Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Warner Bros Discovery
WBD
5
Netflix
NFLX
| (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 | 5.15%46.11B | -19.24%40.79B | 71.80%24.59B | 11.07%120.97B | 28.79%12.3B | 7.04%43.85B | 76.73%50.5B | -51.99%14.31B | 38.06%108.91B | 34.50%9.55B |
| Net income from continuing operations | -26.72%20.01B | 32.18%26.5B | 14.28%29.03B | 20.68%100.99B | 28.53%28.23B | 21.46%27.3B | 3.20%20.05B | 28.23%25.41B | 50.71%83.68B | 61.59%21.96B |
| Operating gains losses | ---- | ---- | ---- | -767.09%-11.03B | ---- | ---- | ---- | ---- | 1,097.83%1.65B | ---- |
| Depreciation and amortization | 260.79%7.76B | -45.36%4.83B | 31.43%3.83B | -9.22%8.55B | -279.28%-5.36B | -14.85%2.15B | 306.29%8.85B | 69.52%2.91B | 27.86%9.41B | 47.03%2.99B |
| Deferred tax | -22.19%5.51B | 38.24%7.3B | 22.85%8B | 24.83%26.2B | 29.52%7.33B | 26.82%7.08B | 9.45%5.28B | 32.26%6.51B | 55.06%20.99B | 107.67%5.66B |
| Other non cash items | -1.26%18.58B | -60.57%4.11B | 239.36%2.97B | 208.83%2.74B | 22.76%-27.37B | 846.75%18.81B | -2.63%10.42B | -95.68%874M | -206.25%-2.52B | -34.54%-35.44B |
| Change In working capital | 55.96%-4.96B | -51.76%4.76B | -70.98%-16.43B | 10.35%-12B | 90.93%-981M | -196.52%-11.26B | 345.50%9.86B | 5.95%-9.61B | -141.73%-13.38B | -2,033.73%-10.82B |
| -Change in receivables | ---- | ---- | ---- | 18.22%-14.31B | ---- | ---- | ---- | ---- | -61.65%-17.5B | ---- |
| -Change in inventory | ---- | ---- | ---- | -21.76%-9.04B | ---- | ---- | ---- | ---- | -55.72%-7.42B | ---- |
| -Change in payables and accrued expense | ---- | ---- | ---- | -103.69%-280M | ---- | ---- | ---- | ---- | 47.32%7.59B | ---- |
| -Change in other current liabilities | ---- | ---- | ---- | 75.83%9.12B | ---- | ---- | ---- | ---- | 38.49%5.19B | ---- |
| -Change in other working capital | ---- | ---- | ---- | 303.24%2.51B | ---- | ---- | ---- | ---- | -206.47%-1.24B | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 5.15%46.11B | -19.24%40.79B | 71.80%24.59B | 11.07%120.97B | 28.79%12.3B | 7.04%43.85B | 76.73%50.5B | -51.99%14.31B | 38.06%108.91B | 34.50%9.55B |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 26.21%-15.43B | 31.27%-14.25B | -268.68%-6.67B | -193.66%-128.9B | -519.80%-91.22B | -57.85%-20.9B | -123.27%-20.73B | 159.52%3.96B | -76.15%-43.89B | -6.26%-14.72B |
| Net PPE purchase and sale | -12.46%-13.63B | -40.03%-14.66B | -58.39%-13.42B | -82.76%-47.16B | -71.17%-16.1B | -107.93%-12.12B | -78.12%-10.47B | -80.57%-8.47B | -112.47%-25.81B | -89.62%-9.41B |
| Net intangibles purchase and sale | -364.16%-1.79B | 41.69%-1.61B | -117.57%-1.16B | 68.33%-4.15B | 93.50%-457M | 91.97%-385M | -139.24%-2.77B | -395.37%-535M | -402.11%-13.09B | -479.95%-7.03B |
| Net business purchase and sale | --0 | ---- | ---- | ---82.16B | ---81.5B | --0 | ---- | ---- | --0 | --0 |
| Net investment purchase and sale | 99.88%-10M | 129.70%2.03B | -38.97%7.91B | 191.61%4.58B | 297.79%6.84B | -220.77%-8.4B | -203.33%-6.83B | 802.33%12.97B | -61.68%-5B | 385.55%1.72B |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 26.21%-15.43B | 31.27%-14.25B | -268.68%-6.67B | -193.66%-128.9B | -519.80%-91.22B | -57.85%-20.9B | -123.27%-20.73B | 159.52%3.96B | -76.15%-43.89B | -6.26%-14.72B |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 7.09%-17.1B | -377.11%-46.23B | 120.66%5.45B | 113.83%8.74B | 464.13%36.84B | 7.22%-18.4B | 232.52%16.68B | -27.94%-26.38B | -21.93%-63.16B | -31.92%-10.12B |
| Net issuance payments of debt | -4.84%-433M | -166.61%-19.62B | 4,936.28%15.33B | 5,079.96%73.06B | 12,586.20%44.33B | -58.24%-413M | 7,998.12%29.46B | 33.68%-317M | 39.08%-1.47B | -175.19%-355M |
| Net common stock issuance | --0 | --0 | 51.06%-1.39B | 32.56%-20.18B | 23.26%-7.49B | 60.84%-2.41B | 15.57%-7.45B | 45.45%-2.84B | -24.24%-29.92B | -29.47%-9.76B |
| Cash dividends paid | -6.93%-16.66B | --174M | -23.52%-35.27B | -38.95%-44.14B | --0 | -16.03%-15.58B | --0 | -55.73%-28.56B | -25.55%-31.77B | --0 |
| Net other financing activities | ---- | ---- | 402.67%26.78B | ---- | ---- | ---- | ---- | 57.03%5.33B | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 7.09%-17.1B | -377.11%-46.23B | 120.66%5.45B | 113.83%8.74B | 464.13%36.84B | 7.22%-18.4B | 232.52%16.68B | -27.94%-26.38B | -21.93%-63.16B | -31.92%-10.12B |
| Net cash flow | ||||||||||
| Beginning cash position | -65.10%18.44B | 515.72%38.94B | 8.78%15.66B | 13.74%14.39B | 90.80%57.02B | 144.84%52.82B | -57.66%6.32B | 13.74%14.39B | 18.04%12.65B | 7.05%29.88B |
| Current changes in cash | 198.92%13.59B | -142.39%-19.69B | 388.08%23.37B | -56.51%808M | -175.36%-42.08B | -42.40%4.55B | 593.05%46.46B | -418.62%-8.11B | -14.46%1.86B | -6.00%-15.28B |
| Effect of exchange rate changes | 118.10%63M | -2,028.57%-810M | -295.45%-86M | 482.35%455M | 443.06%717M | -183.25%-348M | 164.62%42M | 116.73%44M | 50.00%-119M | 75.24%-209M |
| End cash Position | -43.73%32.08B | -65.10%18.44B | 515.72%38.94B | 8.78%15.66B | 8.78%15.66B | 90.80%57.02B | 144.84%52.82B | -57.66%6.32B | 13.74%14.39B | 13.74%14.39B |
| Free cash flow | -2.09%30.69B | -34.23%24.51B | 88.60%10.01B | -0.50%69.66B | 38.17%-4.26B | 3.31%31.35B | 72.99%37.27B | -78.79%5.31B | 9.17%70.01B | -841.92%-6.89B |
| Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |
| 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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |