Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Warner Bros Discovery
WBD
5
Broadcom
AVGO
| (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 | 20.33%-22.2M | 47.07%-20.67M | 51.53%-30.28M | -231.40%-143.45M | 0.01%-14.06M | -144.21%-27.87M | -318.59%-39.05M | -636.31%-62.48M | 51.56%-43.29M | 26.69%-14.06M |
| Net income from continuing operations | -28.77%-34.69M | 26.81%-33.46M | 19.04%-26.03M | -86.03%-138.89M | -72.29%-34.07M | -28.29%-26.94M | -168.30%-45.72M | -90.92%-32.16M | 60.73%-74.66M | 5.13%-19.78M |
| Operating gains losses | --0 | --0 | -127.20%-232K | ---632K | ---158K | ---21K | ---1.31M | --853K | ---- | ---- |
| Depreciation and amortization | -60.58%1.52M | 3.58%3.99M | -19.70%4.17M | 11.07%16.86M | 1.20%3.95M | -3.21%3.86M | 6.34%3.86M | 41.84%5.19M | 1.02%15.18M | 7.93%3.91M |
| Other non cash items | 1,300.00%1.4M | 97.89%-52K | 93.28%-1.58M | -483.55%-18.42M | 368.98%7.64M | -110.67%-117K | -298.39%-2.47M | -2,911.26%-23.47M | -1.78%4.8M | 116.92%1.63M |
| Change In working capital | 104.41%471K | 126.73%1.08M | 30.68%-15.6M | -1,380.58%-29.2M | 412.35%8.02M | -1,574.34%-10.69M | -714.78%-4.03M | -6,297.80%-22.5M | 89.39%-1.97M | 66.65%-2.57M |
| -Change in receivables | -111.46%-5.79M | -106.38%-276K | -394.61%-2.02M | 399.80%8.97M | 282.52%6.7M | -75.53%-2.74M | 648.29%4.33M | -77.34%686K | -381.37%-2.99M | -6,013.33%-3.67M |
| -Change in inventory | 15.42%-1.8M | 26.63%-4.73M | 39.69%-3.82M | -101.04%-9.88M | 403.80%5.03M | -61.71%-2.13M | -656.81%-6.45M | -482.24%-6.33M | 41.98%-4.91M | -150.91%-1.66M |
| -Change in prepaid assets | -223.04%-705K | 10.89%-1.68M | 135.63%502K | -301.56%-1.94M | 271.09%783K | 77.40%573K | -255.77%-1.88M | -247.54%-1.41M | 2,809.09%960K | 81.90%211K |
| -Change in payables and accrued expense | 473.42%9.72M | 1,016.77%10.65M | -6.97%-8.33M | -255.88%-12.16M | -195.98%-2.72M | -142.82%-2.6M | -35.28%954K | -200.81%-7.79M | 483.47%7.8M | -0.04%2.84M |
| -Change in other current liabilities | -15.83%-1.65M | -0.13%-1.52M | 76.28%-1.4M | -170.66%-10.05M | -25.52%-1.2M | 31.62%-1.42M | -2,301.45%-1.52M | -690.76%-5.91M | 59.17%-3.71M | 71.10%-956K |
| -Change in other working capital | 129.60%700K | -352.39%-1.37M | 69.90%-527K | -568.67%-4.14M | -185.74%-571K | -228.93%-2.37M | 309.02%544K | -317.79%-1.75M | 125.50%884K | 110.06%666K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 20.33%-22.2M | 47.07%-20.67M | 51.53%-30.28M | -231.40%-143.45M | 0.01%-14.06M | -144.21%-27.87M | -318.59%-39.05M | -636.31%-62.48M | 51.56%-43.29M | 26.69%-14.06M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 78.37%-6.68M | -45.27%27.51M | -95.40%14.63M | 1,694.60%363.17M | 296.13%25.73M | 38.14%-30.88M | 25.25%50.26M | 637.07%318.08M | 122.96%20.24M | -132.59%-13.12M |
| Net PPE purchase and sale | 60.71%-886K | 2.58%-1.89M | -547.12%-5.05M | -195.13%-8.36M | -4,235.90%-3.38M | -149.17%-2.26M | -131.15%-1.94M | 22.67%-781K | 25.99%-2.83M | 89.67%-78K |
| Net business purchase and sale | ---- | ---- | --0 | --278.65M | ---- | ---- | ---- | --280.03M | --0 | ---- |
| Net investment purchase and sale | 79.76%-5.8M | -43.69%29.39M | -49.31%19.68M | 302.64%92.88M | 333.86%30.49M | 41.60%-28.63M | 27.41%52.19M | -12.09%38.82M | 127.36%23.07M | -131.80%-13.04M |
| Net other investing changes | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --280.03M | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 78.37%-6.68M | -45.27%27.51M | -95.40%14.63M | 1,694.60%363.17M | 296.13%25.73M | 38.14%-30.88M | 25.25%50.26M | 637.07%318.08M | 122.96%20.24M | -132.59%-13.12M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -5,500.00%-112K | 100.38%108K | 99.77%-46K | -1,407.06%-102.62M | -5,335.69%-54.52M | 99.83%-2K | -1,260.89%-28.36M | -671.42%-19.73M | -102.95%-6.81M | -271.48%-1M |
| Net issuance payments of debt | --0 | --0 | --0 | -2,933.70%-63.19M | -4,300.00%-55M | --0 | --0 | ---8.19M | -111.47%-2.08M | ---1.25M |
| Net common stock issuance | --0 | --0 | --0 | -647.88%-40.49M | --0 | --0 | -1,139.54%-29.44M | -348.13%-11.05M | -861.63%-5.41M | 69.09%-174K |
| Net preferred stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Proceeds from stock option exercised by employees | --0 | -78.08%308K | --0 | 150.30%2.07M | 24.70%525K | -15.00%68K | 330.98%1.41M | --72K | -9.81%827K | 30.34%421K |
| Net other financing activities | -60.00%-112K | 38.84%-200K | 91.81%-46K | -622.30%-1M | ---45K | -483.33%-70K | -834.29%-327K | -510.87%-562K | 98.91%-139K | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -5,500.00%-112K | 100.38%108K | 99.77%-46K | -1,407.06%-102.62M | -5,335.69%-54.52M | 99.83%-2K | -1,260.89%-28.36M | -671.42%-19.73M | -102.95%-6.81M | -271.48%-1M |
| Net cash flow | ||||||||||
| Beginning cash position | -40.54%161.2M | -46.78%153.47M | 221.56%168.82M | -36.23%52.5M | 163.44%211.94M | 89.45%271.1M | 151.92%288.34M | -36.23%52.5M | 179.38%82.32M | 31.42%80.45M |
| Current changes in cash | 50.65%-29M | 140.48%6.95M | -106.66%-15.7M | 492.19%117.1M | -52.06%-42.85M | 6.00%-58.75M | -159.75%-17.16M | 634.53%235.87M | -156.06%-29.86M | -235.52%-28.18M |
| Effect of exchange rate changes | 50.25%-203K | 985.39%788K | 1,800.00%357K | -2,408.82%-785K | -216.09%-267K | -177.55%-408K | -23.61%-89K | -191.30%-21K | 108.42%34K | -26.98%230K |
| End cash Position | -37.71%132.01M | -40.54%161.2M | -46.78%153.47M | 221.56%168.82M | 221.56%168.82M | 163.44%211.94M | 89.45%271.1M | 151.92%288.34M | -36.23%52.5M | -36.23%52.5M |
| Free cash flow | 23.36%-23.09M | 44.97%-22.56M | 44.14%-35.34M | -229.18%-151.81M | -23.35%-17.44M | -144.57%-30.12M | -303.14%-40.99M | -566.21%-63.26M | 50.51%-46.12M | 29.08%-14.14M |
| 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 | -- |