Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (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 | -128.85%-18.03M | -89.37%-18.47M | -68.01%-12.24M | -139.97%-38.39M | -139.49%-13.47M | -121.73%-7.88M | -9.75M | -7.29M | -60.10%-16M | -5.62M |
| Net income from continuing operations | -198.41%-29.72M | 9.55%-24.69M | 59.16%-9.81M | -128.81%-73.62M | 13.81%-12.34M | -14.91%-9.96M | ---27.29M | ---24.02M | -220.96%-32.17M | ---14.32M |
| Operating gains losses | ---- | ---- | ---- | 103.13%27.86M | --0 | --0 | --11.07M | --16.79M | --13.72M | --7.14M |
| Depreciation and amortization | 82.35%124K | 98.41%125K | 153.06%124K | 257.33%268K | 128.65%88K | 418.61%68K | --63K | --49K | 153.96%75K | --38.49K |
| Deferred tax | --0 | --0 | ---4.73M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Change In working capital | 549.59%2.36M | -196.38%-5.25M | 123.00%178K | -403.24%-4.87M | -403.30%-2.69M | -62.62%363K | ---1.77M | ---774K | 660.73%1.61M | --886.59K |
| -Change in prepaid assets | -419.41%-1.94M | -278.17%-4.35M | 215.46%336K | -1,106.35%-1.52M | -230.33%-687K | 72.77%608K | ---1.15M | ---291K | 60.70%-126K | ---207.97K |
| -Change in payables and accrued expense | 2,584.48%4.32M | -48.86%-917K | 70.26%-149K | -289.00%-3.27M | -279.40%-1.98M | -127.85%-174K | ---616K | ---501K | 10,778.19%1.73M | --1.1M |
| -Change in other current assets | 81.74%-21K | ---4K | -168.00%-17K | -542.31%-115K | -27,572.53%-25K | ---115K | --0 | --25K | -23.95%26K | --91 |
| -Change in other current liabilities | ---- | ---- | ---- | 240.91%31K | 62.58%-2.41K | 900.63%44.67K | ---- | ---- | -38.81%-22K | ---6.44K |
| -Change in other working capital | -104.55%-2K | 700.00%24K | 214.29%8K | ---- | ---- | --44K | ---4K | ---7K | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -128.85%-18.03M | -89.37%-18.47M | -68.01%-12.24M | -139.97%-38.39M | -139.49%-13.47M | -121.73%-7.88M | ---9.75M | ---7.29M | -60.10%-16M | ---5.62M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -5,698.00%-325.21M | -52.32%-286.76M | 6,351.55%6.06M | -211,675.90%-175.77M | 79,522.16%18.2M | -16,070.79%-5.61M | -188.27M | -97K | 44.50%-83K | -22.91K |
| Net PPE purchase and sale | -4,445.95%-5.05M | -1,069.33%-877K | -242.27%-332K | -324.10%-352K | -201.14%-69K | -220.01%-111K | ---75K | ---97K | 44.50%-83K | ---22.91K |
| Net business purchase and sale | --0 | --0 | ---900K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Net investment purchase and sale | -5,723.28%-320.16M | -51.91%-285.88M | --7.3M | ---175.42M | --18.27M | ---5.5M | ---188.19M | --0 | --0 | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -5,698.00%-325.21M | -52.32%-286.76M | 6,351.55%6.06M | -211,675.90%-175.77M | 79,522.16%18.2M | -16,070.79%-5.61M | ---188.27M | ---97K | 44.50%-83K | ---22.91K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 135,449.87%526.51M | 66.34%441.92M | -102.46%-875K | 1,749.82%301.43M | -89.03%604K | -104.57%-389K | 265.68M | 35.54M | 74.25%16.3M | 5.5M |
| Net common stock issuance | --526.5M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Proceeds from stock option exercised by employees | --1.4M | --628K | 63.64%720K | 815.79%1.04M | 701.86%604K | --0 | --0 | --440K | -67.90%114K | --75.33K |
| Net other financing activities | -256.04%-1.39M | -100.11%-304K | -104.54%-1.6M | 1,756.40%300.38M | --0 | -104.60%-389K | --265.68M | --35.1M | 79.86%16.18M | --5.43M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 135,449.87%526.51M | 66.34%441.92M | -102.46%-875K | 1,749.82%301.43M | -89.03%604K | -104.57%-389K | --265.68M | --35.54M | 74.25%16.3M | --5.5M |
| Net cash flow | ||||||||||
| Beginning cash position | 114.59%226.77M | 136.93%90.08M | 884.31%97.13M | 2.22%9.87M | 817.09%91.8M | 1,974.22%105.68M | --38.02M | --9.87M | -7.56%9.65M | --10.01M |
| Current changes in cash | 1,420.67%183.27M | 102.04%136.69M | -125.06%-7.05M | 40,677.57%87.26M | 3,844.57%5.33M | -382.33%-13.88M | --67.66M | --28.15M | 127.08%214K | ---142.39K |
| End cash Position | 346.67%410.04M | 114.59%226.77M | 136.93%90.08M | 884.31%97.13M | 884.31%97.13M | 817.09%91.8M | --105.68M | --38.02M | 2.22%9.87M | --9.87M |
| Free cash flow | -188.82%-23.08M | -96.85%-19.35M | -70.30%-12.58M | -140.92%-38.74M | -139.74%-13.54M | -122.68%-7.99M | ---9.83M | ---7.38M | -58.56%-16.08M | ---5.65M |
| 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 with Explanatory Notes | -- | -- | -- | -- | -- | -- |