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 | 22.14%-5.44M | 6.48%-7.38M | 8.72%-6.82M | -178.47%-33.36M | -223.82%-11.01M | -63.84%-6.99M | -148.46%-7.89M | -555.21%-7.48M | 47.19%-11.98M | 40.28%-3.4M |
| Net income from continuing operations | 46.48%-6.47M | -150.95%-24.46M | 11.66%-9.74M | -40.24%-42.08M | -9.63%-9.22M | -41.22%-12.09M | -49.92%-9.75M | -68.68%-11.03M | -9.92%-30.01M | -44.15%-8.41M |
| Other non cash items | ---- | ---- | ---- | -64.73%79K | -86.67%6K | -72.22%15K | -58.62%24K | -49.25%34K | -6.28%224K | -33.82%45K |
| Change In working capital | -140.11%-1.35M | -87.74%-965K | -51.67%839K | -90.06%1.04M | -215.41%-3.56M | 43.17%3.37M | -136.56%-514K | -51.66%1.74M | 464.39%10.44M | 279.45%3.08M |
| -Change in receivables | -115.50%-309K | -2.21%-739K | 97.18%-7K | -82.84%1.03M | 106.15%11K | 1,018.43%1.99M | -540.85%-723K | -103.97%-248K | 303.55%6.02M | 95.45%-179K |
| -Change in prepaid assets | -75.37%33K | -350.42%-298K | -76.15%124K | -45.16%1.32M | 568.38%548K | -88.85%134K | -87.22%119K | 32.32%520K | 236.18%2.41M | -117.70%-117K |
| -Change in payables and accrued expense | -126.88%-329K | 680.28%554K | -47.88%737K | -163.20%-1.37M | -220.81%-4.08M | -14.88%1.22M | -82.07%71K | 146.50%1.41M | 23.84%2.17M | 84.69%3.38M |
| -Change in other current assets | -17,500.00%-176K | -2,184.00%-521K | 20.00%30K | 262.50%52K | 250.00%3K | -200.00%-1K | 180.65%25K | --25K | ---32K | ---2K |
| -Change in other current liabilities | -1,120.00%-61K | 214.29%8K | -33.33%-8K | -525.00%-25K | -170.00%-7K | -25.00%-5K | 69.57%-7K | -146.15%-6K | 87.88%-4K | 108.62%10K |
| -Change in other working capital | -1,925.00%-511K | 3,000.00%31K | -219.35%-37K | 122.05%28K | -357.14%-32K | 143.75%28K | 103.23%1K | 224.00%31K | -189.44%-127K | 95.68%-7K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 22.14%-5.44M | 6.48%-7.38M | 8.72%-6.82M | -178.47%-33.36M | -223.82%-11.01M | -63.84%-6.99M | -148.46%-7.89M | -555.21%-7.48M | 47.19%-11.98M | 40.28%-3.4M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -193K | 0 | ||||||||
| Net PPE purchase and sale | ---193K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | ---193K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 0 | 71.35%22.27M | 310.96%5.27M | 531.03%18.21M | 16.88%-2.08M | 667.65%9.79M | 13M | -2.5M | -679.56%-4.23M | -2.5M |
| Net issuance payments of debt | --0 | --0 | --0 | -100.00%-10M | 0.00%-2.5M | 0.00%-2.5M | ---2.5M | ---2.5M | ---5M | ---2.5M |
| Net common stock issuance | --0 | 43.71%22.27M | --5.27M | 3,485.68%27.79M | --0 | 1,486.06%12.29M | --15.5M | --0 | 10.87%775K | --0 |
| Proceeds from stock option exercised by employees | --0 | --0 | --1K | --422K | --422K | --0 | --0 | --0 | --0 | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --0 | 71.35%22.27M | 310.96%5.27M | 531.03%18.21M | 16.88%-2.08M | 667.65%9.79M | --13M | ---2.5M | -679.56%-4.23M | ---2.5M |
| Net cash flow | ||||||||||
| Beginning cash position | 7.42%33.37M | -25.63%19.34M | -41.64%20.92M | -31.26%35.85M | -19.76%33.55M | -35.04%31.07M | -49.02%26M | -31.26%35.85M | -30.29%52.15M | -27.16%41.81M |
| Current changes in cash | -300.71%-5.63M | 177.64%14.19M | 84.46%-1.55M | 6.51%-15.15M | -121.84%-13.09M | 146.85%2.81M | 261.03%5.11M | -774.32%-9.98M | 26.20%-16.21M | -3.62%-5.9M |
| Effect of exchange rate changes | 97.52%-8K | -247.73%-153K | -126.92%-35K | 324.00%224K | 820.31%461K | -1,304.35%-323K | -1,000.00%-44K | 1,544.44%130K | 85.71%-100K | -114.45%-64K |
| End cash Position | -17.34%27.73M | 7.42%33.37M | -25.63%19.34M | -41.64%20.92M | -41.64%20.92M | -19.76%33.55M | -35.04%31.07M | -49.02%26M | -31.26%35.85M | -31.26%35.85M |
| Free cash flow | 19.38%-5.63M | -2.47%-8.08M | 8.72%-6.82M | -178.47%-33.36M | -223.82%-11.01M | -63.84%-6.99M | -148.46%-7.89M | -555.21%-7.48M | 47.19%-11.98M | 40.28%-3.4M |
| 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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |