Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
NVIDIA
NVDA
| (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 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 30.59%-2.8M | 4.86%-20.88M | -0.20%-6.95M | 14.68%-3.9M | -8.48%-6M | 17.91%-4.03M | 2.70%-21.95M | -26.95%-6.94M | -4.57M | -5.53M |
| Net income from continuing operations | 385.21%15.35M | 46.61%-44.29M | 12.47%-29.41M | 119.89%6.6M | -104.97%-16.09M | 35.33%-5.38M | -210.06%-82.95M | -383.68%-33.61M | ---33.18M | ---7.85M |
| Operating gains losses | ---- | 22.88%30.62M | 1,889.37%8.79M | --16.88M | --5.22M | ---275K | --24.92M | --442K | ---- | ---- |
| Depreciation and amortization | 16.26%379K | 9.31%1.32M | 10.33%331K | 10.67%332K | 9.03%326K | 7.24%326K | -0.58%1.2M | -1.96%300K | --300K | --299K |
| Deferred tax | ---- | --53K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
| Other non cash items | -13.41%1.45M | -52.92%1.98M | -35.84%188K | -91.92%293K | 86.41%-184K | 2.94%1.68M | 54.74%4.2M | -59.14%293K | --3.63M | ---1.35M |
| Change In working capital | -61.05%886K | -38.27%1.37M | -288.50%-2.67M | 67.21%1.65M | 131.38%123K | 953.24%2.28M | 7,320.00%2.23M | 299.15%1.42M | --985K | ---392K |
| -Change in receivables | ---- | --0 | --0 | --0 | --0 | --0 | 200.00%29K | --0 | --0 | --0 |
| -Change in prepaid assets | -138.79%-128K | 56.95%-604K | -317.76%-1.53M | 126.05%193K | 352.83%402K | 340.88%330K | -2,561.40%-1.4M | -451.92%-366K | ---741K | ---159K |
| -Change in payables and accrued expense | -41.77%1.08M | -43.33%2.26M | -138.46%-728K | -20.59%1.43M | -112.32%-293K | 325.00%1.85M | 801.35%3.99M | 437.78%1.89M | --1.8M | ---138K |
| -Change in other current liabilities | -169.89%-65K | 24.80%-285K | -331.25%-414K | 124.73%23K | 114.29%13K | 193.94%93K | 13.27%-379K | 12.73%-96K | ---93K | ---91K |
| -Change in other working capital | ---- | ---- | ---- | ---- | ---- | 92.31%-1K | -250.00%-14K | ---- | ---- | ---4K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 30.59%-2.8M | 4.86%-20.88M | -0.20%-6.95M | 14.68%-3.9M | -8.48%-6M | 17.91%-4.03M | 2.70%-21.95M | -26.95%-6.94M | ---4.57M | ---5.53M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -248.57%-52K | 72.92%-13K | 11.11%-16K | -17K | 11.76%-15K | 369.23%35K | 70.55%-48K | -260.00%-18K | 0 | -17K |
| Capital expenditure reported | ---52K | 0.00%-48K | 11.11%-16K | ---17K | 11.76%-15K | --0 | 22.58%-48K | -38.46%-18K | --0 | ---17K |
| Net PPE purchase and sale | --0 | --35K | --0 | --0 | --0 | --35K | --0 | --0 | --0 | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -248.57%-52K | 72.92%-13K | 11.11%-16K | ---17K | 11.76%-15K | 369.23%35K | 70.55%-48K | -260.00%-18K | --0 | ---17K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -33.97%2.65M | -5.88%20.85M | 486.41%6.97M | -68.51%3.82M | -3.38%6.06M | -27.91%4.01M | -1.47%22.16M | -132.78%-1.8M | 12.13M | 6.27M |
| Net issuance payments of debt | -39.62%890K | -45.23%14.35M | 1,707.08%3.86M | -80.23%2.53M | -19.85%6.49M | -73.46%1.47M | 17.38%26.21M | -104.36%-240K | --12.79M | --8.1M |
| Net common stock issuance | --1.75M | 144.66%4.08M | 310,800.00%3.11M | -94.06%99K | --873K | --0 | --1.67M | --1K | --1.67M | ---- |
| Proceeds from stock option exercised by employees | -95.60%11K | -97.55%250K | --0 | --0 | --0 | 6,150.00%250K | 6,249.07%10.22M | --0 | --10.21M | --8K |
| Net other financing activities | ---- | 113.61%2.17M | 100.06%1K | 109.52%1.19M | ---1.31M | --2.28M | ---15.94M | ---1.56M | ---12.54M | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -33.97%2.65M | -5.88%20.85M | 486.41%6.97M | -68.51%3.82M | -3.38%6.06M | -27.91%4.01M | -1.47%22.16M | -132.78%-1.8M | --12.13M | --6.27M |
| Net cash flow | ||||||||||
| Beginning cash position | -14.86%235K | 135.90%276K | -97.38%237K | -77.65%329K | -62.03%284K | 135.90%276K | -66.67%117K | 10,286.21%9.04M | --1.47M | --748K |
| Current changes in cash | -2,675.00%-206K | -125.79%-41K | 99.98%-2K | -101.22%-92K | -93.78%45K | -98.73%8K | 167.95%159K | -29,300.00%-8.76M | --7.56M | --724K |
| End cash Position | -89.79%29K | -14.86%235K | -14.86%235K | -97.38%237K | -77.65%329K | -62.03%284K | 135.90%276K | 135.90%276K | --9.04M | --1.47M |
| Free cash flow | 29.30%-2.85M | 4.85%-20.93M | -0.17%-6.97M | 14.30%-3.91M | -8.42%-6.01M | 18.12%-4.03M | 3.19%-22M | -27.16%-6.96M | ---4.57M | ---5.55M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |