Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (Q1)Sep 28, 2025 | (FY)Jun 29, 2025 | (Q4)Jun 29, 2025 | (Q3)Mar 30, 2025 | (Q2)Dec 29, 2024 | (Q1)Sep 29, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 24, 2024 | (Q2)Dec 24, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 14.72%608K | 19.33%3.4M | -18.96%1.23M | -7.12%953K | 312.07%685K | -15.61%530K | 0.14%2.85M | -5.85%1.51M | 132.65%1.03M | 5.83%-323K |
| Net income from continuing operations | 22.62%645K | 9.26%2.7M | -3.75%847K | 10.40%722K | 9.76%607K | 36.27%526K | 53.32%2.47M | 38.58%880K | 102.48%654K | 58.91%553K |
| Depreciation and amortization | -15.71%118K | -15.10%534K | -12.41%127K | -1.31%151K | -29.27%116K | -16.17%140K | -12.52%629K | -38.03%145K | -6.71%153K | 1.23%164K |
| Deferred tax | 22.38%175K | 29.86%761K | -10.91%302K | 10.80%195K | 427.03%121K | 32.41%143K | 36.28%586K | 114.56%339K | 95.56%176K | -120.33%-37K |
| Other non cash items | -44.44%5K | -2,175.00%-91K | ---110K | ---24K | --34K | --9K | ---4K | ---- | ---- | ---- |
| Change In working capital | -8.63%-302K | 40.78%-626K | -99.08%1K | -530.77%-82K | 73.72%-267K | -102.92%-278K | -207.27%-1.06M | -76.25%109K | 94.80%-13K | 9.85%-1.02M |
| -Change in receivables | 32.88%97K | 182.52%288K | 217.50%94K | 24.66%-110K | 287.80%231K | --73K | -134.80%-349K | -115.12%-80K | 38.14%-146K | -157.48%-123K |
| -Change in prepaid assets | 12.72%-151K | -554.05%-168K | -145.08%-119K | -133.33%-9K | 290.00%133K | 5.98%-173K | 163.79%37K | 1,247.83%264K | 135.53%27K | -2,433.33%-70K |
| -Change in payables and accrued expense | -44.06%80K | -79.66%-212K | 172.55%37K | -67.86%72K | 28.94%-464K | -60.50%143K | 73.12%-118K | -128.33%-51K | 52.38%224K | 38.97%-653K |
| -Change in other current liabilities | 18.64%-96K | 16.05%-429K | 38.06%-96K | 9.35%-97K | 3.28%-118K | 7.09%-118K | 8.42%-511K | 20.10%-155K | 13.01%-107K | -0.83%-122K |
| -Change in other working capital | -14.29%-232K | 9.48%-105K | -35.11%85K | 663.64%62K | -2.08%-49K | -7.98%-203K | 60.27%-116K | 496.97%131K | -128.95%-11K | 68.63%-48K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 14.72%608K | 19.33%3.4M | -18.96%1.23M | -7.12%953K | 312.07%685K | -15.61%530K | 0.14%2.85M | -5.85%1.51M | 132.65%1.03M | 5.83%-323K |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -1.82%-2.07M | 59.08%-2.04M | 118.14%897K | -13,364.29%-1.89M | 24,725.00%985K | -16,841.67%-2.03M | -2,092.07%-4.98M | -3,264.63%-4.95M | -366.67%-14K | 92.59%-4K |
| Net PPE purchase and sale | ---8K | 26.32%-56K | -50.00%-12K | --0 | -175.00%-44K | --0 | -16.92%-76K | 38.46%-8K | -3.45%-30K | -77.78%-16K |
| Net intangibles purchase and sale | ---- | -37.50%-11K | ---11K | --0 | --0 | --0 | 95.27%-8K | --0 | --0 | 96.00%-3K |
| Net investment purchase and sale | -1.03%-2.06M | 59.88%-1.96M | 119.78%968K | ---1.9M | --1M | ---2.04M | ---4.9M | ---4.9M | --0 | --0 |
| Net other investing changes | -133.33%-2K | -266.67%-5K | -11.63%-48K | -37.50%10K | 80.00%27K | -60.00%6K | -57.14%3K | 51.14%-43K | -54.29%16K | -50.00%15K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -1.82%-2.07M | 59.08%-2.04M | 118.14%897K | -13,364.29%-1.89M | 24,725.00%985K | -16,841.67%-2.03M | -2,092.07%-4.98M | -3,264.63%-4.95M | -366.67%-14K | 92.59%-4K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -345.66%-1.39M | 1K | -1.21M | 93.79%-311K | 0 | 0 | ||||
| Net issuance payments of debt | ---- | --0 | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| Net common stock issuance | ---- | ---1.2M | --1K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| Net other financing activities | ---- | 41.48%-182K | --0 | --0 | ---- | ---- | ---311K | --0 | --0 | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | ---- | -345.66%-1.39M | --1K | ---1.21M | ---- | ---- | 93.79%-311K | --0 | --0 | ---- |
| Net cash flow | ||||||||||
| Beginning cash position | -0.94%2.86M | -45.83%2.89M | -88.38%734K | -45.89%2.87M | -76.73%1.38M | -45.83%2.89M | -31.01%5.33M | 63.38%6.32M | 54.74%5.31M | -19.90%5.94M |
| Current changes in cash | 2.73%-1.46M | 98.89%-27K | 161.92%2.13M | -311.17%-2.14M | 333.23%1.49M | -343.99%-1.5M | -1.96%-2.44M | -334.91%-3.43M | 131.05%1.01M | 84.02%-638K |
| End cash Position | 1.01%1.4M | -0.94%2.86M | -0.94%2.86M | -88.38%734K | -45.89%2.87M | -76.73%1.38M | -45.83%2.89M | -45.83%2.89M | 63.38%6.32M | 54.74%5.31M |
| Free cash flow | 13.21%600K | 20.54%3.33M | -20.05%1.2M | -4.32%953K | 287.43%641K | -11.81%530K | 5.91%2.76M | -2.78%1.51M | 147.15%996K | 19.91%-342K |
| 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 | -- | -- | -- |