-68K |
| Free cash flow | 100.76%481K | 36.27%-46.04M | -28.27%-42.45M | -382.11%-88.48M | 318.53%80.35M | -749.10%-63.48M | -1,004.57%-72.25M | -5,206.94%-33.09M | 82.82%-18.35M | -34.02%-36.77M |
| 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 | -- |