Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | 54.80%178.6M | 78.71%99.71M | 19.16%154.22M | 23.29%479.06M | 74.36%178.47M | -12.87%115.38M | -16.53%55.79M | 48.83%129.43M | 61.83%388.57M | 24.14%102.35M |
| Net income from continuing operations | 27.89%175.23M | 77.12%165.16M | 53.72%118.1M | 57.71%444.09M | 60.46%137.01M | 67.42%137.01M | 24.74%93.25M | 93.92%76.82M | 39.31%281.59M | 47.98%85.39M |
| Operating gains losses | --47K | ---- | ---- | 149.10%1.52M | -258.51%-149K | --0 | --1.68M | ---7K | -67.08%611K | 91.84%94K |
| Depreciation and amortization | 0.29%20.42M | 0.84%20.5M | 1.20%20.45M | -4.18%81.31M | -1.34%20.42M | -11.78%20.36M | -1.44%20.33M | -1.23%20.21M | 70.94%84.86M | 190.88%20.69M |
| Deferred tax | 9,267.81%27.35M | -149.81%-7.09M | -321.38%-2.86M | -98.46%532K | -262.28%-15.29M | -96.99%292K | 23.76%14.24M | -66.68%1.29M | -13.75%34.51M | -35.79%9.42M |
| Other non cash items | -7.61%2.03M | -0.71%2.11M | 2.39%2.1M | 281.95%8.42M | -63.92%2.05M | 118.03%2.2M | 842.66%2.12M | -4.87%2.05M | -166.78%-4.63M | 777.43%5.68M |
| Change In working capital | -8.05%-58.28M | -11.86%-92.02M | -65.34%7.47M | -130.86%-89.28M | 197.21%25.37M | -344.22%-53.94M | -69.70%-82.26M | 56.04%21.56M | 55.01%-38.67M | -413.80%-26.1M |
| -Change in receivables | 58.30%-29.7M | 37.07%-11.72M | -89.99%3.83M | -2,123.57%-74.25M | -34.51%-22.71M | -346.84%-71.22M | 63.84%-18.62M | 5.86%38.31M | 96.02%-3.34M | -117.73%-16.89M |
| -Change in inventory | -155.61%-1.1M | 32.06%-14.54M | 98.54%-586K | -150.64%-67.38M | -625.94%-7.73M | -45.51%1.98M | 13.48%-21.4M | -454.94%-40.23M | -53.79%-26.88M | 149.88%1.47M |
| -Change in prepaid assets | -152.80%-20.32M | 17.17%-36.07M | -204.17%-5M | 30.70%5.36M | 568.03%5.62M | 555.42%38.48M | -994.47%-43.54M | -46.01%4.8M | 145.21%4.1M | -122.68%-1.2M |
| -Change in payables and accrued expense | 69.10%-7.16M | -2,377.07%-29.69M | -50.66%9.22M | 474.57%46.99M | 629.44%50.19M | -1,088.21%-23.18M | -94.30%1.3M | 177.83%18.69M | -151.14%-12.55M | -3,007.67%-9.48M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 54.80%178.6M | 78.71%99.71M | 19.16%154.22M | 23.29%479.06M | 74.36%178.47M | -12.87%115.38M | -16.53%55.79M | 48.83%129.43M | 61.83%388.57M | 24.14%102.35M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 220.38%201.61M | 301.69%84.79M | -9.36%-90.42M | -171.10%-262.72M | 455.57%29.48M | -100.70%-167.48M | -176.44%-42.04M | -37.43%-82.68M | 80.10%-96.91M | -374.86%-8.29M |
| Net PPE purchase and sale | -99.74%-3.03M | 39.47%-1.56M | 73.20%-950K | 30.06%-10.7M | -17.57%-3.05M | 48.47%-1.52M | -259.09%-2.58M | 68.84%-3.55M | -217.96%-15.29M | -10.75%-2.6M |
| Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Net investment purchase and sale | 223.30%204.64M | 318.85%86.35M | -13.06%-89.47M | -208.80%-252.03M | 671.24%32.53M | -106.15%-165.97M | -173.93%-39.46M | -62.21%-79.14M | -116.62%-81.62M | 39.33%-5.7M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 220.38%201.61M | 301.69%84.79M | -9.36%-90.42M | -171.10%-262.72M | 455.57%29.48M | -100.70%-167.48M | -176.44%-42.04M | -37.43%-82.68M | 80.10%-96.91M | -374.86%-8.29M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -220.69%-22.4M | -3,252.98%-298.97M | -579.14%-3.32M | 46.36%-218.86M | 1.40%-246.42M | 352.60%18.56M | 287.65%9.48M | 99.70%-489K | -212.59%-407.99M | -4,048.81%-249.92M |
| Net issuance payments of debt | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -102.16%-13.48M | --0 |
| Net common stock issuance | ---38.88M | ---- | ---- | 37.87%-250M | 0.91%-250M | --0 | --0 | --0 | -101.19%-402.38M | -25,229,900.00%-252.3M |
| Proceeds from stock option exercised by employees | -11.21%16.48M | -52.30%4.52M | -579.14%-3.32M | 295.22%31.14M | 50.63%3.59M | 352.60%18.56M | 287.65%9.48M | 53.34%-489K | -43.92%7.88M | -65.85%2.38M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -220.69%-22.4M | -3,252.98%-298.97M | -579.14%-3.32M | 46.36%-218.86M | 1.40%-246.42M | 352.60%18.56M | 287.65%9.48M | 99.70%-489K | -212.59%-407.99M | -4,048.81%-249.92M |
| Net cash flow | ||||||||||
| Beginning cash position | -67.07%61.86M | 7.11%176.33M | -2.13%115.85M | -49.56%118.37M | -43.73%154.32M | -15.06%187.86M | 69.92%164.63M | -49.56%118.37M | 96.86%234.7M | 85.72%274.23M |
| Current changes in cash | 1,166.61%357.8M | -592.61%-114.47M | 30.74%60.48M | 97.83%-2.52M | 75.32%-38.47M | -163.22%-33.55M | -81.30%23.24M | 133.57%46.26M | -200.74%-116.33M | -279.07%-155.86M |
| End cash Position | 171.95%419.67M | -67.07%61.86M | 7.11%176.33M | -2.13%115.85M | -2.13%115.85M | -43.73%154.32M | -15.06%187.86M | 69.92%164.63M | -49.56%118.37M | -49.56%118.37M |
| Free cash flow | 54.20%175.57M | 84.45%98.15M | 21.76%153.27M | 25.47%468.37M | 75.84%175.42M | -12.06%113.86M | -22.28%53.21M | 66.54%125.88M | 58.64%373.28M | 24.53%99.76M |
| 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 | -- |