Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
Salesforce
CRM
| (Q3)Sep 28, 2025 | (Q2)Jun 29, 2025 | (Q1)Mar 30, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 29, 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 | -40.83%-24.6M | 67.78%-10.92M | 124.30%12.46M | -217.71%-53.43M | -145.98%-7.63M | -314.75%-17.47M | -658.01%-33.88M | -85.18%5.56M | 417.67%45.39M | 37.77%16.6M |
| Net income from continuing operations | -34.22%5.32M | -15.22%5.15M | 15.86%7.61M | 19.97%41.46M | 57.55%20.73M | 15.16%8.08M | 10.43%6.08M | -26.02%6.57M | 66.96%34.56M | 505.57%13.16M |
| Operating gains losses | 14.29%264K | 8.91%220K | 11.45%292K | 79.01%904K | 225.15%209K | 4.52%231K | 5.21%202K | 1.16%262K | -60.11%505K | -125.85%-167K |
| Depreciation and amortization | 7.88%1.29M | 2.48%1.24M | -17.23%1.22M | -16.00%5.05M | -37.25%1.17M | 0.00%1.19M | -2.73%1.21M | -13.65%1.47M | 79.47%6.01M | 56.95%1.86M |
| Deferred tax | ---- | ---- | ---- | -280.50%-4.53M | ---- | ---- | ---- | ---- | 48.51%-1.19M | ---- |
| Other non cash items | -153.80%-85K | -24.88%154K | 34.18%106K | 44.84%856K | 173.40%414K | -35.51%158K | -69.13%205K | -67.89%79K | 241.62%591K | -771.43%-564K |
| Change In working capital | -15.66%-31.38M | 50.97%-20.39M | 227.09%3.23M | -2,191.52%-96.88M | -897.67%-25.63M | -110.49%-27.13M | -244.38%-41.58M | -109.64%-2.54M | 123.51%4.63M | -35.40%3.21M |
| -Change in receivables | -282.25%-9.38M | 46.01%-7.5M | 41.39%15.43M | -165.28%-13.28M | -679.55%-15.44M | 196.02%5.15M | -910.91%-13.9M | -62.43%10.91M | 257.61%20.34M | 91.17%-1.98M |
| -Change in inventory | 22.89%-27.41M | 53.02%-11.32M | 28.96%-9.64M | -126.73%-87.58M | -109.30%-14.38M | -122.90%-35.54M | -89.26%-24.09M | -340.25%-13.56M | -587.31%-38.63M | -126.02%-6.87M |
| -Change in payables and accrued expense | -110.73%-204K | 444.60%5.49M | -36.75%1.08M | -91.08%1.86M | -101.49%-159K | -69.98%1.9M | -250.66%-1.59M | -37.49%1.71M | 1,668.68%20.79M | 1,019.96%10.66M |
| -Change in other current assets | 129.60%1.91M | -12.25%1.88M | -127.85%-3.64M | -0.70%2.12M | -6.36%751K | -45.90%831K | 1.04%2.14M | 31.03%-1.6M | 1,353.74%2.14M | 935.42%802K |
| -Change in other working capital | 591.78%3.7M | ---- | ---- | ---- | ---- | -1.47%535K | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -40.83%-24.6M | 67.78%-10.92M | 124.30%12.46M | -217.71%-53.43M | -145.98%-7.63M | -314.75%-17.47M | -658.01%-33.88M | -85.18%5.56M | 417.67%45.39M | 37.77%16.6M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -45.71%664K | -133.88%-979K | -1,282.17%-22.08M | 3,447.87%14.97M | 1,207.71%8.98M | -2.94%1.22M | 30.95%2.89M | 140.60%1.87M | 97.28%-447K | 122.01%687K |
| Net PPE purchase and sale | 96.25%-106K | -274.20%-2.47M | -5,808.23%-22.98M | -309.29%-7.53M | -2,388.44%-3.66M | -269.28%-2.83M | -53.26%-659K | 21.89%-389K | -78.64%-1.84M | 71.06%-147K |
| Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 108.10%2M | ---- |
| Net investment purchase and sale | -87.82%493K | -57.46%1.49M | -76.14%497K | 1,563.78%21.46M | 946.57%11.84M | 188.32%4.05M | 31.32%3.49M | 150.41%2.08M | -115.99%-1.47M | -107.39%-1.4M |
| Net other investing changes | ---1K | -98.21%1K | 131.61%403K | 20.72%1.04M | 247.84%807K | --0 | 343.48%56K | 500.00%174K | 710.38%859K | 673.33%232K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -45.71%664K | -133.88%-979K | -1,282.17%-22.08M | 3,447.87%14.97M | 1,207.71%8.98M | -2.94%1.22M | 30.95%2.89M | 140.60%1.87M | 97.28%-447K | 122.01%687K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 24.26M | 70,100.00%12.64M | 77.73%-7.02M | -12.63%-31.53M | 57.50%-17K | 0 | 18K | -12.80%-31.53M | 10.91%-28M | -4,100.00%-40K |
| Net issuance payments of debt | --24.26M | --12.64M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Net common stock issuance | --0 | --0 | -76.61%120K | 19.58%513K | --0 | --0 | --0 | 19.58%513K | -1.61%429K | --0 |
| Cash dividends paid | --0 | --0 | 77.70%-7.14M | -12.84%-32.03M | --0 | --0 | --0 | -12.84%-32.03M | 10.81%-28.39M | --0 |
| Net other financing activities | ---- | ---- | ---- | 57.50%-17K | ---- | ---- | ---- | ---18K | -11.11%-40K | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --24.26M | 70,100.00%12.64M | 77.73%-7.02M | -12.63%-31.53M | 57.50%-17K | --0 | --18K | -12.80%-31.53M | 10.91%-28M | -4,100.00%-40K |
| Net cash flow | ||||||||||
| Beginning cash position | -94.61%1.76M | -98.40%1.02M | -79.85%17.66M | 23.97%87.66M | -76.81%16.33M | -55.60%32.57M | -15.97%63.55M | 23.97%87.66M | -35.60%70.71M | 13.96%70.41M |
| Current changes in cash | 102.04%332K | 102.39%739K | 30.97%-16.65M | -513.04%-69.99M | -92.26%1.33M | -450.39%-16.24M | -1,268.76%-30.98M | -590.66%-24.11M | 143.35%16.95M | 93.19%17.25M |
| End cash Position | -87.21%2.09M | -94.61%1.76M | -98.40%1.02M | -79.85%17.66M | -79.85%17.66M | -76.81%16.33M | -55.60%32.57M | -15.97%63.55M | 23.97%87.66M | 23.97%87.66M |
| Free cash flow | -21.74%-24.7M | 61.25%-13.38M | -303.70%-10.52M | -239.97%-60.96M | -168.63%-11.29M | -307.76%-20.29M | -604.94%-34.54M | -86.03%5.17M | 462.79%43.55M | 42.56%16.45M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |