Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palo Alto Networks
PANW
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 | 39.96%-15.88M | -48.19%-21.71M | 25.41%-21.1M | 8.46%-89.06M | -25.08%-19.68M | -17.79%-26.44M | 42.10%-14.65M | 16.33%-28.29M | -14.87%-97.3M | -17.69%-15.73M |
| Net income from continuing operations | 104.98%2.86M | -16.91%-32.5M | 24.62%-19.23M | -2.71%-137.73M | -44.55%-26.99M | -126.77%-57.43M | -3.78%-27.8M | 59.71%-25.51M | -75.62%-134.1M | 12.66%-18.67M |
| Operating gains losses | -413.84%-18.68M | -63.46%6.86M | 178.71%10.09M | -40.61%19.55M | -83.29%7.65M | 114.20%5.95M | -62.15%18.77M | 37.59%-12.82M | 5,614.06%32.91M | 2,259.51%45.8M |
| Depreciation and amortization | -21.21%1.03M | -27.71%1.05M | -48.95%781K | 2.57%5.59M | -11.42%1.3M | -5.45%1.3M | 8.16%1.46M | 21.72%1.53M | 17.00%5.45M | 19.89%1.47M |
| Other non cash items | 5,586.09%42.19M | 9.52%-7.55M | -4,726.14%-24.37M | -575.51%-10.67M | -1,081.31%-1.05M | -78.84%-769K | -575.49%-8.35M | -2,304.76%-505K | -371.64%-1.58M | 284.48%107K |
| Change In working capital | -186.61%-1.65M | -27.95%8.15M | 240.58%9.22M | 151.26%8.14M | 230.38%3.96M | 85.35%-575K | 589.19%11.32M | 0.70%-6.56M | -0.68%-15.88M | -168.35%-3.04M |
| -Change in receivables | -268.57%-2.98M | 39.38%7.37M | 1,188.95%6.11M | 197.73%9.72M | 173.76%3.22M | 135.77%1.77M | 387.19%5.29M | -146.36%-561K | 33.98%-9.95M | -41.65%-4.37M |
| -Change in payables and accrued expense | 2,995.92%1.42M | -177.04%-2.05M | 153.06%1.17M | 69.43%-1.61M | 46.57%-2.02M | 98.54%-49K | 1,310.05%2.67M | -230.44%-2.21M | -163.78%-5.26M | -148.50%-3.77M |
| -Change in other current assets | 1,983.19%2.35M | -35.13%482K | 129.71%895K | 22.27%-2.07M | -97.79%90K | -94.91%113K | 312.89%743K | 64.95%-3.01M | 48.16%-2.66M | 376.00%4.07M |
| -Change in other current liabilities | 20.04%-2.27M | -11.37%2.75M | 141.83%584K | -5.26%1.78M | 200.62%2.92M | -243.06%-2.84M | 1,504.98%3.11M | -63.27%-1.4M | 156.38%1.88M | 189.16%971K |
| -Change in other working capital | -137.84%-165K | 17.62%-402K | -24.84%463K | 227.37%311K | -483.33%-253K | 143.58%436K | -442.22%-488K | 1,126.67%616K | 119.47%95K | 488.24%66K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 39.96%-15.88M | -48.19%-21.71M | 25.41%-21.1M | 8.46%-89.06M | -25.08%-19.68M | -17.79%-26.44M | 42.10%-14.65M | 16.33%-28.29M | -14.87%-97.3M | -17.69%-15.73M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 98.91%-168K | -64.29%7.24M | -53.50%4.29M | 148.96%28.35M | 1,104.38%14.22M | -548.69%-15.37M | 314.60%20.28M | 118.27%9.22M | -441.93%-57.91M | 65.93%-1.42M |
| Net PPE purchase and sale | 41.87%-168K | 90.72%-166K | 51.82%-713K | 38.19%-5.29M | -22.18%-1.73M | 84.11%-289K | 54.75%-1.79M | -8.27%-1.48M | 19.96%-8.55M | 65.93%-1.42M |
| Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | ---288K | --0 |
| Net investment purchase and sale | --0 | -66.43%7.41M | -53.27%5M | 176.70%33.64M | --15.95M | -387.57%-15.08M | --22.07M | 121.79%10.7M | ---43.86M | --0 |
| Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---5.21M | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 98.91%-168K | -64.29%7.24M | -53.50%4.29M | 148.96%28.35M | 1,104.38%14.22M | -548.69%-15.37M | 314.60%20.28M | 118.27%9.22M | -441.93%-57.91M | 65.93%-1.42M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 0 | 100,213.16%38.12M | -6,820.43%-12.5M | -79.61%30.21M | -1,196.50%-10.01M | 7,042.86%40M | -88.52%38K | -99.87%186K | 193.17%148.19M | -98.19%913K |
| Net issuance payments of debt | --0 | --0 | ---12.5M | --40M | --0 | --40M | --0 | --0 | --0 | --0 |
| Net common stock issuance | ---- | ---- | --0 | 99.37%-48K | ---- | ---- | ---- | -75.07%186K | -1,503.67%-7.65M | ---- |
| Net preferred stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Proceeds from stock option exercised by employees | ---- | ---- | ---- | -88.24%300K | -67.14%300K | ---- | ---- | ---- | --2.55M | --913K |
| Net other financing activities | --0 | ---- | ---- | -106.55%-10.04M | -234.16%-10.26M | --0 | -74.74%272K | -100.03%-48K | 206.57%153.29M | -84.69%7.65M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --0 | 100,213.16%38.12M | -6,820.43%-12.5M | -79.61%30.21M | -1,196.50%-10.01M | 7,042.86%40M | -88.52%38K | -99.87%186K | 193.17%148.19M | -98.19%913K |
| Net cash flow | ||||||||||
| Beginning cash position | -36.96%39.65M | -72.09%16.03M | -40.04%45.74M | -8.87%76.28M | -33.78%60.97M | -43.54%62.89M | -60.59%57.45M | -8.87%76.28M | -34.97%83.71M | 80.41%92.07M |
| Current changes in cash | -784.51%-16.05M | 317.28%23.65M | -55.24%-29.31M | -334.28%-30.5M | 4.74%-15.47M | 90.17%-1.81M | 116.46%5.67M | -130.41%-18.88M | 84.34%-7.02M | -149.20%-16.23M |
| Effect of exchange rate changes | 10.91%-98K | 84.00%-36K | -910.42%-389K | 87.13%-52K | -47.54%235K | 87.15%-110K | -875.86%-225K | 292.00%48K | -126.97%-404K | 238.70%448K |
| End cash Position | -61.45%23.5M | -36.96%39.65M | -72.09%16.03M | -40.04%45.74M | -40.04%45.74M | -33.78%60.97M | -43.54%62.89M | -60.59%57.45M | -8.87%76.28M | -8.87%76.28M |
| Free cash flow | 39.98%-16.05M | -33.08%-21.88M | 26.72%-21.81M | 10.84%-94.37M | -24.98%-21.43M | -10.15%-26.73M | 43.80%-16.44M | 15.37%-29.77M | -10.91%-105.85M | 2.42%-17.15M |
| 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 | -- |