Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Warner Bros Discovery
WBD
5
Broadcom
AVGO
| (Q3)Oct 31, 2025 | (Q2)Jul 31, 2025 | (Q1)Apr 30, 2025 | (FY)Jan 31, 2025 | (Q4)Jan 31, 2025 | (Q3)Oct 31, 2024 | (Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 117.75%31.43M | 322.07%49.37M | 178.73%106.3M | -282.57%-63.97M | 154.38%63.22M | -2,869.77%-177.03M | -56.85%11.7M | 447.94%38.14M | 145.27%35.04M | 312.06%24.85M |
| Net income from continuing operations | -131.64%-8.8M | -181.69%-10M | 34.64%-36.26M | 97.88%-9.12M | 116.16%6.32M | 109.71%27.81M | 123.90%12.24M | -4.87%-55.48M | -136.28%-429.54M | 9.59%-39.07M |
| Operating gains losses | 146.69%2.42M | 208.20%1.07M | 1,275.14%9.9M | -210.04%-9.53M | -176.22%-4.08M | -1,510.08%-5.18M | -143.95%-988K | 5.11%720K | 146.61%8.66M | 405.85%5.36M |
| Depreciation and amortization | -9.62%2.88M | -9.85%2.77M | 27.27%2.58M | 68.11%10.99M | 72.69%2.69M | 94.10%3.19M | 85.36%3.08M | 21.13%2.02M | 16.84%6.54M | -4.18%1.56M |
| Other non cash items | -2.78%15.68M | -16.73%15.35M | 9.45%15.85M | 19.33%66.22M | 6.82%17.18M | 19.10%16.13M | 45.13%18.43M | 9.97%14.48M | 25.01%55.49M | 42.85%16.09M |
| Change In working capital | 88.34%-30.7M | 82.52%-11.5M | 57.29%61.41M | -220.37%-291.69M | 65.56%-1.71M | -214.76%-263.23M | -425.08%-65.79M | 1,784.94%39.04M | 656.86%242.33M | 62.86%-4.96M |
| -Change in receivables | 28.62%-23.47M | 112.93%3.86M | 112.18%65.93M | -174.21%-99.65M | -118.97%-67.99M | -7.56%-32.88M | -246.02%-29.85M | 541.98%31.07M | 32.91%-36.34M | 2.99%-31.05M |
| -Change in prepaid assets | 35.13%-7.04M | -59.12%1.22M | -85.26%1.53M | 135.56%8.42M | 138.23%5.93M | -175.65%-10.85M | 237.99%2.98M | 596.50%10.36M | -172.93%-23.69M | -361.60%-15.51M |
| -Change in payables and accrued expense | 103.14%7.01M | 63.51%-12.71M | -94.14%481K | -189.65%-243.12M | -72.36%6.28M | -190.67%-222.77M | -579.67%-34.83M | 282.78%8.21M | 4,870.85%271.18M | 370.56%22.7M |
| -Change in other current assets | -82.72%233K | -153.85%-198K | 190.45%379K | 40.78%-183K | -219.54%-1.03M | 397.57%1.35M | 81.38%-78K | -38.74%-419K | -110.26%-309K | -10.08%865K |
| -Change in other current liabilities | 115.44%461K | 103.18%346K | -99.57%12K | -248.09%-7.77M | 130.45%3.3M | -120.92%-2.99M | -654.43%-10.89M | 1,810.98%2.81M | 314.60%5.25M | -821.72%-10.82M |
| -Change in other working capital | -260.50%-7.89M | -158.51%-4.02M | 46.71%-6.92M | 92.84%50.62M | 79.62%51.82M | 12.71%4.91M | 200.34%6.87M | -11,292.98%-12.99M | 7.36%26.25M | 65.87%28.85M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 117.75%31.43M | 322.07%49.37M | 178.73%106.3M | -282.57%-63.97M | 154.38%63.22M | -2,869.77%-177.03M | -56.85%11.7M | 447.94%38.14M | 145.27%35.04M | 312.06%24.85M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 18.32%-75.78M | -995.89%-56.57M | -191.62%-81.89M | 64.64%-30.49M | 38.66%-21.94M | -736.37%-92.78M | 94.23%-5.16M | 266.63%89.39M | 85.76%-86.24M | 56.27%-35.77M |
| Net PPE purchase and sale | -187.42%-3.04M | -241.25%-2.9M | -30.29%-912K | -135.61%-3.77M | -251.67%-1.16M | -43.61%-1.06M | -207.22%-851K | -173.44%-700K | 73.67%-1.6M | 68.73%-329K |
| Net business purchase and sale | --0 | --0 | --0 | ---20.21M | --0 | --0 | --0 | ---20.21M | --0 | --0 |
| Net investment purchase and sale | 20.39%-72.74M | -2,207.86%-53.67M | -173.42%-80.98M | 100.84%684K | 40.61%-20.78M | -696.62%-91.37M | 102.94%2.55M | 347.70%110.3M | 86.15%-81.69M | 56.66%-34.99M |
| Net other investing changes | ---- | ---- | ---- | -144.17%-7.2M | --0 | ---346K | ---- | ---- | ---2.95M | ---450K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 18.32%-75.78M | -995.89%-56.57M | -191.62%-81.89M | 64.64%-30.49M | 38.66%-21.94M | -736.37%-92.78M | 94.23%-5.16M | 266.63%89.39M | 85.76%-86.24M | 56.27%-35.77M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 161.91%7.65M | -4.34%12.35M | -34.66%3.33M | -27.89%32.62M | -22.01%11.69M | -38.03%2.92M | -28.33%12.91M | -32.21%5.09M | -53.60%45.24M | 26.14%14.99M |
| Proceeds from stock option exercised by employees | 4.60%8.18M | -4.34%12.35M | -34.66%3.33M | -17.06%37.52M | -22.01%11.69M | 65.90%7.82M | -28.33%12.91M | -32.21%5.09M | 16.31%45.24M | 26.14%14.99M |
| Net other financing activities | ---- | ---- | ---- | ---4.9M | --0 | ---- | ---- | ---- | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 161.91%7.65M | -4.34%12.35M | -34.66%3.33M | -27.89%32.62M | -22.01%11.69M | -38.03%2.92M | -28.33%12.91M | -32.21%5.09M | -53.60%45.24M | 26.14%14.99M |
| Net cash flow | ||||||||||
| Beginning cash position | -40.41%261.37M | -39.16%255.72M | -20.95%227.65M | -3.33%288M | -38.09%176.63M | 60.53%438.62M | 32.00%420.32M | -3.33%288M | -66.42%297.9M | -23.85%285.31M |
| Current changes in cash | 86.25%-36.7M | -73.52%5.15M | -79.08%27.74M | -937.15%-61.85M | 1,200.61%52.97M | -2,101.67%-266.88M | 143.90%19.45M | 533.56%132.62M | 98.98%-5.96M | 104.99%4.07M |
| Effect of exchange rate changes | -108.96%-439K | 143.54%502K | 214.14%331K | 137.99%1.5M | -41.20%-1.96M | 492.15%4.9M | -27.12%-1.15M | 27.68%-290K | -7.79%-3.94M | -128.48%-1.39M |
| End cash Position | 26.95%224.23M | -40.41%261.37M | -39.16%255.72M | -20.95%227.65M | -20.95%227.65M | -38.09%176.63M | 60.53%438.62M | 32.00%420.32M | -3.33%288M | -3.33%288M |
| Free cash flow | 115.94%28.39M | 328.41%46.47M | 181.51%105.39M | -302.55%-67.74M | 153.08%62.07M | -2,559.18%-178.09M | -59.58%10.85M | 433.76%37.44M | 140.06%33.44M | 292.01%24.52M |
| 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 | -- |