Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
NVIDIA
NVDA
| (Q1)Mar 31, 2025 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 22.41%-391.11K | 36.02%29.25M | 11.54%17.81M | -438.05%-504.04K | 35.33%66.35M | 28.97M | 4.92%21.5M | 221.98%15.97M | 93.82%-93.68K | -8.49%49.03M |
| Net income from continuing operations | -83.84%2.69M | 75.53%26.41M | -58.02%11.51M | 109.08%16.63M | 80.28%73.69M | --23.28M | -7.00%15.05M | 184.39%27.41M | 1,533.91%7.95M | -31.53%40.88M |
| Operating gains losses | -512.04%-9.44M | 114.72%496.37K | -118.56%-1.31M | -908.24%-1.54M | 72.39%-3.9M | --224.12K | -77.53%-3.37M | 88.59%-597.21K | 97.34%-153.01K | -9.04%-14.12M |
| Depreciation and amortization | 8.11%3.94M | 15.13%4.87M | -1.08%3.74M | -3.71%3.65M | 3.92%16.55M | --4.75M | -7.45%4.23M | 10.67%3.78M | 11.57%3.79M | 5.94%15.93M |
| Deferred tax | -267.00%-4.56M | 217.98%1.38M | -207.86%-2.76M | 221.56%2.73M | 251.75%2.61M | --375.69K | -319.01%-1.17M | 251.51%2.56M | 147.13%848.68K | -140.13%-1.72M |
| Other non cash items | ---629.83K | -216.45%-5.28M | ---- | ---- | ---- | ---- | 376.84%4.53M | ---- | ---- | -56.16%13.11K |
| Change In working capital | 57.85%-4.68M | -39.08%1.36M | 45.33%-4.01M | -11.51%-11.11M | -413.09%-6.55M | --8.5M | 130.11%2.24M | 1.02%-7.33M | -104.66%-9.96M | -177.84%-1.28M |
| -Change in receivables | -125.47%-3.96M | -148.30%-1.9M | 21.24%-5.19M | 61.72%-1.76M | -574.23%-3.27M | --3.98M | 259.83%3.94M | 33.13%-6.59M | -225.34%-4.59M | 120.97%688.77K |
| -Change in inventory | -184.97%-6.28M | -348.34%-3.13M | -202.65%-571.63K | 73.15%-2.2M | -205.49%-12.26M | ---5.87M | -55.89%1.26M | 6.49%556.88K | -8.92%-8.21M | -324.44%-4.01M |
| -Change in prepaid assets | -1,546.99%-2.14M | 150.34%979.04K | 41.29%-1.14M | 117.45%148.13K | 143.82%943.36K | --3.34M | -72.15%391.09K | -672.79%-1.94M | 73.89%-848.97K | -2,404.10%-2.15M |
| -Change in payables and accrued expense | 205.94%7.71M | 261.39%5.41M | 349.42%2.88M | -297.52%-7.27M | -49.07%1.05M | --73.29K | -297.99%-3.35M | -59.70%640.8K | 61.95%3.68M | 79.81%2.05M |
| -Change in other current assets | 61.18%-7.85K | 15.78%2.6K | 569.77%15.02K | -1,618.10%-20.22K | -69.17%801.12K | --797.81K | -87.33%2.24K | 0.00%2.24K | 91.29%-1.18K | 23.22%2.6M |
| -Change in other working capital | ---- | ---- | ---- | ---- | 1,462.78%6.18M | ---- | ---- | ---- | ---- | -1,499.79%-453.6K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 22.41%-391.11K | 36.02%29.25M | 11.54%17.81M | -438.05%-504.04K | 35.33%66.35M | --28.97M | 4.92%21.5M | 221.98%15.97M | 93.82%-93.68K | -8.49%49.03M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 160.41%5.11M | 66.04%-6.18M | -232.68%-20.38M | 1.14%-8.45M | -71.50%-37.13M | -4.25M | -372.00%-18.2M | -91.84%-6.12M | -40.38%-8.55M | -258.52%-21.65M |
| Net PPE purchase and sale | -8.14%-9.95M | 68.77%-5.84M | -204.79%-21.44M | -2.22%-9.2M | -21.54%-38.94M | ---4.21M | -155.78%-18.7M | -1.48%-7.03M | 21.86%-9M | -35.86%-32.04M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---459.38K |
| Net investment purchase and sale | 1,914.14%15.05M | -167.89%-339.51K | 16.73%1.06M | 66.01%747.4K | -83.30%1.81M | ---46.56K | -85.16%500.08K | -75.70%908.38K | -92.46%450.22K | -38.16%10.85M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 160.41%5.11M | 66.04%-6.18M | -232.68%-20.38M | 1.14%-8.45M | -71.50%-37.13M | ---4.25M | -372.00%-18.2M | -91.84%-6.12M | -40.38%-8.55M | -258.52%-21.65M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -13.10%-2.82M | 82.60%-2.8M | -6.12%-4.53M | -10.36%-2.5M | -10.54%-27.85M | -5.22M | -34.45%-16.1M | -103.07%-4.27M | -9.34%-2.26M | -3.07%-25.19M |
| Net issuance payments of debt | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 |
| Net common stock issuance | ---- | 91.02%-53.48K | ---- | ---- | 30.12%-5.05M | ---2.71M | 7.21%-595.26K | ---- | ---- | -105.17%-7.23M |
| Cash dividends paid | -13.10%-2.82M | 82.28%-2.75M | -9.19%-2.75M | -10.36%-2.5M | -26.91%-22.79M | ---2.51M | -36.81%-15.5M | -9.90%-2.52M | -9.34%-2.26M | 14.13%-17.96M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -13.10%-2.82M | 82.60%-2.8M | -6.12%-4.53M | -10.36%-2.5M | -10.54%-27.85M | ---5.22M | -34.45%-16.1M | -103.07%-4.27M | -9.34%-2.26M | -3.07%-25.19M |
| Net cash flow | ||||||||||
| Beginning cash position | -14.80%48.81M | -23.41%38.74M | 1.84%45.83M | 2.46%57.29M | 4.07%55.91M | --37.79M | 15.72%50.58M | 2.18%45M | 4.07%55.91M | 75.41%53.72M |
| Current changes in cash | 116.51%1.89M | 258.40%20.27M | -227.17%-7.09M | -5.02%-11.45M | -37.10%1.38M | --19.5M | -374.24%-12.8M | 1,768.97%5.58M | -12.71%-10.91M | -90.52%2.19M |
| End cash Position | 10.61%50.7M | 56.17%59.01M | -23.41%38.74M | 1.84%45.83M | 2.46%57.29M | --57.29M | -21.89%37.79M | 15.72%50.58M | 2.18%45M | 4.07%55.91M |
| Free cash flow | -5.77%-10.41M | 1,721.89%23.33M | -151.79%-4.62M | -6.56%-9.85M | 64.57%24.79M | --23.82M | -89.80%1.28M | 407.74%8.92M | 31.07%-9.24M | -49.15%15.06M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- |