Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (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 | -13.07%139.44M | -53.83%90.33M | 89.51%-7.21M | -12.90%323.39M | -29.13%36.12M | 162.79%160.4M | 15.41%195.66M | -176.64%-68.78M | 38.78%371.3M | 17.29%50.97M |
| Net income from continuing operations | -3.79%51.82M | -4.75%50.52M | 4.36%46.74M | -20.69%211.82M | 5.17%60.13M | -4.34%53.86M | -53.63%53.04M | 14.24%44.79M | 77.40%267.09M | 20.30%57.18M |
| Operating gains losses | 284.62%2.57M | -35.70%-1.4M | -53.69%-1.73M | -1.03%-5.59M | -43.57%-2.04M | -9.27%-1.39M | 73.62%-1.03M | -205.83%-1.13M | 61.94%-5.53M | 86.40%-1.42M |
| Depreciation and amortization | 11.96%17.05M | 9.40%16.95M | 6.98%16.37M | 2.09%63.5M | 10.72%17.47M | -2.53%15.23M | -0.51%15.5M | 0.53%15.31M | -4.94%62.2M | 0.42%15.78M |
| Deferred tax | 79.78%809K | -96.04%264K | -53.78%1.37M | -0.86%12.66M | 157.06%2.57M | 129.80%450K | 43.50%6.67M | -65.64%2.96M | -74.05%12.77M | -91.36%999K |
| Other non cash items | 7.49%6.54M | 55.52%7.03M | 3.34%9.2M | 4.46%22.71M | 56.21%3.19M | -22.06%6.09M | -10.63%4.52M | 30.52%8.9M | -9.50%21.74M | -63.92%2.04M |
| Change In working capital | -34.86%49.03M | -95.75%4.64M | 41.34%-87.97M | 5.59%-20.25M | -76.00%-54.87M | 382.45%75.26M | 364.14%109.34M | -1,269.78%-149.98M | 27.98%-21.45M | 8.63%-31.18M |
| -Change in receivables | -84.85%5.96M | -104.37%-4.6M | 71.03%-56.79M | -14,419.20%-32.08M | 262.67%19.22M | 190.53%39.35M | 13,154.52%105.35M | -1,000.34%-195.99M | 100.61%224K | 138.58%5.3M |
| -Change in inventory | 58.25%-12.18M | 12.58%-34.51M | -32.03%21.79M | -123.78%-114.13M | -242.49%-77.53M | -383.81%-29.18M | -197.21%-39.47M | 226.39%32.06M | -24.36%-51M | -292.84%-22.64M |
| -Change in prepaid assets | 595.66%7.09M | -63.64%-10.84M | 483.11%28.44M | -148.03%-15.6M | -30.98%-12.43M | -156.23%-1.43M | 28.96%-6.62M | -51.11%4.88M | 62.56%-6.29M | -46.79%-9.49M |
| -Change in payables and accrued expense | -27.18%49.72M | 10.18%59.73M | -564.74%-75.06M | 160.15%160.05M | 762.76%21.41M | 251.72%68.28M | 2.01%54.22M | -71.47%16.15M | -39.48%61.52M | 84.61%-3.23M |
| -Change in other current liabilities | -2.62%-5.52M | 3.35%-4.65M | -19.62%-7.96M | -25.00%-21.91M | -12.59%-5.08M | -2.07%-5.37M | -93.64%-4.81M | -26.18%-6.65M | 18.07%-17.53M | 25.12%-4.51M |
| -Change in other working capital | 9.25%3.96M | -173.22%-495K | 481.58%1.6M | 140.85%3.42M | -113.57%-460K | 231.71%3.62M | 118.28%676K | 92.13%-418K | 45.41%-8.37M | 150.00%3.39M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -13.07%139.44M | -53.83%90.33M | 89.51%-7.21M | -12.90%323.39M | -29.13%36.12M | 162.79%160.4M | 15.41%195.66M | -176.64%-68.78M | 38.78%371.3M | 17.29%50.97M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -21.25%-11.72M | 7.74%-9.02M | -2,076.86%-126.69M | 35.46%-36.47M | 29.00%-11.2M | 32.46%-9.67M | 52.65%-9.78M | -1.04%-5.82M | 47.70%-56.51M | -335.22%-15.78M |
| Net PPE purchase and sale | 4.90%-9.2M | 6.98%-9.1M | -61.01%-9.37M | 14.95%-35.61M | 48.00%-10.34M | -14.74%-9.67M | -25.44%-9.78M | -1.04%-5.82M | -18.41%-41.87M | -8.98%-19.89M |
| Net business purchase and sale | --0 | --75K | ---117.32M | --0 | --0 | --0 | --0 | --0 | 85.70%-12.49M | 836.73%361K |
| Net other investing changes | ---- | ---- | ---- | 59.74%-864K | ---- | ---- | ---- | ---- | -114.63%-2.15M | --3.74M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -21.25%-11.72M | 7.74%-9.02M | -2,076.86%-126.69M | 35.46%-36.47M | 29.00%-11.2M | 32.46%-9.67M | 52.65%-9.78M | -1.04%-5.82M | 47.70%-56.51M | -335.22%-15.78M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 62.52%-16.71M | -88.88%-53.87M | -115.73%-107.29M | 17.70%-218.21M | -22.55%-95.38M | 56.04%-44.58M | -418.81%-28.52M | 38.15%-49.73M | -1,836.48%-265.13M | -6,905.22%-77.83M |
| Net issuance payments of debt | 14,195.33%229.47M | -103.37%-1.63M | -8.53%-1.63M | 826.25%43.58M | -8.53%-1.63M | -8.53%-1.63M | 3,322.07%48.33M | 0.00%-1.5M | 0.00%-6M | 0.00%-1.5M |
| Net common stock issuance | -48.71%-62.46M | 33.13%-52.21M | -150.24%-100.22M | -0.98%-252.73M | -23.22%-92.6M | 58.05%-42M | ---78.07M | 46.60%-40.05M | ---250.26M | ---75.15M |
| Proceeds from stock option exercised by employees | 99.48%-16K | -51,400.00%-515K | 9.74%-7.39M | -297.50%-12.38M | 2.38%-1.15M | -1,560.29%-3.05M | 99.60%-1K | -330.18%-8.18M | -114.65%-3.12M | -402.06%-1.18M |
| Net other financing activities | -9,163.00%-183.71M | --482K | --1.95M | 157.86%3.33M | --0 | --2.03M | ---- | ---- | ---5.75M | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 62.52%-16.71M | -88.88%-53.87M | -115.73%-107.29M | 17.70%-218.21M | -22.55%-95.38M | 56.04%-44.58M | -418.81%-28.52M | 38.15%-49.73M | -1,836.48%-265.13M | -6,905.22%-77.83M |
| Net cash flow | ||||||||||
| Beginning cash position | -47.25%198.82M | -21.93%171.37M | 19.98%412.57M | 16.88%343.85M | 24.98%483.03M | -14.57%376.87M | -26.28%219.51M | 16.88%343.85M | 146.34%294.19M | 51.29%386.49M |
| Current changes in cash | 4.57%111M | -82.56%27.45M | -93.98%-241.19M | 38.36%68.72M | -65.25%-70.46M | 294.15%106.15M | 9.74%157.36M | -3,563.40%-124.34M | -71.58%49.66M | -210.13%-42.64M |
| End cash Position | -35.86%309.82M | -47.25%198.82M | -21.93%171.37M | 19.98%412.57M | 19.98%412.57M | 24.98%483.03M | -14.57%376.87M | -26.28%219.51M | 16.88%343.85M | 16.88%343.85M |
| Free cash flow | -13.59%130.24M | -56.29%81.24M | 77.77%-16.59M | -12.64%287.79M | -17.06%25.78M | 186.50%150.73M | 14.92%185.88M | -188.82%-74.6M | 41.88%329.43M | 23.31%31.08M |
| 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 | -- |