Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palo Alto Networks
PANW
5
Broadcom
AVGO
| (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 | -13.96%525.8M | -37.48%1.87B | 289.30%2.75B | -118.51%-486M | -193.99%-2.63B | 604.84%611.1M | 3,108.35%2.99B | -780.90%-1.45B | 9.75%2.63B | -32.49%2.8B |
| Net income from continuing operations | -1.57%457.6M | -52.99%421.3M | 82.58%392M | 83.43%2.03B | 302.65%455.4M | 41.82%464.9M | 170.07%896.1M | -35.83%214.7M | -17.12%1.11B | -27.36%113.1M |
| Operating gains losses | --0 | --0 | -641.40%-137.9M | -115.22%-22.7M | -102.32%-4M | --0 | ---100K | 20.51%-18.6M | 742.67%149.1M | 6,260.71%172.5M |
| Depreciation and amortization | 6.94%195.8M | 8.42%195.7M | 11.98%190.7M | 12.95%716.8M | 8.22%182.9M | 16.25%183.1M | 17.82%180.5M | 9.94%170.3M | 14.63%634.6M | 14.04%169M |
| Deferred tax | ---- | ---- | ---- | 142.95%20.7M | ---- | ---- | ---- | ---- | 66.22%-48.2M | ---- |
| Other non cashItems | 251.85%1.04B | -79.42%331.3M | 125.52%144.9M | -105.37%-41.6M | -190.82%-398.5M | -250.30%-684.9M | 606.00%1.61B | -386.62%-567.8M | 332.09%774.5M | 897.82%438.8M |
| Change in working capital | -275.04%-1.13B | 202.59%924.7M | 275.95%2.17B | -16,317.71%-3.15B | -247.21%-2.87B | 174.44%647.5M | 223.18%305.6M | -45.11%-1.24B | -102.06%-19.2M | -51.69%1.95B |
| -Change in receivables | 66.76%-22.8M | 634.43%195.6M | -18.80%-206M | 647.53%177.4M | 171.59%456M | 74.83%-68.6M | -113.79%-36.6M | 10.20%-173.4M | -127.18%-32.4M | -26.04%167.9M |
| -Change in payables and accrued expense | 1,333.33%21.5M | 58.74%-22.2M | -21.99%44M | -148.83%-41.9M | -1,433.33%-46M | -96.65%1.5M | -240.51%-53.8M | -5.69%56.4M | -50.29%85.8M | -103.75%-3M |
| -Change in other working capital | -258.42%-1.13B | 89.72%751.3M | 308.86%2.34B | -4,428.51%-3.29B | -283.78%-3.28B | 211.31%714.6M | 179.57%396M | -55.75%-1.12B | -111.35%-72.6M | -52.13%1.78B |
| Cash from discontinued operating activities | ||||||||||
| Operating cash flow | -13.96%525.8M | -37.48%1.87B | 289.30%2.75B | -118.51%-486M | -193.99%-2.63B | 604.84%611.1M | 3,108.35%2.99B | -780.90%-1.45B | 9.75%2.63B | -32.49%2.8B |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -76.84%807.7M | -480.98%-3.62B | -114.57%-10.29B | -153.58%-2.56B | 54.60%-2.21B | -65.40%3.49B | 117.76%950.5M | -197.44%-4.79B | -81.55%4.78B | -217.00%-4.86B |
| Proceeds payment in interest bearing deposits in bank | 1.88%3.03B | 135.89%1.09B | -131.81%-13.32B | -186.24%-5.38B | 133.66%445.3M | -68.13%2.97B | 3.02%-3.05B | -515.79%-5.74B | -73.27%6.23B | -473.49%-1.32B |
| Net investment purchase and sale | -871.04%-2.16B | -1,592.93%-1.58B | 421.99%550.6M | -146.03%-1.68B | -227.34%-1.39B | -137.82%-222.4M | 111.37%106.1M | -105.90%-171M | -46.28%3.64B | -14.28%1.09B |
| Net proceeds payment for loan | 64.88%350.2M | -146.68%-2.43B | 915.49%2.58B | 188.59%4.17B | 62.61%-1.5B | 653.13%212.4M | 543.90%5.2B | -52.03%253.7M | -92.58%-4.7B | -444.78%-4.02B |
| Net PPE purchase and sale | 36.19%-16.4M | 40.38%-12.4M | 13.29%-12.4M | 12.88%-101.5M | 36.21%-40.7M | -21.80%-25.7M | -3.48%-20.8M | -24.35%-14.3M | 9.41%-116.5M | -10.19%-63.8M |
| Net intangibles purchase and sale | 17.09%-151.9M | -27.00%-205.1M | -50.75%-171.1M | -15.14%-644M | -26.83%-185.8M | -27.31%-183.2M | -6.74%-161.5M | 3.49%-113.5M | 5.98%-559.3M | 13.67%-146.5M |
| Net other investing changes | -15.62%689.6M | 138.88%302.9M | -132.26%-240.1M | 2,467.46%793.1M | 132.52%10.6M | 282.72%817.3M | -421.01%-779.1M | 265.39%744.3M | 94.03%-33.5M | -102.23%-32.6M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -76.84%807.7M | -480.98%-3.62B | -114.57%-10.29B | -153.58%-2.56B | 54.60%-2.21B | -65.40%3.49B | 117.76%950.5M | -197.44%-4.79B | -81.55%4.78B | -217.00%-4.86B |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 42.60%-2.3B | 233.30%3.52B | -1.61%6.82B | 147.89%3.44B | 84.52%3.15B | 59.74%-4.01B | -146.53%-2.64B | 250.86%6.94B | 72.83%-7.18B | 120.63%1.71B |
| Change in federal funds and securities sold for repurchase | -976.36%-1.11B | 777.20%516.7M | 112.77%91.7M | -188.47%-1.21B | 86.20%-311.2M | 97.58%-102.8M | -101.39%-76.3M | -130.10%-718.3M | -29.29%1.37B | 8.41%-2.26B |
| Increase decrease in deposit | 77.06%-798M | 248.65%3.56B | -10.16%7.17B | 174.67%6.33B | -8.51%4.22B | -70.88%-3.48B | -315.60%-2.39B | 176.19%7.98B | 74.31%-8.48B | 167.02%4.61B |
| Net issuance payments of debt | 24.08%50.5M | -127.05%-64.9M | 126.89%8.2M | -111.03%-103.8M | -3.57%-353.9M | 101.16%40.7M | -76.53%239.9M | -100.81%-30.5M | -82.75%940.9M | -124.50%-341.7M |
| Net commonstock issuance | 8.10%-277M | -35.33%-339.4M | -117.58%-287.2M | -169.87%-937.8M | -73.46%-253.6M | -27,300.00%-301.4M | -152.57%-250.8M | -30.82%-132M | -881.64%-347.5M | -146,100.00%-146.2M |
| Cash dividends paid | -1.63%-168.1M | 5.04%-148.7M | 4.42%-162.3M | 2.89%-644.1M | 4.15%-152.3M | 3.61%-165.4M | 2.19%-156.6M | 1.68%-169.8M | 16.74%-663.3M | 52.37%-158.9M |
| Proceeds from stock option exercised by employees | --0 | --0 | 9.76%4.5M | 308.70%9.4M | 1,175.00%5.1M | --0 | --200K | 156.25%4.1M | -41.03%2.3M | -20.00%400K |
| Net other financing activities | 3.45%-2.8M | -12.50%-2.7M | -525.00%-2.5M | -137.04%-6.4M | 53.33%-700K | -163.64%-2.9M | ---2.4M | ---400K | ---2.7M | ---1.5M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 42.60%-2.3B | 233.30%3.52B | -1.61%6.82B | 147.89%3.44B | 84.52%3.15B | 59.74%-4.01B | -146.53%-2.64B | 250.86%6.94B | 72.83%-7.18B | 120.63%1.71B |
| Net cash flow | ||||||||||
| Beginning cash position | -2.19%6.42B | -17.71%4.37B | -2.39%4.68B | 2.95%4.79B | 38.66%6.87B | 34.08%6.57B | 10.00%5.31B | 2.95%4.79B | 52.26%4.65B | 10.30%4.96B |
| Current changes in cash | -1,205.48%-968.4M | 35.43%1.76B | -203.09%-711.3M | 71.73%390M | -380.69%-1.69B | -56.80%87.6M | 493.89%1.3B | 340.61%690M | -87.95%227.1M | -1,369.68%-351.7M |
| Effect of exchange rate changes | -150.12%-108.8M | 748.99%290.1M | 333.10%402.8M | -461.58%-504.3M | -368.75%-503.9M | 249.93%217.1M | 69.72%-44.7M | -1,244.37%-172.8M | 68.75%-89.8M | 40.24%187.5M |
| End cash position | -22.20%5.35B | -2.19%6.42B | -17.71%4.37B | -2.39%4.68B | -2.39%4.68B | 38.66%6.87B | 34.08%6.57B | 10.00%5.31B | 2.95%4.79B | 2.95%4.79B |
| Free cash flow | -11.11%357.5M | -41.17%1.65B | 262.38%2.57B | -163.16%-1.23B | -210.35%-2.86B | 613.67%402.2M | 1,136.93%2.81B | -437.55%-1.58B | 16.83%1.95B | -33.93%2.59B |
| 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 | -- |