Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Warner Bros Discovery
WBD
| (Q3)Aug 31, 2025 | (Q2)May 31, 2025 | (Q1)Feb 28, 2025 | (FY)Nov 30, 2024 | (Q4)Nov 30, 2024 | (Q3)Aug 31, 2024 | (Q2)May 31, 2024 | (Q1)Feb 29, 2024 | (FY)Nov 30, 2023 | (Q4)Nov 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | ||||||||||
| Net income from continuing operations | ---- | 519.78%564M | 63.55%-78M | 2,689.19%1.92B | 731.25%303M | 61.64%1.74B | 122.36%91M | 69.12%-214M | 98.79%-74M | 97.00%-48M |
| Other non cash items | ---- | 28.70%139M | 15.12%99M | 10.50%400M | 9.09%96M | -5.13%111M | 52.11%108M | 0.00%86M | -5.73%362M | -22.81%88M |
| Change In working capital | ---- | -7.29%1.07B | -101.54%-19M | -37.05%960M | -140.00%-124M | -21,866.67%-1.31B | 41.13%1.15B | 215.56%1.24B | 31.13%1.53B | 11.11%310M |
| -Change in receivables | ---- | -107.64%-11M | 131.13%33M | 72.78%-49M | 128.40%23M | -150.00%-110M | 118.18%144M | 12.40%-106M | -5.26%-180M | -118.92%-81M |
| -Change in inventory | ---- | 138.10%50M | -142.86%-17M | 110.59%9M | 42.86%-24M | 151.35%19M | 61.54%21M | 63.16%-7M | 10.53%-85M | -425.00%-42M |
| -Change in prepaid assets | ---- | 21.62%-145M | -110.09%-64M | -11.34%352M | -148.61%-157M | -93.17%60M | 75.27%-185M | 1,212.28%634M | 145.42%397M | 304.43%323M |
| -Change in other current assets | ---- | -19.16%1.09B | -18.74%503M | -56.63%507M | 11.11%80M | -65.67%-1.54B | -5.65%1.35B | 3.86%619M | -30.38%1.17B | -75.68%72M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 14.77%1.38B | 17.25%2.39B | -47.68%925M | 38.36%5.92B | -1.19%911M | -34.30%1.21B | 79.42%2.04B | 355.67%1.77B | 356.35%4.28B | 888.03%922M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Capital expenditure reported | -12.11%-648M | ---- | ---- | ---- | ---- | ---578M | ---- | ---- | ---- | ---- |
| Net PPE purchase and sale | ---- | 58.30%-550M | 72.12%-596M | -55.16%-4.57B | 7.56%-550M | 32.57%-561M | -183.66%-1.32B | -103.23%-2.14B | 39.55%-2.94B | 48.97%-595M |
| Net investment purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Net other investing changes | ---- | -136.73%-36M | 64.00%-9M | -75.37%33M | -162.62%-67M | 42.11%27M | --98M | -412.50%-25M | 238.14%134M | 179.85%107M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | ---- | 52.01%-586M | 72.03%-605M | -61.39%-4.54B | -17.62%-574M | 29.03%-577M | -162.58%-1.22B | -107.18%-2.16B | 41.05%-2.81B | 62.46%-488M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | ---- | 62.45%-514M | -235.65%-468M | 52.21%-2.34B | 33.89%-550M | 70.37%-767M | 15.96%-1.37B | 128.48%345M | -292.57%-4.9B | -309.57%-832M |
| Net common stock issuance | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | -99.41%7M | --0 |
| Net other financing activities | ---- | 190.91%10M | -538.71%-198M | 39.39%-40M | --0 | 103.03%2M | ---11M | ---31M | -3,200.00%-66M | -1,200.00%-13M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | ---- | 63.31%-521M | -391.14%-690M | 49.22%-2.58B | 26.63%-631M | 71.24%-770M | 14.61%-1.42B | 113.51%237M | -242.27%-5.09B | -338.89%-860M |
| Net cash flow | ||||||||||
| Beginning cash position | ---- | -62.36%856M | -49.47%1.23B | -59.65%2.44B | -46.24%1.54B | -62.97%1.67B | -58.59%2.27B | -59.65%2.44B | -32.74%6.04B | -59.62%2.87B |
| Current changes in cash | ---- | 313.46%1.29B | -134.18%-370M | 66.94%-1.2B | 30.99%-294M | 91.43%-142M | 39.25%-602M | 71.01%-158M | -26.50%-3.62B | 59.70%-426M |
| Effect of exchange rate changes | ---- | 1,100.00%30M | -100.00%-6M | -147.06%-8M | -125.00%-18M | -15.79%16M | -137.50%-3M | -50.00%-3M | 121.52%17M | 33.33%-8M |
| End cash Position | ---- | 30.08%2.17B | -62.36%856M | -49.47%1.23B | -49.47%1.23B | -46.24%1.54B | -62.97%1.67B | -58.59%2.27B | -59.65%2.44B | -59.65%2.44B |
| Free cash flow | 17.04%735M | 113.43%1.54B | 185.95%318M | 30.09%1.3B | 29.15%319M | -37.01%628M | 64.09%722M | 46.14%-370M | 115.08%997M | 119.03%247M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |