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 | 45.58%79.13M | 188.36%41.52M | 282.20%56.74M | -57.48%119.44M | 113.12%81.82M | 8.51%54.36M | -84.45%14.4M | -131.20%-31.14M | -28.43%280.91M | -62.70%38.39M |
| Net income from continuing operations | 1.94%15.48M | 334.60%44.16M | -118.25%-2.79M | -77.96%50.84M | -59.26%10.23M | -69.53%15.18M | -87.86%10.16M | -78.79%15.27M | -32.01%230.65M | -73.11%25.11M |
| Operating gains losses | -145.65%-1.29M | -876.68%-43.36M | 176.26%4M | 65.61%-7.37M | 78.02%-513K | 195.63%2.83M | 63.84%-4.44M | -35.36%-5.25M | -270.20%-21.44M | -568.67%-2.33M |
| Depreciation and amortization | 9.11%36.7M | 6.22%35.88M | 3.05%35.9M | -0.14%137.14M | 0.70%34.88M | -3.40%33.63M | -1.31%33.78M | 3.55%34.84M | 7.49%137.33M | 0.81%34.63M |
| Deferred tax | -203.94%-1.08M | 151.91%922K | 53.77%-147K | 92.50%-1M | 93.62%-694K | 83.72%-355K | 245.28%366K | 21.29%-318K | 65.97%-13.35M | 70.22%-10.87M |
| Other non cash items | -68.85%-5.45M | -87.21%-5.12M | -35.93%-4.53M | -122.44%-12.45M | 5.55%-3.15M | -74.76%-3.23M | -259.66%-2.74M | -1,060.81%-3.33M | -82.52%-5.6M | -708.76%-3.34M |
| Change In working capital | 6,042.13%27.93M | 112.01%3.24M | 115.63%12.1M | 9.15%-70.49M | 379.96%34.39M | 98.60%-470K | -34.49%-26.98M | -561.92%-77.43M | 4.34%-77.59M | -1,203.68%-12.28M |
| -Change in receivables | -77.88%6.49M | -133.51%-1.63M | 229.28%22.92M | 1,910.65%47.28M | -34.26%30.79M | 219.05%29.34M | 118.50%4.88M | -1,248.38%-17.73M | 87.05%-2.61M | 243.01%46.84M |
| -Change in inventory | 142.17%6.66M | 108.10%2.75M | 108.00%3.23M | -202.27%-87.5M | 106.67%2.66M | 27.13%-15.8M | -386.75%-33.92M | -294.78%-40.44M | 2.45%-28.95M | -283.42%-39.85M |
| -Change in payables and accrued expense | 137.47%6.61M | 65.22%6.18M | 28.64%-15.51M | 51.50%-14.17M | 151.60%21.44M | -173.67%-17.63M | -86.87%3.74M | 45.78%-21.73M | -9.65%-29.22M | 44.44%-41.56M |
| -Change in other current assets | 186.17%7.53M | -151.62%-6.14M | -86.52%469K | 119.35%3.48M | -100.79%-191K | 121.13%2.63M | 92.96%-2.44M | -29.94%3.48M | -1,072.98%-17.97M | -43.03%24.17M |
| -Change in other current liabilities | -35.36%638K | 174.02%2.09M | 197.22%980K | -1,782.89%-19.57M | -975.90%-20.31M | -24.66%987K | 20.95%762K | -190.73%-1.01M | 117.98%1.16M | 0.68%-1.89M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 45.58%79.13M | 188.36%41.52M | 282.20%56.74M | -57.48%119.44M | 113.12%81.82M | 8.51%54.36M | -84.45%14.4M | -131.20%-31.14M | -28.43%280.91M | -62.70%38.39M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 14.85%-15.36M | -299.30%-50.16M | -55.69%-28.46M | 25.44%-118.04M | -138.90%-69.17M | 43.43%-18.04M | 74.55%-12.56M | 62.02%-18.28M | 40.32%-158.32M | 27.01%-28.95M |
| Net PPE purchase and sale | -15.71%-16.29M | 16.91%-14.88M | 21.83%-15.84M | 51.21%-72.21M | 24.95%-19.97M | 61.71%-14.08M | 51.25%-17.9M | 57.71%-20.26M | 29.96%-148M | 58.30%-26.61M |
| Net business purchase and sale | --0 | 1,121.22%15.36M | -262.88%-4.57M | -1,000.95%-56.66M | ---56.66M | --0 | --1.26M | ---1.26M | 109.72%6.29M | ---- |
| Net investment purchase and sale | -398.16%-5.84M | -10,867.66%-50.61M | -1,070.00%-776K | 111.28%2.33M | 97.62%-176K | -16.13%1.96M | 103.26%470K | 106.43%80K | -614.88%-20.69M | -177.85%-7.39M |
| Net other investing changes | 214.50%6.78M | -100.97%-35K | -330.56%-7.28M | 108.11%8.5M | 711.69%7.64M | -331.99%-5.92M | 105.16%3.62M | 210.22%3.16M | -39.41%4.08M | 80.29%-1.25M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 14.85%-15.36M | -299.30%-50.16M | -55.69%-28.46M | 25.44%-118.04M | -138.90%-69.17M | 43.43%-18.04M | 74.55%-12.56M | 62.02%-18.28M | 40.32%-158.32M | 27.01%-28.95M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -149.24%-708K | -42.88%-28.8M | -141.42%-1.32M | 86.63%-19.34M | -163.95%-3.81M | 103.27%1.44M | 44.54%-20.16M | 104.53%3.18M | -15.12%-144.72M | 105.21%5.96M |
| Net issuance payments of debt | -33.21%6.5M | 76.77%-5.15M | -98.23%153K | 93.83%-7.67M | -163.60%-3.85M | 127.59%9.73M | 35.56%-22.18M | 114.20%8.63M | -10.81%-124.4M | 105.31%6.06M |
| Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Net other financing activities | 13.10%-7.21M | -774.30%-13.64M | 72.99%-1.47M | 42.55%-11.67M | 143.00%43K | 5.20%-8.29M | 205.09%2.02M | 42.96%-5.45M | -51.17%-20.32M | 50.50%-100K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -149.24%-708K | -42.88%-28.8M | -141.42%-1.32M | 86.63%-19.34M | -163.95%-3.81M | 103.27%1.44M | 44.54%-20.16M | 104.53%3.18M | -15.12%-144.72M | 105.21%5.96M |
| Net cash flow | ||||||||||
| Beginning cash position | 20.59%322.78M | 26.02%340.96M | -1.18%314.72M | -6.63%318.48M | 6.53%317.08M | -17.58%267.66M | -16.98%270.56M | -6.63%318.48M | -7.01%341.1M | -22.86%297.64M |
| Current changes in cash | 67.03%63.07M | -104.35%-37.43M | 158.32%26.97M | 18.90%-17.95M | -42.52%8.85M | 246.33%37.76M | -364.86%-18.32M | -148.10%-46.24M | -1,551.21%-22.13M | 130.15%15.4M |
| Effect of exchange rate changes | -132.56%-3.8M | 24.89%19.25M | 56.45%-733K | 3,025.77%14.19M | -305.67%-11.21M | 1,001.62%11.67M | 290.61%15.42M | -148.84%-1.68M | 98.22%-485K | -13.92%5.45M |
| End cash Position | 20.49%382.05M | 20.59%322.78M | 26.02%340.96M | -1.18%314.72M | -1.18%314.72M | 6.53%317.08M | -17.58%267.66M | -16.98%270.56M | -6.63%318.48M | -6.63%318.48M |
| Free cash flow | 59.59%62.81M | 694.05%21.08M | 179.28%40.85M | -64.34%46.41M | 459.95%62.13M | 238.96%39.36M | -106.38%-3.55M | -199.45%-51.52M | -28.01%130.15M | -71.65%11.1M |
| 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 | -- |