Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Disney
DIS
5
Roblox
RBLX
| (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 | (Q1)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -15.16%23.22M | -14.11%10.68M | 106.72%9.57M | 177.30%14.5M | -327.53%-11.54M | -11.82%27.37M | -22.46%12.44M | -43.09%4.63M | 570.75%5.23M | -36.40%5.07M |
| Net income from continuing operations | -81.59%1.36M | -140.04%-919K | -74.63%289K | -51.60%877K | -48.16%1.12M | 406.30%7.4M | 187.30%2.3M | -34.46%1.14M | 125.09%1.81M | 39.04%2.15M |
| Depreciation and amortization | 0.74%17.18M | 0.37%4.3M | 0.82%4.31M | 0.52%4.27M | 1.27%4.31M | 9.57%17.05M | 0.05%4.28M | -1.63%4.27M | -6.44%4.24M | 77.06%4.25M |
| Deferred tax | 46.39%-1.7M | -9.60%-3.14M | 73.65%-93K | 1,462.50%750K | 13,100.00%780K | 31.04%-3.18M | 37.79%-2.86M | ---353K | 269.23%48K | 53.85%-6K |
| Other non cash items | -5.27%1.74M | 7.71%433K | 8.06%429K | 6.28%423K | -28.82%457K | -15.72%1.84M | -37.38%402K | -37.58%397K | -36.62%398K | 132.61%642K |
| Change In working capital | 34.65%3.17M | 12.80%9.83M | 364.36%4.08M | 444.24%7.66M | -610.31%-18.39M | -65.56%2.36M | -19.13%8.71M | -306.01%-1.54M | 71.82%-2.22M | -180.68%-2.59M |
| -Change in receivables | 23.57%11.46M | -23.20%6.52M | 335.68%6.8M | 10,364.17%12.56M | -507.14%-14.42M | 35.43%9.27M | -3.09%8.49M | -234.96%-2.88M | 106.53%120K | 354.10%3.54M |
| -Change in payables and accrued expense | -25.75%-6.74M | 275.91%2.7M | -142.22%-1.11M | -25.41%-4.04M | 21.79%-4.29M | -50.90%-5.36M | 81.77%718K | 227.81%2.63M | 47.84%-3.22M | -485.94%-5.49M |
| -Change in other current assets | -197.37%-3.19M | 29.55%1.03M | -1,304.71%-3.58M | -98.63%23K | -229.61%-661K | 86.45%3.28M | -51.32%792K | 150.42%297K | 709.82%1.68M | -48.69%510K |
| -Change in other current liabilities | 134.07%1.65M | 67.39%-421K | 224.29%1.97M | -10.60%-887K | 185.34%984K | -370.34%-4.83M | -9,121.43%-1.29M | -213.46%-1.59M | ---802K | ---1.15M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -15.16%23.22M | -14.11%10.68M | 106.72%9.57M | 177.30%14.5M | -327.53%-11.54M | -11.82%27.37M | -22.46%12.44M | -43.09%4.63M | 570.75%5.23M | -36.40%5.07M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 71.17%-241K | 86.60%-28K | -31.68%-212K | 288.70%551K | -217.24%-552K | 99.54%-836K | -322.34%-209K | -37.61%-161K | 64.90%-292K | 99.90%-174K |
| Net PPE purchase and sale | 71.17%-241K | 86.60%-28K | -31.68%-212K | 288.70%551K | -217.24%-552K | -33.76%-836K | -364.44%-209K | -37.61%-161K | -269.62%-292K | 54.69%-174K |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 71.17%-241K | 86.60%-28K | -31.68%-212K | 288.70%551K | -217.24%-552K | 99.54%-836K | -322.34%-209K | -37.61%-161K | 64.90%-292K | 99.90%-174K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 12.16%-23.19M | 12.89%-10.72M | -118.51%-9.36M | -216.89%-15.31M | 344.91%12.2M | -117.58%-26.4M | 25.16%-12.31M | 43.82%-4.28M | -774.72%-4.83M | -102.87%-4.98M |
| Net issuance payments of debt | 7.30%-22.99M | 10.15%-10.72M | -118.61%-9.36M | -281.39%-15.31M | 371.18%12.4M | -115.76%-24.8M | 27.45%-11.93M | 49.02%-4.28M | -584.20%-4.01M | -102.52%-4.57M |
| Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | -76.44%261K | --0 | --0 | --0 | --261K |
| Net other financing activities | 89.16%-202K | --0 | --0 | --0 | 69.81%-202K | 77.60%-1.86M | ---375K | 95.56%-2K | -104.25%-817K | 91.50%-669K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 12.16%-23.19M | 12.89%-10.72M | -118.51%-9.36M | -216.89%-15.31M | 344.91%12.2M | -117.58%-26.4M | 25.16%-12.31M | 43.82%-4.28M | -774.72%-4.83M | -102.87%-4.98M |
| Net cash flow | ||||||||||
| Beginning cash position | 59.07%342K | -54.14%194K | -17.65%196K | 244.27%451K | 59.07%342K | -5.70%215K | -20.19%423K | 73.72%238K | -90.40%131K | -5.70%215K |
| Current changes in cash | -270.87%-217K | 14.81%-69K | -101.08%-2K | -338.32%-255K | 229.76%109K | 1,076.92%127K | 74.29%-81K | -52.93%185K | 108.72%107K | -107.39%-84K |
| End cash Position | -63.45%125K | -63.45%125K | -54.14%194K | -17.65%196K | 244.27%451K | 59.07%342K | 59.07%342K | -20.19%423K | 73.72%238K | -90.40%131K |
| Free cash flow | -13.40%22.98M | -12.87%10.65M | 109.42%9.36M | 204.86%15.05M | -346.89%-12.09M | -12.75%26.53M | -23.54%12.23M | -44.26%4.47M | 514.96%4.94M | -35.47%4.9M |
| 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 | -- | -- | -- | -- |