Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
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 | 322.65%68.8M | 83.28%53.7M | -98.77%400K | -63.78%125.3M | 30.89%94.5M | -145.78%-30.9M | -70.13%29.3M | -70.03%32.4M | 327.04%345.9M | -26.10%72.2M |
| Net income from continuing operations | -232.18%-67.1M | -56.10%9M | -65.92%9.1M | -57.29%44.2M | 251.02%17.2M | -177.10%-20.2M | -31.89%20.5M | -36.88%26.7M | -2.54%103.5M | -59.84%4.9M |
| Operating gains losses | 80.52%-1.5M | -887.50%-6.3M | -300.00%-2M | 56.41%-1.7M | 1,525.00%5.7M | -97.44%-7.7M | -55.56%800K | 64.29%-500K | 53.57%-3.9M | -107.41%-400K |
| Depreciation and amortization | 9.42%33.7M | 5.61%32M | 9.00%31.5M | 10.88%125.3M | 9.63%35.3M | 10.39%30.8M | 11.40%30.3M | 12.45%28.9M | 6.91%113M | 24.81%32.2M |
| Deferred tax | -60.00%-9.6M | -611.76%-12.1M | -25.58%-5.4M | -412.70%-19.7M | -1,062.50%-7.7M | -246.34%-6M | -666.67%-1.7M | -490.91%-4.3M | -12.50%6.3M | -81.82%800K |
| Other non cash items | 33.33%400K | 0.00%400K | 0.00%400K | -5.71%3.3M | 46.67%2.2M | -75.00%300K | 100.00%400K | -33.33%400K | 118.75%3.5M | 66.67%1.5M |
| Change In working capital | 186.32%28.4M | 212.92%27.1M | -60.99%-35.9M | -138.30%-41.4M | 44.83%37.8M | -491.67%-32.9M | -166.85%-24M | -159.15%-22.3M | 177.77%108.1M | -43.63%26.1M |
| -Change in receivables | -48.09%6.8M | 378.69%17M | -70.78%-56.7M | -89.48%13.8M | 20.85%40M | 1,555.56%13.1M | -109.59%-6.1M | -193.79%-33.2M | 237.24%131.2M | -38.25%33.1M |
| -Change in inventory | 160.66%7.4M | 388.76%25.7M | -65.71%1.2M | -154.55%-19.6M | -42.86%-2M | 2.40%-12.2M | -1,880.00%-8.9M | -38.60%3.5M | 87.19%-7.7M | -126.92%-1.4M |
| -Change in payables and accrued expense | 118.84%7.5M | -62.50%-15.6M | 77.78%20.8M | -6,420.00%-32.6M | 537.50%5.1M | -376.39%-39.8M | 26.15%-9.6M | 533.33%11.7M | -101.69%-500K | 119.51%800K |
| -Change in other working capital | 11.67%6.7M | --0 | 72.09%-1.2M | 79.87%-3M | 17.19%-5.3M | -18.92%6M | 103.95%600K | -514.29%-4.3M | -16.41%-14.9M | 23.81%-6.4M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 322.65%68.8M | 83.28%53.7M | -98.77%400K | -63.78%125.3M | 30.89%94.5M | -145.78%-30.9M | -70.13%29.3M | -70.03%32.4M | 327.04%345.9M | -26.10%72.2M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 14.61%-40.9M | 22.85%-42.2M | 11.78%-29.2M | -19.62%-206.7M | -14.89%-71M | -14.32%-47.9M | -41.71%-54.7M | -8.52%-33.1M | 25.77%-172.8M | 5.94%-61.8M |
| Net PPE purchase and sale | 14.61%-40.9M | 22.85%-42.2M | 11.78%-29.2M | -19.62%-206.7M | -14.89%-71M | -14.32%-47.9M | -41.71%-54.7M | -8.52%-33.1M | 25.77%-172.8M | 5.94%-61.8M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 14.61%-40.9M | 22.85%-42.2M | 11.78%-29.2M | -19.62%-206.7M | -14.89%-71M | -14.32%-47.9M | -41.71%-54.7M | -8.52%-33.1M | 25.77%-172.8M | 5.94%-61.8M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -120.35%-19.5M | -147.27%-7.8M | 211.43%21.8M | 145.31%89.3M | 6.83%-30M | 316.74%95.8M | 128.35%16.5M | 111.20%7M | -232.02%-197.1M | -77.90%-32.2M |
| Net issuance payments of debt | -14.29%-800K | -176.92%-3.6M | 0.00%-800K | -142.71%-4.1M | -85.71%-1.3M | -117.50%-700K | -124.53%-1.3M | -180.00%-800K | -78.57%9.6M | -105.93%-700K |
| Net common stock issuance | --0 | 26.47%-5M | ---19.8M | 59.45%-26.6M | -29.85%-8.7M | -18.09%-11.1M | 66.34%-6.8M | --0 | -1,425.58%-65.6M | -63.41%-6.7M |
| Cash dividends paid | 8.33%-1.1M | 0.00%-1.2M | 0.00%-1.2M | 2.04%-4.8M | 0.00%-1.2M | 0.00%-1.2M | 0.00%-1.2M | 7.69%-1.2M | 2.00%-4.9M | 0.00%-1.2M |
| Net other financing activities | -116.18%-17.6M | -92.25%2M | 384.44%43.6M | 191.63%124.8M | 20.34%-18.8M | 389.36%108.8M | 161.28%25.8M | 127.36%9M | -219.68%-136.2M | 4.07%-23.6M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -120.35%-19.5M | -147.27%-7.8M | 211.43%21.8M | 145.31%89.3M | 6.83%-30M | 316.74%95.8M | 128.35%16.5M | 111.20%7M | -232.02%-197.1M | -77.90%-32.2M |
| Net cash flow | ||||||||||
| Beginning cash position | 24.56%42.6M | -14.58%37.5M | 10.95%44.6M | -36.59%40.2M | -9.98%53.2M | -55.76%34.2M | -42.84%43.9M | -36.59%40.2M | -7.45%63.4M | 37.12%59.1M |
| Current changes in cash | -50.59%8.4M | 141.57%3.7M | -211.11%-7M | 132.92%7.9M | 70.18%-6.5M | 191.40%17M | -784.62%-8.9M | -58.28%6.3M | -860.00%-24M | -256.83%-21.8M |
| Effect of exchange rate changes | -84.21%300K | 262.50%1.3M | 240.00%1.4M | -525.00%-3.4M | -350.00%-3.5M | 371.43%1.9M | 0.00%-800K | -211.11%-1M | 130.77%800K | -51.72%1.4M |
| End cash Position | -3.57%51.3M | 24.56%42.6M | -14.58%37.5M | 17.87%44.2M | 17.87%44.2M | -9.98%53.2M | -55.76%34.2M | -42.84%43.9M | -38.32%37.5M | -38.32%37.5M |
| Free cash flow | 135.41%27.9M | 145.28%11.5M | -4,014.29%-28.8M | -147.02%-81.4M | 125.96%23.5M | -407.81%-78.8M | -142.69%-25.4M | -100.90%-700K | 214.03%173.1M | -67.50%10.4M |
| 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 | -- |