Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Block
XYZ
5
Comcast
CMCSA
| (Q3)Sep 28, 2025 | (Q2)Jun 29, 2025 | (Q1)Mar 30, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 29, 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 | 26.11%280.6M | -61.93%71.3M | -22.33%138.1M | 16.79%847.4M | -33.50%259.8M | 3.15%222.5M | 516.12%187.3M | 100.23%177.8M | 94.58%725.6M | 252.94%390.7M |
| Net income from continuing operations | 4.75%233.9M | -717.11%-854.7M | 68.36%99.5M | 126.51%394.4M | 97.50%-26.5M | 231.04%223.3M | 158.96%138.5M | 372.35%59.1M | -832.91%-1.49B | -724.88%-1.06B |
| Operating gains losses | --0 | --0 | 174.73%25M | -78.55%115.6M | 38.18%91.2M | --0 | --15.3M | --9.1M | 2,338.91%539M | 6,700.00%66M |
| Depreciation and amortization | -2.43%48.2M | -28.94%38.3M | -10.34%41.6M | -67.81%212.3M | -65.45%62.6M | -59.17%49.4M | -71.31%53.9M | -72.63%46.4M | -16.31%659.6M | -26.58%181.2M |
| Deferred tax | 876.83%80.1M | -770.00%-13.4M | -55.56%4.8M | 91.54%-20.6M | 78.82%-41.6M | 136.94%8.2M | 109.05%2M | 485.71%10.8M | -87.16%-243.5M | -209.29%-196.4M |
| Other non cash items | 237.05%30.7M | 34.17%-13.1M | 63.49%10.3M | 103.13%10.1M | 117.45%46.1M | 75.19%-22.4M | -253.08%-19.9M | 102.36%6.3M | 55.11%-322.9M | 109.45%21.2M |
| Change In working capital | -173.00%-136.5M | -440.81%-120.6M | -220.35%-61.5M | -57.94%84.8M | -69.89%106M | 56.41%-50M | 90.33%-22.3M | -73.78%51.1M | 229.81%201.6M | 2,182.84%352M |
| -Change in receivables | -6.25%-295.8M | 76.82%-37M | -33.38%258.7M | 398.71%77.3M | 24.75%127M | 14.02%-278.4M | 26.49%-159.6M | -14.58%388.3M | -95.44%15.5M | -26.12%101.8M |
| -Change in inventory | 130.05%5.5M | -991.67%-117.9M | -56.76%-23.2M | -91.40%22.1M | -67.66%66M | -118.05%-18.3M | 32.08%-10.8M | 54.46%-14.8M | 239.20%257.1M | 43.23%204.1M |
| -Change in prepaid assets | -349.76%-52.2M | -94.09%1.4M | 30.49%-25.3M | 69.74%58.9M | 186.44%50.7M | -33.86%20.9M | -61.02%23.7M | 51.72%-36.4M | 104.12%34.7M | 201.72%17.7M |
| -Change in payables and accrued expense | -22.76%205M | 3.00%89.2M | 4.40%-267M | 28.17%-78.8M | -951.12%-151.5M | 310.84%265.4M | 445.02%86.6M | -67.25%-279.3M | 60.64%-109.7M | 106.95%17.8M |
| -Change in other working capital | 102.53%1M | -248.94%-56.3M | 29.85%-4.7M | 32.50%5.3M | 30.19%13.8M | -444.35%-39.6M | 213.51%37.8M | -144.08%-6.7M | 108.25%4M | 144.54%10.6M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 26.11%280.6M | -61.93%71.3M | -22.33%138.1M | 16.79%847.4M | -33.50%259.8M | 3.15%222.5M | 516.12%187.3M | 100.23%177.8M | 94.58%725.6M | 252.94%390.7M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -71.00%-102.6M | 93.02%-36.8M | -8.94%-52.4M | -273.21%-203.7M | 54.07%431.7M | -28.21%-60M | -775.91%-527.3M | 13.49%-48.1M | 137.57%117.6M | 693.64%280.2M |
| Net PPE purchase and sale | -7.07%-19.7M | 41.24%-16.1M | 37.56%-13.8M | 35.65%-87.2M | -177.51%-19.3M | 61.90%-18.4M | 53.48%-27.4M | 58.46%-22.1M | -5.69%-135.5M | 896.00%24.9M |
| Net intangibles purchase and sale | -22.26%-36.8M | -32.24%-32.4M | -24.05%-29.4M | -49.46%-110.3M | ---32M | ---30.1M | ---24.5M | ---23.7M | -60.43%-73.8M | ---- |
| Net business purchase and sale | ---- | ---- | ---- | -103.64%-12M | --0 | ---- | ---- | ---- | 325.29%329.6M | --329.6M |
| Net investment purchase and sale | -45,300.00%-45.2M | --0 | ---10M | --12M | --492M | --100K | ---480.1M | --0 | --0 | --0 |
| Net other investing changes | -325.00%-900K | 148.94%11.7M | 134.78%800K | -129.63%-6.2M | -1,700.00%-9M | -73.33%400K | 461.54%4.7M | 4.17%-2.3M | -136.00%-2.7M | 86.49%-500K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -71.00%-102.6M | 93.02%-36.8M | -8.94%-52.4M | -273.21%-203.7M | 54.07%431.7M | -28.21%-60M | -775.91%-527.3M | 13.49%-48.1M | 137.57%117.6M | 693.64%280.2M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -2.87%-100.5M | -128.23%-112.2M | -49.13%-162.4M | 39.19%-497.5M | -72.03%-688.3M | 19.79%-97.7M | 384.67%397.4M | 30.46%-108.9M | -47.86%-818.1M | -262.74%-400.1M |
| Net issuance payments of debt | ---3M | -102.27%-11.3M | ---49.2M | 79.25%-82.7M | -97.45%-581.3M | --0 | 1,331.11%498.6M | --0 | -558.84%-398.6M | -8,558.82%-294.4M |
| Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Cash dividends paid | -0.61%-98.2M | -0.72%-98.1M | -0.72%-97.9M | -0.49%-389.9M | -0.62%-97.7M | -0.51%-97.6M | -0.31%-97.4M | -0.52%-97.2M | -0.70%-388M | -0.41%-97.1M |
| Proceeds from stock option exercised by employees | 11.11%4M | -71.05%1.1M | 1,800.00%3.8M | --7.6M | --0 | --3.6M | --3.8M | --200K | --0 | --0 |
| Net other financing activities | 10.81%-3.3M | 48.68%-3.9M | -60.50%-19.1M | 13.65%-27.2M | 53.49%-4M | -23.33%-3.7M | -280.00%-7.6M | 33.52%-11.9M | 44.44%-31.5M | 15.69%-8.6M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -2.87%-100.5M | -128.23%-112.2M | -49.13%-162.4M | 39.19%-497.5M | -72.03%-688.3M | 19.79%-97.7M | 384.67%397.4M | 30.46%-108.9M | -47.86%-818.1M | -262.74%-400.1M |
| Net cash flow | ||||||||||
| Beginning cash position | -12.75%546.9M | 8.93%621.1M | 27.43%695M | 6.30%545.4M | 275.26%696.1M | 189.38%626.8M | 47.64%570.2M | 6.30%545.4M | -49.66%513.1M | -66.37%185.5M |
| Current changes in cash | 19.60%77.5M | -235.37%-77.7M | -468.75%-76.7M | 482.47%146.2M | -98.82%3.2M | 37.58%64.8M | 133.88%57.4M | 116.86%20.8M | 105.09%25.1M | 678.63%270.8M |
| Effect of exchange rate changes | -177.78%-3.5M | 537.50%3.5M | -30.00%2.8M | -52.78%3.4M | -122.99%-4.3M | 157.69%4.5M | -300.00%-800K | 214.29%4M | 156.69%7.2M | 434.29%18.7M |
| End cash Position | -10.80%620.9M | -12.75%546.9M | 8.93%621.1M | 27.43%695M | 27.43%695M | 275.26%696.1M | 189.38%626.8M | 47.64%570.2M | 6.30%545.4M | 6.30%545.4M |
| Free cash flow | 28.79%224.1M | -83.16%22.8M | -28.11%94.9M | 25.88%649.9M | -39.00%208.5M | 3.94%174M | 575.09%135.4M | 270.79%132M | 159.84%516.3M | 408.63%341.8M |
| 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 | -- |