Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Warner Bros Discovery
WBD
5
Block
XYZ
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 739.84%1.63B | 266.96%833M | 211.99%653M | 233.70%671.4M | 233.70%671.4M | 6.00%194.3M | 6.82%227M | 10.86%209.3M | 11.84%201.2M | 11.84%201.2M |
| -Cash and cash equivalents | 739.84%1.63B | 266.96%833M | 211.99%653M | 233.70%671.4M | 233.70%671.4M | 6.00%194.3M | 6.82%227M | 10.86%209.3M | 11.84%201.2M | 11.84%201.2M |
| Receivables | 217.80%60.7M | -9.28%31.3M | 94.47%38.7M | 61.94%80M | 61.94%80M | 103.19%19.1M | 283.33%34.5M | -41.64%19.9M | 29.66%49.4M | 29.66%49.4M |
| -Accounts receivable | 332.35%44.1M | -17.05%21.4M | 200.00%29.7M | 73.63%69.8M | 73.63%69.8M | 385.71%10.2M | 932.00%25.8M | -61.48%9.9M | 38.62%40.2M | 38.62%40.2M |
| -Other receivables | 86.52%16.6M | 13.79%9.9M | -10.00%9M | 10.87%10.2M | 10.87%10.2M | 21.92%8.9M | 33.85%8.7M | 19.05%10M | 1.10%9.2M | 1.10%9.2M |
| Inventory | 118.30%416.3M | 64.11%320.5M | 53.87%429.6M | -47.26%161.6M | -47.26%161.6M | -9.54%190.7M | -32.33%195.3M | 33.33%279.2M | 46.46%306.4M | 46.46%306.4M |
| Current deferred assets | -36.32%47.7M | -49.68%47.7M | -45.66%63.9M | -45.66%63.9M | -45.66%63.9M | -35.43%74.9M | -30.80%94.8M | -13.34%117.6M | -13.34%117.6M | -13.34%117.6M |
| Other current assets | -78.63%8.1M | -55.75%18.1M | 22.95%37.5M | 254.63%38.3M | 254.63%38.3M | 205.65%37.9M | 354.44%40.9M | 238.89%30.5M | -55.37%10.8M | -55.37%10.8M |
| Total current assets | 318.77%2.16B | 111.07%1.25B | 86.25%1.22B | 48.12%1.02B | 48.12%1.02B | -2.82%516.9M | -9.69%592.5M | 13.78%656.5M | 16.74%685.4M | 16.74%685.4M |
| Non current assets | ||||||||||
| Net PPE | 130.34%20.5M | 71.26%14.9M | 47.37%11.2M | 34.29%9.4M | 34.29%9.4M | 45.90%8.9M | 52.63%8.7M | 40.74%7.6M | 27.27%7M | 27.27%7M |
| -Gross PPE | 94.20%26.8M | 55.22%20.8M | 39.17%16.7M | 30.09%14.7M | 30.09%14.7M | 35.29%13.8M | 39.58%13.4M | 30.43%12M | 24.18%11.3M | 24.18%11.3M |
| -Accumulated depreciation | -28.57%-6.3M | -25.53%-5.9M | -25.00%-5.5M | -23.26%-5.3M | -23.26%-5.3M | -19.51%-4.9M | -20.51%-4.7M | -15.79%-4.4M | -19.44%-4.3M | -19.44%-4.3M |
| Goodwill and other intangible assets | -26.40%23.7M | -28.32%24.8M | -25.59%28.5M | 996.70%432.1M | 996.70%432.1M | -22.41%32.2M | -19.35%34.6M | -14.13%38.3M | -13.79%39.4M | -13.79%39.4M |
| -Other intangible assets | -26.40%23.7M | -28.32%24.8M | -25.59%28.5M | 996.70%432.1M | 996.70%432.1M | -22.41%32.2M | -19.35%34.6M | -14.13%38.3M | -13.79%39.4M | -13.79%39.4M |
| Non current deferred assets | 12.17%25.8M | -37.39%13.9M | -28.76%21.8M | 2.81%29.3M | 2.81%29.3M | -20.96%23M | 3.26%22.2M | 24.39%30.6M | 6.34%28.5M | 6.34%28.5M |
| Non current prepaid assets | 0.00%2.6M | 0.00%2.6M | -80.29%2.7M | -91.98%2.6M | -91.98%2.6M | -91.95%2.6M | -91.95%2.6M | -57.59%13.7M | 0.31%32.4M | 0.31%32.4M |
| Other non current assets | 4.05%7.7M | 5.26%8M | 112.12%7M | 108.57%7.3M | 108.57%7.3M | 94.74%7.4M | 117.14%7.6M | -35.29%3.3M | -56.79%3.5M | -56.79%3.5M |
| Total non current assets | 8.37%80.3M | -15.19%64.2M | -23.85%71.2M | 333.84%480.7M | 333.84%480.7M | -34.31%74.1M | -28.52%75.7M | -16.52%93.5M | -6.42%110.8M | -6.42%110.8M |
| Total assets | 279.85%2.24B | 96.77%1.31B | 72.52%1.29B | 37.33%1.09B | 37.33%1.09B | -8.33%591M | -12.31%668.2M | 8.85%750M | 12.86%796.2M | 12.86%796.2M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 485.98%192.2M | 122.81%160.2M | 12.75%117.6M | -26.46%35.3M | -26.46%35.3M | -43.55%32.8M | -15.11%71.9M | 18.52%104.3M | -3.03%48M | -3.03%48M |
| -accounts payable | 10.67%36.3M | -3.22%33.1M | -11.44%32.5M | -4.92%5.8M | -4.92%5.8M | -25.96%32.8M | -32.81%34.2M | -33.75%36.7M | 3.39%6.1M | 3.39%6.1M |
| -Other payable | --155.9M | 237.14%127.1M | 25.89%85.1M | -29.59%29.5M | -29.59%29.5M | ---- | 11.54%37.7M | 107.36%67.6M | -3.90%41.9M | -3.90%41.9M |
| Current accrued expenses | ---- | ---- | ---- | -31.25%2.2M | -31.25%2.2M | ---- | ---- | ---- | -86.32%3.2M | -86.32%3.2M |
| Current debt and capital lease obligation | -33.61%40.3M | -32.66%39.8M | -14.04%39.8M | 116.97%47.3M | 116.97%47.3M | 895.08%60.7M | 868.85%59.1M | 659.02%46.3M | 12.95%21.8M | 12.95%21.8M |
| -Current debt | -33.61%40.3M | -32.66%39.8M | -14.04%39.8M | 125.00%45.9M | 125.00%45.9M | 895.08%60.7M | 868.85%59.1M | 659.02%46.3M | 27.50%20.4M | 27.50%20.4M |
| -Current capital lease obligation | ---- | ---- | ---- | 0.00%1.4M | 0.00%1.4M | ---- | ---- | ---- | -57.58%1.4M | -57.58%1.4M |
| Current deferred liabilities | -30.46%154.8M | -39.86%154.8M | -23.50%216.5M | -23.43%216.4M | -23.43%216.4M | -18.37%222.6M | -12.83%257.4M | 3.55%283M | 3.44%282.6M | 3.44%282.6M |
| Other current liabilities | 29,762.50%238.9M | 11,481.82%127.4M | 843.98%203.9M | -80.78%16.2M | -80.78%16.2M | 100.00%800K | -98.49%1.1M | 25.58%21.6M | 38.65%84.3M | 38.65%84.3M |
| Current liabilities | 97.60%626.2M | 23.80%482.2M | 26.93%577.8M | -26.39%346.8M | -26.39%346.8M | -6.05%316.9M | -15.12%389.5M | 18.36%455.2M | 4.88%471.1M | 4.88%471.1M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 997.73%1.21B | 246.05%390M | 236.94%417.8M | -28.16%109.7M | -28.16%109.7M | -33.05%110M | -32.39%112.7M | -25.26%124M | 5.75%152.7M | 5.75%152.7M |
| -Long term debt | 997.73%1.21B | 246.05%390M | 236.94%417.8M | -28.16%109.7M | -28.16%109.7M | -33.05%110M | -32.39%112.7M | -25.26%124M | 5.75%152.7M | 5.75%152.7M |
| Non current deferred liabilities | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -29.00%32.8M | -29.00%32.8M | -29.00%32.8M |
| Employee benefits | -8.09%73.8M | -8.11%74.8M | -20.33%76.4M | -20.20%78.6M | -20.20%78.6M | -36.12%80.3M | -35.96%81.4M | -24.78%95.9M | -23.11%98.5M | -23.11%98.5M |
| Other non current liabilities | -447.30%-25.7M | 8.75%8.7M | -3.61%8M | 4,410.23%396.9M | 4,410.23%396.9M | -13.95%7.4M | -11.11%8M | -10.75%8.3M | -24.79%8.8M | -24.79%8.8M |
| Total non current liabilities | 535.10%1.26B | 134.29%473.5M | 92.41%502.2M | 99.86%585.2M | 99.86%585.2M | -40.34%197.7M | -39.78%202.1M | -25.19%261M | -11.38%292.8M | -11.38%292.8M |
| Total liabilities | 265.68%1.88B | 61.54%955.7M | 50.80%1.08B | 22.01%932M | 22.01%932M | -23.04%514.6M | -25.54%591.6M | -2.36%716.2M | -2.01%763.9M | -2.01%763.9M |
| Shareholders'equity | ||||||||||
| Share capital | 5.88%1.8M | 5.88%1.8M | 6.25%1.7M | 6.25%1.7M | 6.25%1.7M | 6.25%1.7M | 6.25%1.7M | 0.00%1.6M | 6.67%1.6M | 6.67%1.6M |
| -common stock | 5.88%1.8M | 5.88%1.8M | 6.25%1.7M | 6.25%1.7M | 6.25%1.7M | 6.25%1.7M | 6.25%1.7M | 0.00%1.6M | 6.67%1.6M | 6.67%1.6M |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | 87.46%-16.3M | 83.84%-20.2M | 68.44%-49.1M | 48.96%-76.3M | 48.96%-76.3M | 36.83%-130M | 41.59%-125M | 31.36%-155.6M | 36.08%-149.5M | 36.08%-149.5M |
| Paid-in capital | 84.36%378.3M | 88.77%378.1M | 39.16%261.9M | 31.02%236.5M | 31.02%236.5M | 13.87%205.2M | 11.40%200.3M | 4.27%188.2M | 14.17%180.5M | 14.17%180.5M |
| Gains losses not affecting retained earnings | -40.00%-700K | -50.00%-600K | -50.00%-600K | -66.67%-500K | -66.67%-500K | ---500K | -500.00%-400K | -500.00%-400K | -250.00%-300K | -250.00%-300K |
| Total stockholders'equity | 375.26%363.1M | 368.80%359.1M | 532.84%213.9M | 399.69%161.4M | 399.69%161.4M | 418.33%76.4M | 335.69%76.6M | 175.96%33.8M | 143.59%32.3M | 143.59%32.3M |
| Total equity | 375.26%363.1M | 368.80%359.1M | 532.84%213.9M | 399.69%161.4M | 399.69%161.4M | 418.33%76.4M | 335.69%76.6M | 175.96%33.8M | 143.59%32.3M | 143.59%32.3M |
| 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 | -- |