Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | -15.03%-20.33M | -822.19%-87.66M | -1,731.01%-45.08M | -1,509.26%-17.35M | -54.98%7.06M | -442.69%-17.67M | -434.25%-9.51M | 119.68%2.76M | 103.89%1.23M | 425.00%15.69M |
| Net income from continuing operations | -96.35%-41.15M | -436.18%-96.98M | 63.59%-2.95M | -319.27%-114.31M | -717.54%-67.17M | -231.37%-20.96M | -230.96%-18.09M | -11.55%-8.1M | 79.13%-27.26M | 68.25%-8.22M |
| Operating gains losses | -631.48%-14.2M | 112.74%16.33M | -1,368.28%-13.63M | 2,768.46%50.66M | 6,284.63%43.85M | -518.32%-1.94M | 1,092.76%7.67M | -61.39%1.08M | 109.90%1.77M | 61.40%-709K |
| Depreciation and amortization | 323.81%12.12M | 72.99%5.06M | 10.64%3.05M | 9.03%11.69M | 14.57%3.15M | -0.94%2.86M | 11.73%2.93M | 11.64%2.75M | -5.00%10.72M | 12.28%2.75M |
| Deferred tax | 3,938.99%6.1M | -229,735.71%-32.15M | -18.37%80K | -94.92%-1.8M | -2,118.39%-1.76M | 76.58%-159K | 106.93%14K | 174.81%98K | 88.77%-925K | 106.83%87K |
| Other non cash items | 3,136.36%16.03M | -590.66%-2.37M | -215.72%-670K | 112.19%3.13M | 3,351.25%2.6M | -155.58%-528K | 665.08%482K | 6.43%579K | -35.30%1.48M | -107.51%-80K |
| Change In working capital | -1,994.22%-11.23M | -131.09%-10.24M | -986.57%-33.87M | 223.13%21.96M | 18.40%23.11M | 82.16%-536K | -194.40%-4.43M | 126.51%3.82M | 67.24%6.8M | 724.46%19.52M |
| -Change in receivables | 137.07%5.23M | 112.02%800K | -198.03%-9.99M | 168.45%7.53M | 144.45%1.79M | -37.83%2.2M | -48.12%-6.66M | 269.07%10.19M | -88.65%-11M | -319.48%-4.03M |
| -Change in inventory | -2,315.25%-5.39M | 751.40%1.39M | 155.00%55K | -1,568.18%-734K | -211.30%-197K | 45.48%-223K | -225.88%-214K | -655.56%-100K | 95.50%-44K | -53.91%177K |
| -Change in prepaid assets | 86.88%-593K | 33.33%-366K | -422.96%-2.66M | -882.97%-1.79M | 355.09%2.45M | -2,625.70%-4.52M | -249.18%-549K | 27.80%823K | -72.90%229K | -151.31%-962K |
| -Change in payables and accrued expense | 57.25%-4.19M | 184.31%2.61M | -203.32%-8.19M | 213.76%4.37M | 964.38%9.32M | -1,023.68%-9.79M | -946.85%-3.09M | 289.51%7.93M | -383,600.00%-3.84M | 84.13%-1.08M |
| -Change in other current liabilities | -105.81%-624K | 835.04%6.17M | -1,514.95%-5.49M | 829.96%9.38M | -1,307.69%-915K | 1,833.23%10.75M | -43.66%-839K | 2,525.00%388K | -173.01%-1.29M | -104.98%-65K |
| -Change in other working capital | -639.66%-5.66M | -401.37%-20.84M | 50.76%-7.59M | -85.89%3.21M | -58.17%10.66M | 115.52%1.05M | -22.02%6.92M | -218.19%-15.41M | 174.92%22.74M | 288.50%25.47M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -15.03%-20.33M | -822.19%-87.66M | -1,731.01%-45.08M | -1,509.26%-17.35M | -54.98%7.06M | -442.69%-17.67M | -434.25%-9.51M | 119.68%2.76M | 103.89%1.23M | 425.00%15.69M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -108.38%-7.49M | -5,516.49%-157.67M | -71.31%-4.06M | 13.55%-7.2M | -33.28%-4.15M | -34.81%-3.59M | 266.44%2.91M | -196.25%-2.37M | 77.72%-8.33M | 90.83%-3.11M |
| Net PPE purchase and sale | -311.33%-6.54M | -224.07%-2.96M | -14.67%-1.79M | -13.86%-6.4M | -11.40%-2.34M | -22.14%-1.59M | 36.35%-914K | -98.35%-1.56M | -54.99%-5.62M | -151.62%-2.1M |
| Net intangibles purchase and sale | 21.17%-953K | -277.88%-2.92M | -181.02%-2.27M | -66.86%-4.52M | -70.01%-1.73M | 11.43%-1.21M | -146.96%-773K | -6,616.67%-806K | -414.64%-2.71M | -1,000.00%-1.02M |
| Net business purchase and sale | --0 | ---- | ---- | --3.72M | ---85K | ---796K | ---- | ---- | --0 | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -108.38%-7.49M | -5,516.49%-157.67M | -71.31%-4.06M | 13.55%-7.2M | -33.28%-4.15M | -34.81%-3.59M | 266.44%2.91M | -196.25%-2.37M | 77.72%-8.33M | 90.83%-3.11M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -89.72%3.43M | 5,399.26%269.3M | 2,566.83%54.19M | 382.52%43.72M | -49.22%3.44M | 482.04%33.35M | 508.42%4.9M | 190.84%2.03M | -88.17%9.06M | -88.67%6.77M |
| Net issuance payments of debt | -102.03%-561K | 1,713.41%85.03M | -1,096.50%-20.81M | 280.84%36.63M | -63.93%2.2M | 369.19%27.65M | 491.08%4.69M | 278.31%2.09M | 1,045.72%9.62M | 137.56%6.09M |
| Net common stock issuance | 56,912.50%9.12M | 46,281.51%245.82M | --82.86M | 115.07%2.67M | 83.49%2.12M | -80.95%16K | --530K | --0 | -58.02%1.24M | --1.16M |
| Net preferred stock issuance | ---2.38M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Proceeds from stock option exercised by employees | -63.89%-2.76M | ---8K | --0 | -360.00%-2.62M | -174.84%-885K | -577.82%-1.68M | --0 | ---56K | -49.61%-570K | 15.49%-322K |
| Net other financing activities | --0 | ---60K | ---7.87M | 672.82%7.04M | --0 | --7.36M | ---- | ---- | 80.33%-1.23M | 96.70%-163K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -89.72%3.43M | 5,399.26%269.3M | 2,566.83%54.19M | 382.52%43.72M | -49.22%3.44M | 482.04%33.35M | 508.42%4.9M | 190.84%2.03M | -88.17%9.06M | -88.67%6.77M |
| Net cash flow | ||||||||||
| Beginning cash position | 154.80%78.56M | 66.48%54.22M | 62.07%49.07M | 6.93%30.28M | 296.85%43.09M | 174.53%30.83M | 188.91%32.57M | 6.93%30.28M | 37.97%28.32M | 54.44%10.86M |
| Current changes in cash | -301.74%-24.38M | 1,511.19%23.96M | 108.07%5.05M | 876.02%19.17M | -67.17%6.35M | 6,395.31%12.09M | -1,532.69%-1.7M | 114.22%2.43M | -73.89%1.96M | -7.56%19.34M |
| Effect of exchange rate changes | -12.57%153K | 1,064.10%376K | 169.57%96K | -18,700.00%-376K | -598.67%-374K | 197.22%175K | -162.90%-39K | -436.59%-138K | -100.74%-2K | -79.05%75K |
| End cash Position | 26.07%54.33M | 154.80%78.56M | 66.48%54.22M | 62.07%49.07M | 62.07%49.07M | 296.85%43.09M | 174.53%30.83M | 188.91%32.57M | 6.93%30.28M | 6.93%30.28M |
| Free cash flow | -35.89%-27.81M | -735.75%-93.55M | -12,476.83%-49.14M | -298.31%-28.26M | -76.15%3M | -245.63%-20.47M | -1,122.19%-11.19M | 102.67%397K | 80.18%-7.1M | 326.71%12.58M |
| 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 | -- |