Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
NVIDIA
NVDA
| (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 | 38.42%-6.79M | 77.96%-2.52M | -49.57%-24.05M | -6.82%-57.38M | 42.18%-18.84M | -249.29%-11.02M | -24.36%-11.44M | -83.29%-16.08M | -21.23%-53.72M | -182.54%-32.59M |
| Net income from continuing operations | 64.19%-7.58M | 112.99%2.73M | -15.35%-21.77M | -18.76%-78.64M | 4.71%-17.61M | -34.75%-21.16M | -45.64%-21M | -7.13%-18.88M | 32.44%-66.22M | 27.22%-18.48M |
| Operating gains losses | --1.02M | --2.08M | ---2.73M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Depreciation and amortization | 111.91%7.4M | 68.65%7.21M | 26.31%5.62M | -3.73%18.3M | 29.72%6.08M | -30.04%3.49M | -10.03%4.28M | -2.71%4.45M | 140.99%19.01M | 36.36%4.68M |
| Deferred tax | ---12.51M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Other non cash items | -231.00%-748K | -56.45%270K | 53.05%1M | 175.00%2.5M | 156.92%650K | 87.83%571K | 429.91%620K | 180.34%656K | 3.53%908K | -75.44%253K |
| Change In working capital | 42.84%3.26M | 2,151.78%4.44M | -23.29%-8.07M | 41.52%-14.27M | 56.34%-10.21M | -26.65%2.29M | 105.46%197K | -1,143.92%-6.54M | -5,228.38%-24.4M | -666.93%-23.39M |
| -Change in receivables | 204.18%3.27M | 250.00%721K | -3,325.93%-4.36M | 119.42%417K | -162.47%-1M | 187.41%1.08M | 294.34%206K | 131.47%135K | -527.69%-2.15M | -207.26%-381K |
| -Change in inventory | -85.99%-3.32M | -13.76%257K | -1,800.00%-1.05M | -205.37%-706K | 279.01%836K | -178,600.00%-1.79M | 157.98%298K | -103.33%-55K | 133.43%670K | 71.97%-467K |
| -Change in prepaid assets | 142.61%2.05M | -173.83%-7.24M | 31.33%-2.26M | 25.64%-19.05M | 66.54%-8.3M | -1,014.26%-4.81M | -410.69%-2.64M | -50.34%-3.3M | -888.81%-25.62M | -1,097.35%-24.8M |
| -Change in payables and accrued expense | -83.83%1.26M | 357.77%10.7M | 87.88%-403K | 88.19%5.07M | -177.05%-1.75M | 104.32%7.8M | 160.89%2.34M | -845.74%-3.33M | -25.91%2.69M | -33.90%2.27M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 38.42%-6.79M | 77.96%-2.52M | -49.57%-24.05M | -6.82%-57.38M | 42.18%-18.84M | -249.29%-11.02M | -24.36%-11.44M | -83.29%-16.08M | -21.23%-53.72M | -182.54%-32.59M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 25.32%-7.83M | 42.99%-5.24M | -1,066.60%-204.3M | -145.40%-51.82M | -310.20%-14.63M | 49.98%-10.49M | -162.95%-9.2M | -115.43%-17.51M | 34.12%114.13M | -85.66%6.96M |
| Net PPE purchase and sale | 19.70%-7.83M | 42.99%-5.24M | 66.69%-5.83M | 6.13%-51.09M | -310.20%-14.63M | 53.48%-9.75M | 50.00%-9.2M | 20.49%-17.51M | 35.27%-54.42M | 196.10%6.96M |
| Net business purchase and sale | --0 | --0 | ---198.46M | ---6.07M | --0 | ---6.07M | --0 | --0 | --0 | --0 |
| Net investment purchase and sale | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -0.37%168.55M | --0 |
| Net other investing changes | ---- | ---- | ---- | --5.34M | --0 | ---- | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 25.32%-7.83M | 42.99%-5.24M | -1,066.60%-204.3M | -145.40%-51.82M | -310.20%-14.63M | 49.98%-10.49M | -162.95%-9.2M | -115.43%-17.51M | 34.12%114.13M | -85.66%6.96M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -314.30%-3.91M | 94.21%-266K | 7,279.20%104.24M | -3,795.24%-7.36M | -846.15%-369K | -1,866.67%-944K | -11,392.50%-4.6M | -2,241.94%-1.45M | -100.14%-189K | 9.30%-39K |
| Net issuance payments of debt | 30.84%-240K | -1.51%-269K | 190,178.18%104.54M | -448.15%-1.04M | -846.15%-369K | -622.92%-347K | -562.50%-265K | 11.29%-55K | -16.67%-189K | 7.14%-39K |
| Net common stock issuance | --0 | --0 | --0 | ---4.71M | --0 | ---646K | ---2.67M | ---1.4M | --0 | --0 |
| Proceeds from stock option exercised by employees | 459.18%274K | --3K | --179K | --49K | --0 | --49K | --0 | --0 | --0 | --0 |
| Net other financing activities | ---3.95M | --0 | ---480K | ---1.67M | --0 | --0 | ---- | ---- | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -314.30%-3.91M | 94.21%-266K | 7,279.20%104.24M | -3,795.24%-7.36M | -846.15%-369K | -1,866.67%-944K | -11,392.50%-4.6M | -2,241.94%-1.45M | -100.14%-189K | 9.30%-39K |
| Net cash flow | ||||||||||
| Beginning cash position | -59.75%126.9M | -60.38%134.93M | -31.03%259.03M | 19.09%375.6M | -27.01%292.87M | -25.88%315.32M | -18.93%340.56M | 19.09%375.6M | 131.84%315.38M | 44.12%401.27M |
| Current changes in cash | 17.47%-18.53M | 68.18%-8.03M | -254.15%-124.1M | -293.56%-116.56M | -31.81%-33.84M | 7.10%-22.45M | -570.10%-25.24M | -133.47%-35.04M | -66.42%60.22M | -169.49%-25.67M |
| End cash Position | -63.00%108.37M | -59.75%126.9M | -60.38%134.93M | -31.03%259.03M | -31.03%259.03M | -27.01%292.87M | -25.88%315.32M | -18.93%340.56M | 19.09%375.6M | 19.09%375.6M |
| Free cash flow | 29.63%-14.62M | 62.38%-7.77M | 11.04%-29.88M | -0.27%-108.47M | -30.57%-33.47M | 13.59%-20.77M | 25.32%-20.64M | -8.83%-33.59M | 15.75%-108.17M | -36.53%-25.63M |
| 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 | -- |