Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (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 | 69.54%-6.11M | -26.20%-27.56M | 22.94%-19.56M | 37.46%-80.19M | 63.05%-12.91M | -19.51%-20.06M | 34.40%-21.84M | 41.26%-25.39M | 28.53%-128.23M | 26.99%-34.93M |
| Net income from continuing operations | 133.07%8.83M | 59.57%-11.65M | 36.73%-24.69M | 21.60%-120.86M | 9.21%-26.32M | -148.92%-26.69M | 51.40%-28.82M | 29.24%-39.02M | 27.94%-154.15M | 49.54%-28.98M |
| Operating gains losses | -119.73%-397K | -13,774.09%-26.78M | -92.95%47K | 187.80%2.97M | -92.11%487K | 139.18%2.01M | -102.89%-193K | 109.99%667K | 218.19%1.03M | 646.41%6.17M |
| Depreciation and amortization | 20.90%1.16M | -2.94%1.16M | 0.00%1.19M | -25.56%4.46M | 404.88%1.13M | -65.23%957K | -29.98%1.19M | -37.74%1.19M | -35.88%6M | -114.24%-369K |
| Other non cash items | -68.12%637K | -79.14%141K | -69.12%386K | -58.13%4.53M | -78.07%603K | 2,366.67%2M | -70.52%676K | -78.02%1.25M | 210.93%10.81M | 104.46%2.75M |
| Change In working capital | 18.71%-4.53M | -172.98%-6.78M | -152.60%-2.98M | 35.08%-8.13M | 68.41%-5.73M | 32.56%-5.58M | -132.03%-2.48M | -7.83%5.67M | -1,650.91%-12.52M | -1,891.51%-18.15M |
| -Change in receivables | -141.72%-2M | 461.38%2.57M | -254.51%-8.13M | -64.29%4.47M | 110.45%750K | -109.25%-827K | -106.60%-712K | 16,537.50%5.26M | 358.72%12.52M | -10,975.76%-7.18M |
| -Change in inventory | 149.21%1.03M | -139.87%-356K | 617.38%1.94M | -206.88%-4.23M | -423.11%-2.64M | -283.98%-2.1M | -19.69%893K | -142.45%-374K | 126.66%3.95M | -23.62%818K |
| -Change in prepaid assets | -15.59%1.74M | -100.62%-21K | 251.24%2.38M | 26.42%-624K | -11.37%-4.53M | 112.11%2.07M | 226.44%3.41M | -231.03%-1.57M | 67.32%-848K | -3.33%-4.07M |
| -Change in payables and accrued expense | 43.25%-2.81M | -72.54%-8.34M | -78.64%570K | 74.03%-6.3M | 111.06%810K | 71.52%-4.95M | -11.36%-4.83M | -44.11%2.67M | -378.03%-24.26M | -270.28%-7.33M |
| -Change in other current assets | 41.67%17K | -95.60%27K | -15.34%265K | 219.80%968K | -90.30%29K | 101.19%12K | 583.46%614K | 943.33%313K | -334.88%-808K | -28.98%299K |
| -Change in other current liabilities | -1,246.36%-2.52M | 64.27%-662K | 100.16%1K | 21.48%-2.42M | 78.29%-152K | 116.88%220K | -237.52%-1.85M | -20.19%-631K | -39.17%-3.08M | -27.50%-700K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 69.54%-6.11M | -26.20%-27.56M | 22.94%-19.56M | 37.46%-80.19M | 63.05%-12.91M | -19.55%-20.06M | 34.40%-21.84M | 41.26%-25.39M | 28.53%-128.23M | 26.98%-34.94M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 2.87M | 6.09M | 1.17M | -613.27%-15M | -21,958.82%-15M | 0 | 0 | 0 | 90.83%-2.1M | 82.61%-68K |
| Net PPE purchase and sale | --0 | --0 | --1.17M | --0 | --0 | --0 | --0 | --0 | 329.40%5.94M | 69.23%-28K |
| Net intangibles purchase and sale | ---- | ---- | ---- | -86.68%-15M | -42,757.14%-15M | --0 | ---- | ---- | -2,263.24%-8.04M | -100.18%-35K |
| Net business purchase and sale | --2.87M | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---5K | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | --2.87M | --6.09M | --1.17M | -613.27%-15M | -23,709.52%-15M | --0 | --0 | --0 | 90.83%-2.1M | 83.89%-63K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 455.96%15.07M | -68.31%4.52M | 87.16%52.14M | 115.77%70.64M | -40.84%25.81M | 200.97%2.71M | 146.95%14.27M | 25.56%27.86M | -56.53%32.74M | 134.28%43.62M |
| Net issuance payments of debt | 95.94%-704K | ---- | ---- | 81.11%-7.33M | -65.79%5M | -73.30%-17.33M | 111.50%5M | --0 | -178.77%-38.79M | 395.93%14.62M |
| Net common stock issuance | -31.77%14.14M | -17.56%9.12M | 77.27%52.97M | 3.07%82.84M | -31.89%21.19M | 99.27%20.72M | -27.23%11.06M | 26.20%29.88M | 105.32%80.38M | 77.00%31.11M |
| Net preferred stock issuance | --0 | ---115K | ---150K | --0 | --0 | --0 | --0 | --0 | -81.45%454K | -116.34%-400K |
| Cash dividends paid | 5.68%-166K | 92.40%-166K | 92.40%-166K | 46.28%-4.71M | 92.41%-166K | 91.97%-176K | 0.41%-2.18M | 0.46%-2.18M | 0.14%-8.77M | 0.23%-2.19M |
| Proceeds from stock option exercised by employees | 1,354.84%1.8M | 57.91%619K | -28.83%116K | 59.62%1.09M | -18.89%408K | 37.78%124K | 345.45%392K | --163K | 79.21%681K | 570.67%503K |
| Net other financing activities | --0 | --0 | ---625K | -3.31%-1.25M | -2,504.17%-625K | ---- | ---- | ---- | 83.02%-1.21M | 98.93%-24K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 455.96%15.07M | -68.31%4.52M | 87.16%52.14M | 115.77%70.64M | -40.84%25.81M | 200.97%2.71M | 146.95%14.27M | 25.56%27.86M | -56.53%32.74M | 134.28%43.62M |
| Net cash flow | ||||||||||
| Beginning cash position | -3.40%75.61M | 7.83%92.56M | -29.45%58.82M | -53.93%83.37M | -18.50%60.92M | -12.27%78.26M | -44.59%85.84M | -53.93%83.37M | -41.24%180.95M | -64.50%74.75M |
| Current changes in cash | 168.20%11.83M | -123.86%-16.95M | 1,265.05%33.74M | 74.84%-24.55M | -124.37%-2.1M | -19.93%-17.35M | 88.48%-7.57M | 109.50%2.47M | 23.16%-97.59M | 129.10%8.62M |
| End cash Position | 43.54%87.44M | -3.40%75.61M | 7.83%92.56M | -29.45%58.82M | -29.45%58.82M | -18.50%60.92M | -12.27%78.26M | -44.59%85.84M | -53.93%83.37M | -53.93%83.37M |
| Free cash flow | 69.54%-6.11M | -26.20%-27.56M | 22.94%-19.56M | 30.17%-95.19M | 20.26%-27.91M | 11.94%-20.06M | 38.18%-21.84M | 41.26%-25.39M | 25.28%-136.32M | -23.95%-35M |
| 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 | -- |