Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
NVIDIA
NVDA
| (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 | 23.87%-18.69M | 14.35%-18.75M | -3.88%-29.61M | -15.71%-99.7M | -5.98%-24.75M | -21.06%-24.55M | -0.56%-21.89M | -37.33%-28.51M | -51.16%-86.16M | -218.56%-23.35M |
| Net income from continuing operations | 23.39%-21.72M | 8.07%-22.98M | -8.35%-31.98M | 7.41%-108.79M | 6.55%-25.94M | -10.52%-28.34M | 24.92%-24.99M | 4.21%-29.52M | -3.22%-117.5M | 14.82%-27.75M |
| Operating gains losses | ---8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -106.94%-34K | --0 |
| Depreciation and amortization | -1.75%2.31M | 3.05%2.33M | 1.95%2.3M | 55.94%9.15M | 1.64%2.29M | 18.42%2.35M | 169.61%2.26M | 182.94%2.26M | 122.56%5.87M | 208.78%2.25M |
| Other non cash items | -14.19%490K | -18.86%456K | -18.58%482K | 2.88%2.29M | -1.41%561K | 3.25%571K | 1.26%562K | 8.62%592K | -43.53%2.22M | -14.56%569K |
| Change In working capital | -12.65%-1.37M | 123.31%626K | 63.78%-1.68M | -211.33%-12.16M | -3,997.85%-3.63M | -228.38%-1.22M | -174.04%-2.69M | -174.09%-4.64M | -67.62%10.93M | -99.55%93K |
| -Change in prepaid assets | 107.28%89K | 220.85%1.7M | -18.93%-509K | -179.55%-1.37M | 171.43%1.69M | -384.42%-1.22M | -231.43%-1.41M | -5.42%-428K | 215.25%1.72M | 624.42%623K |
| -Change in payables and accrued expense | 244.62%448K | -178.11%-703K | 106.31%192K | -205.83%-4.47M | -512.08%-2.46M | -91.61%130K | -73.59%900K | -128.80%-3.04M | 53.17%4.22M | 196.28%596K |
| -Change in other current liabilities | -1,438.71%-1.91M | 83.08%-369K | -17.01%-1.36M | -226.94%-6.33M | -154.00%-2.86M | 87.97%-124K | -156.89%-2.18M | -114.56%-1.16M | -84.64%4.99M | -105.36%-1.13M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 23.87%-18.69M | 14.35%-18.75M | -3.88%-29.61M | -15.71%-99.7M | -5.98%-24.75M | -21.06%-24.55M | -0.56%-21.89M | -37.33%-28.51M | -51.16%-86.16M | -218.56%-23.35M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 165.27%25.39M | 118.11%19.49M | 152.91%54.34M | -263.96%-129.56M | -128.54%-4.52M | -232.21%-38.9M | -3,294.04%-107.63M | -41.82%21.49M | 142.78%79.02M | 233.62%15.84M |
| Net PPE purchase and sale | 101.03%8K | 94.14%-138K | -196.00%-518K | 84.34%-4.41M | 83.80%-1.1M | 87.45%-777K | 77.21%-2.35M | 96.37%-175K | 40.25%-28.15M | 80.57%-6.81M |
| Net investment purchase and sale | 166.58%25.38M | 118.65%19.63M | 153.25%54.86M | -216.78%-125.15M | -115.09%-3.42M | -207.05%-38.12M | -1,570.88%-105.27M | -48.12%21.66M | 177.89%107.16M | -43.08%22.64M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 165.27%25.39M | 118.11%19.49M | 152.91%54.34M | -263.96%-129.56M | -128.54%-4.52M | -232.21%-38.9M | -3,294.04%-107.63M | -41.82%21.49M | 142.78%79.02M | 233.62%15.84M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 0 | 120.92%77K | 0 | 32,618.38%226.08M | -37.63%184K | 2K | -193.16%-368K | 22,626,500.00%226.27M | -99.68%691K | -30.42%295K |
| Net common stock issuance | --0 | --0 | --0 | --225.07M | --0 | --0 | ---615K | --225.69M | --0 | --0 |
| Proceeds from stock option exercised by employees | --0 | -68.83%77K | --0 | 46.31%1.01M | -37.63%184K | --2K | -37.47%247K | 57,700.00%578K | -62.49%691K | -38.16%295K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --0 | 120.92%77K | --0 | 32,618.38%226.08M | -37.63%184K | --2K | -193.16%-368K | 22,626,500.00%226.27M | -99.68%691K | -30.42%295K |
| Net cash flow | ||||||||||
| Beginning cash position | -54.40%56.16M | -78.13%55.34M | -9.37%30.62M | -16.04%33.78M | 45.60%59.7M | 286.51%123.14M | 348.56%253.03M | -16.04%33.78M | -36.04%40.24M | -3.28%41.01M |
| Current changes in cash | 110.56%6.7M | 100.63%816K | -88.72%24.73M | 50.93%-3.17M | -302.76%-29.09M | -793.69%-63.44M | -429.09%-129.89M | 1,255.71%219.25M | 71.54%-6.45M | -234.35%-7.22M |
| End cash Position | 5.28%62.86M | -54.40%56.16M | -78.13%55.34M | -9.37%30.62M | -9.37%30.62M | 45.60%59.7M | 286.51%123.14M | 348.56%253.03M | -16.04%33.78M | -16.04%33.78M |
| Free cash flow | 26.23%-18.68M | 22.09%-18.89M | -5.05%-30.13M | 8.93%-104.11M | 14.28%-25.85M | 4.32%-25.32M | 24.46%-24.25M | -12.12%-28.68M | -9.79%-114.31M | 28.81%-30.16M |
| 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 | -- |