Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | 22.18%142.41M | 40.11%161.08M | 16.99%120.31M | -9.92%519.59M | 7.94%185.24M | -18.40%116.55M | -24.60%114.96M | -6.44%102.84M | 431.05%576.82M | 85.20%171.61M |
| Net income from continuing operations | -24.22%100.27M | -0.34%111.24M | 16.91%125.95M | 18.91%462.41M | 37.72%110.74M | 18.94%132.32M | 12.04%111.62M | 10.40%107.73M | 39.11%388.86M | -11.17%80.41M |
| Depreciation and amortization | 11.21%33.1M | -2.83%28.49M | 11.51%28.78M | 49.93%116.96M | 57.60%32.06M | 73.99%29.76M | 44.84%29.32M | 27.05%25.81M | -5.20%78.01M | 1.09%20.35M |
| Deferred tax | 352.54%7.59M | 215.08%4.1M | 112.95%505K | 13.23%-12.8M | -246.97%-2.33M | 40.28%-3.01M | 44.07%-3.56M | 20.94%-3.9M | 65.41%-14.75M | 117.70%1.59M |
| Other non cash items | -187.40%-3.9M | -170.05%-8.52M | -55.19%-8.33M | -146.81%-23.65M | -299.94%-13.77M | -1,443.56%-1.36M | 15.28%-3.16M | 58.21%-5.37M | 41.74%-9.58M | 327.26%6.89M |
| Change In working capital | 112.98%5.35M | 233.75%25.76M | -24.06%-26.59M | -117.38%-23.33M | -6.17%58.53M | -312.15%-41.17M | -145.11%-19.26M | -318.83%-21.43M | 165.62%134.28M | 1,139.84%62.38M |
| -Change in receivables | ---- | ---- | ---- | 14.41%36.15M | ---- | ---- | ---- | ---- | 143.23%31.59M | ---- |
| -Change in inventory | ---- | ---- | ---- | -118.98%-36.54M | ---- | ---- | ---- | ---- | 215.56%192.47M | ---- |
| -Change in prepaid assets | ---- | ---- | ---- | 49.46%1.11M | ---- | ---- | ---- | ---- | -65.54%744K | ---- |
| -Change in payables and accrued expense | ---- | ---- | ---- | 99.00%-689K | ---- | ---- | ---- | ---- | -245.74%-68.67M | ---- |
| -Change in other current liabilities | ---- | ---- | ---- | -6.88%-23.36M | ---- | ---- | ---- | ---- | -53.23%-21.86M | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 22.18%142.41M | 40.11%161.08M | 16.99%120.31M | -9.92%519.59M | 7.94%185.24M | -18.40%116.55M | -24.60%114.96M | -6.44%102.84M | 431.05%576.82M | 85.20%171.61M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -43.60%-20.34M | -29.98%-16.28M | 98.13%-13.02M | -1,429.82%-738.8M | -8.29%-14.62M | -61.23%-14.17M | 11.33%-12.52M | -5,770.62%-697.49M | -115.29%-48.29M | 14.38%-13.5M |
| Capital expenditure reported | -43.60%-20.34M | -8.75%-16.28M | 4.04%-13.02M | -18.69%-57.32M | -8.29%-14.62M | -61.23%-14.17M | -5.98%-14.97M | -14.17%-13.56M | 14.02%-48.29M | 14.38%-13.5M |
| Net business purchase and sale | --0 | --0 | --0 | ---681.48M | --0 | --0 | --2.45M | ---683.92M | --0 | --0 |
| Net investment purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -43.60%-20.34M | -29.98%-16.28M | 98.13%-13.02M | -1,429.82%-738.8M | -8.29%-14.62M | -61.23%-14.17M | 11.33%-12.52M | -5,770.62%-697.49M | -115.29%-48.29M | 14.38%-13.5M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 24.29%-85.9M | -49.53%-195.74M | -111.38%-68.47M | 138.11%185.81M | -12.61%-171.23M | 29.01%-113.45M | -66.38%-130.91M | 719.66%601.39M | -10.98%-487.59M | -82.72%-152.05M |
| Net issuance payments of debt | 32.95%-59M | -39.25%-149M | -97.01%19M | 190.58%327M | 16.18%-114M | 35.77%-88M | -154.76%-107M | 1,482.61%636M | -150.52%-361M | -2,620.00%-136M |
| Net common stock issuance | --0 | ---20.15M | ---57.06M | 25.55%-31.91M | ---31.91M | --0 | --0 | --0 | 79.34%-42.86M | --0 |
| Cash dividends paid | -7.73%-25.84M | -7.73%-25.84M | -8.63%-26.06M | -12.78%-95.9M | -10.97%-23.94M | -11.16%-23.99M | -11.11%-23.99M | -18.20%-23.99M | -0.91%-85.03M | -5.39%-21.58M |
| Net other financing activities | 27.73%-1.06M | -1,057.69%-747K | 59.10%-4.35M | -1,126.00%-13.38M | -124.81%-1.37M | -18.73%-1.46M | 111.05%78K | -365.92%-10.62M | 136.99%1.3M | 636.73%5.52M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 24.29%-85.9M | -49.53%-195.74M | -111.38%-68.47M | 138.11%185.81M | -12.61%-171.23M | 29.01%-113.45M | -66.38%-130.91M | 719.66%601.39M | -10.98%-487.59M | -82.72%-152.05M |
| Net cash flow | ||||||||||
| Beginning cash position | -19.83%70.26M | 1.01%118.25M | -30.79%77.48M | 62.91%111.94M | -21.69%80.31M | -33.07%87.63M | 66.96%117.07M | 62.91%111.94M | -17.52%68.71M | 42.50%102.56M |
| Current changes in cash | 426.82%36.17M | -78.95%-50.94M | 475.96%38.83M | -181.59%-33.4M | -110.06%-609K | 57.06%-11.07M | -147.71%-28.47M | 585.86%6.74M | 375.72%40.94M | 195.67%6.05M |
| Effect of exchange rate changes | -205.98%-3.97M | 405.18%2.95M | 220.72%1.95M | -146.28%-1.06M | -166.96%-2.23M | 244.50%3.74M | -185.04%-966K | -483.81%-1.61M | 797.25%2.29M | 8.35%3.32M |
| End cash Position | 27.57%102.46M | -19.83%70.26M | 1.01%118.25M | -30.79%77.48M | -30.79%77.48M | -21.69%80.31M | -33.07%87.63M | 66.96%117.07M | 62.91%111.94M | 62.91%111.94M |
| Free cash flow | 19.22%122.07M | 44.81%144.8M | 20.19%107.3M | -12.54%462.27M | 7.91%170.62M | -23.62%102.39M | -27.72%100M | -8.93%89.28M | 907.66%528.53M | 105.62%158.11M |
| 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 | -- |