Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (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 | 110.65%3.25M | 25.57%-29.62M | 461.69%161.17M | -29.20%-160.87M | -80.71%-46.01M | 10.25%-30.5M | -29.09%-39.8M | -30.16%-44.56M | -77.71%-124.51M | -18.73%-25.46M |
| Net income from continuing operations | 86.25%-7.28M | 32.17%-30.7M | 444.32%148.45M | -22.46%-187.35M | -14.37%-46.03M | -34.27%-52.96M | -20.67%-45.26M | -20.42%-43.11M | -46.15%-152.99M | -35.42%-40.24M |
| Operating gains losses | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -66.67%4K | --0 |
| Depreciation and amortization | 25.80%395K | 20.92%370K | 24.19%344K | 50.80%1.23M | 34.41%332K | 49.52%314K | 60.21%306K | 65.87%277K | 20.92%815K | 94.49%247K |
| Other non cash items | 8.17%609K | 71.97%595K | 72.27%584K | 17.27%1.82M | 70.75%572K | 65.10%563K | -2.26%346K | -35.06%339K | 64.93%1.55M | 4.36%335K |
| Change In working capital | -56.60%5.54M | -111.50%-8.42M | 128.91%2.93M | -331.58%-11.44M | -246.64%-10.09M | 435.49%12.76M | -336.04%-3.98M | -110.60%-10.13M | -118.52%-2.65M | 123.31%6.88M |
| -Change in receivables | 3,309.38%12.32M | 564.41%1.48M | -17,428.92%-14.55M | -1,717.48%-2.6M | -1,546.15%-2.35M | ---384K | --222K | ---83K | -100.79%-143K | ---143K |
| -Change in prepaid assets | -24.50%4.43M | 19.89%-5.1M | 201.45%4.54M | -10.05%-10.22M | -1,073.28%-5.25M | 237.86%5.87M | -327.54%-6.37M | -9.92%-4.48M | -179.55%-9.28M | 299.63%539K |
| -Change in payables and accrued expense | -239.52%-9.92M | -196.14%-2.42M | 259.11%8.48M | -60.66%2.7M | -123.31%-1.59M | 7,631.52%7.11M | 316.75%2.51M | -713.89%-5.33M | 39.82%6.87M | 40.61%6.83M |
| -Change in other current assets | --0 | 1,880.77%463K | --1.59M | 99.16%-4K | 1.88%-469K | --491K | ---26K | --0 | 69.63%-478K | ---478K |
| -Change in other working capital | -291.24%-1.3M | -777.16%-2.84M | 1,291.67%2.86M | -443.75%-1.32M | -429.46%-425K | -190.93%-331K | -1,100.00%-324K | -192.68%-240K | 110.35%384K | 108.55%129K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 110.65%3.25M | 25.57%-29.62M | 461.69%161.17M | -29.20%-160.87M | -80.71%-46.01M | 10.25%-30.5M | -29.09%-39.8M | -30.16%-44.56M | -77.71%-124.51M | -18.73%-25.46M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 65.80%-132K | -132.26%-720K | 40.27%-565K | 21.63%-1.93M | 46.58%-289K | 29.82%-386K | 0.32%-310K | 10.92%-946K | -98.55%-2.46M | -54.13%-541K |
| Net PPE purchase and sale | 65.80%-132K | -132.26%-720K | 40.27%-565K | 21.63%-1.93M | 46.58%-289K | 29.82%-386K | 0.32%-310K | 10.92%-946K | -98.55%-2.46M | -54.13%-541K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 65.80%-132K | -132.26%-720K | 40.27%-565K | 21.63%-1.93M | 46.58%-289K | 29.82%-386K | 0.32%-310K | 10.92%-946K | -98.55%-2.46M | -54.13%-541K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -99.91%140K | -99.52%17K | -100.00%4K | 118.95%391.82M | 9.08%75.54M | 54,809.86%155.94M | 102.93%3.53M | 45.62%156.8M | 48.75%178.96M | 12.76%69.25M |
| Net common stock issuance | -99.91%138K | --0 | --0 | 116.20%380.13M | 6.69%73.1M | --155.07M | --629K | 41.03%151.34M | 47.04%175.83M | 11.59%68.52M |
| Proceeds from stock option exercised by employees | -99.80%2K | -99.43%17K | -99.93%4K | 276.47%12.14M | 204.10%2.45M | 224.12%1.01M | 70.52%2.97M | 1,446.22%5.72M | 294.25%3.23M | 688.24%804K |
| Net other financing activities | ---- | ---- | ---- | -382.98%-454K | --0 | ---130K | ---65K | ---259K | -8.05%-94K | ---67K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -99.91%140K | -99.52%17K | -100.00%4K | 118.95%391.82M | 9.08%75.54M | 54,809.86%155.94M | 102.93%3.53M | 45.62%156.8M | 48.75%178.96M | 12.76%69.25M |
| Net cash flow | ||||||||||
| Beginning cash position | 69.91%691.66M | 62.74%721.99M | 68.91%561.38M | 18.54%332.36M | 84.06%532.13M | 25.89%407.08M | 25.77%443.66M | 18.54%332.36M | 21.18%280.38M | 20.08%289.11M |
| Current changes in cash | -97.40%3.26M | 17.10%-30.33M | 44.31%160.61M | 340.56%229.02M | -32.38%29.25M | 465.15%125.06M | -24.41%-36.58M | 53.76%111.3M | 6.08%51.98M | 9.17%43.25M |
| End cash Position | 30.59%694.92M | 69.91%691.66M | 62.74%721.99M | 68.91%561.38M | 68.91%561.38M | 84.06%532.13M | 25.89%407.08M | 25.77%443.66M | 18.54%332.36M | 18.54%332.36M |
| Free cash flow | 110.09%3.12M | 24.35%-30.34M | 452.93%160.61M | -28.22%-162.8M | -78.07%-46.3M | 10.56%-30.89M | -28.80%-40.11M | -28.92%-45.51M | -78.07%-126.97M | -19.30%-26M |
| 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 | -- |