Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Seagate Technology
STX
5
Western Digital
WDC
| (Q1)Mar 31, 2026 | (FY)Dec 31, 2025 | (Q4)Dec 31, 2025 | (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 7.49%83.21M | 56.12%360.02M | 69.23%99.82M | 42.46%88.43M | 33.99%94.36M | 97.89%77.41M | 17.78%230.6M | 7.54%58.98M | 20.33%62.07M | 39.61%70.42M |
| Net income from continuing operations | -0.74%59.86M | 28.16%230.46M | 2.63%63.84M | -0.59%48.38M | 60.68%57.94M | 83.30%60.3M | -46.15%179.82M | 6.25%62.2M | -52.84%48.67M | -78.65%36.06M |
| Depreciation and amortization | 14.65%11.28M | -1.64%41.99M | 8.41%11.18M | 1.17%10.77M | -5.15%10.2M | -10.38%9.84M | -11.85%42.69M | -0.15%10.31M | -7.70%10.65M | -21.75%10.76M |
| Deferred tax | 105.10%3.94M | 399.65%29.59M | 187.52%6.7M | 3,110.90%18.27M | 83.90%2.7M | 145.20%1.92M | 93.21%-9.88M | -526.87%-7.66M | -93.93%569K | 100.92%1.47M |
| Other non cash items | 12,850.00%518K | 101.45%73K | 1,900.00%72K | --0 | 99.75%-3K | -99.46%4K | -150.89%-5.03M | -100.36%-4K | 17.29%-4.55M | -117.84%-1.21M |
| Change In working capital | 36.38%-3.84M | 115.88%3.65M | 120.35%3.58M | 39.13%-3.2M | -12.57%9.29M | 43.81%-6.03M | -375.49%-22.96M | -391.24%-17.6M | -240.28%-5.25M | 32.28%10.63M |
| -Change in receivables | 9,543.23%29.27M | 24.57%-26.27M | 11.46%-31.86M | 122.33%2.25M | -51.74%3.65M | -108.45%-310K | -52.47%-34.82M | -265.28%-35.98M | 82.48%-10.07M | -31.23%7.56M |
| -Change in inventory | -21,282.09%-14.33M | 106.32%536K | -88.11%508K | -262.64%-6M | 222.03%6.1M | 99.41%-67K | 44.41%-8.48M | 377.52%4.27M | 439.25%3.69M | 31.99%-5M |
| -Change in prepaid assets | -75.00%-1.5M | 27.42%-3.99M | 89.57%-397K | -49.39%-2.93M | 175.58%195K | -262.12%-856K | -299.06%-5.5M | -292.42%-3.81M | -262.85%-1.96M | -110.43%-258K |
| -Change in payables and accrued expense | -169.58%-9.74M | 6.39%29.18M | 81.11%30.62M | -87.77%136K | -80.11%2.04M | -338.47%-3.61M | -49.13%27.43M | 134.43%16.91M | -98.14%1.11M | 36.20%10.23M |
| -Change in other current liabilities | -17.69%-1.58M | -3.68%-5.55M | 3.51%-1.46M | -63.22%-1.5M | -6.61%-1.26M | 23.38%-1.34M | -2.92%-5.36M | -34.76%-1.51M | 25.89%-919K | -2.08%-1.18M |
| -Change in other working capital | -4,002.61%-5.97M | 158.16%9.74M | 144.93%6.16M | 67.47%4.86M | -96.01%-1.43M | 116.76%153K | 174.76%3.77M | 1,049.06%2.52M | 19.94%2.9M | 83.63%-727K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 7.49%83.21M | 56.12%360.02M | 69.23%99.82M | 42.46%88.43M | 33.99%94.36M | 97.89%77.41M | 17.78%230.6M | 7.54%58.98M | 20.33%62.07M | 39.61%70.42M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -919.82%-85.31M | -293.33%-223.11M | 111.95%8.33M | -417.23%-91.85M | -223.22%-131.22M | -111.72%-8.37M | 1.17%-56.72M | 20.99%-69.74M | -126.97%-17.76M | -67.23%-40.6M |
| Net PPE purchase and sale | -47.80%-11.64M | 12.56%-26.84M | -0.43%-6.52M | 39.76%-5.95M | 42.57%-6.51M | -161.70%-7.87M | -32.09%-30.7M | -725.57%-6.49M | -23.89%-9.87M | -67.88%-11.33M |
| Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
| Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| Net investment purchase and sale | -14,843.81%-73.67M | -654.09%-196.27M | 123.48%14.85M | -988.96%-85.91M | -326.11%-124.72M | -100.66%-493K | 81.48%-26.03M | 27.70%-63.25M | 75.75%-7.89M | -66.98%-29.27M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -919.82%-85.31M | -293.33%-223.11M | 111.95%8.33M | -417.23%-91.85M | -223.22%-131.22M | -111.72%-8.37M | 1.17%-56.72M | 20.99%-69.74M | -126.97%-17.76M | -67.23%-40.6M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -25.84%-46.26M | 67.61%-54.41M | -70.76%-4.54M | 90.74%-5.12M | 54.89%-7.99M | 60.19%-36.76M | 0.96%-167.99M | 37.30%-2.66M | 48.38%-55.27M | -333.31%-17.71M |
| Net issuance payments of debt | ---- | --0 | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
| Net common stock issuance | -19.10%-2.57M | 93.72%-7.11M | -46.42%-5.05M | 108.04%3.74M | 70.78%-3.65M | 95.75%-2.16M | -12.72%-113.31M | 48.19%-3.45M | 50.41%-46.55M | ---12.5M |
| Proceeds from stock option exercised by employees | ---- | 25.51%6.86M | ---- | ---- | 19.55%3.74M | --0 | 412.82%5.47M | -38.94%5.47M | 34.09%-3.35M | -27.41%3.13M |
| Net other financing activities | -26.26%-43.69M | 9.95%-54.16M | -35.84%-6.36M | 4.66%-5.12M | 3.11%-8.08M | 17.12%-34.61M | -5.56%-60.14M | 28.47%-4.68M | 33.92%-5.37M | 0.75%-8.34M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -25.84%-46.26M | 67.61%-54.41M | -70.76%-4.54M | 90.74%-5.12M | 54.89%-7.99M | 60.19%-36.76M | 0.96%-167.99M | 37.30%-2.66M | 48.38%-55.27M | -333.31%-17.71M |
| Net cash flow | ||||||||||
| Beginning cash position | 83.24%182.83M | 5.28%99.78M | -30.51%79.2M | -29.55%87.76M | 17.38%132.19M | 5.28%99.78M | -24.60%94.77M | -13.62%113.98M | 1.95%124.58M | 12.75%112.61M |
| Current changes in cash | -249.79%-48.36M | 1,301.07%82.5M | 872.36%103.6M | 22.03%-8.55M | -470.08%-44.85M | 77.96%32.29M | 118.85%5.89M | 64.38%-13.41M | -205.82%-10.96M | -45.11%12.12M |
| Effect of exchange rate changes | -212.90%-140K | 163.18%556K | 102.78%22K | -103.88%-14K | 373.55%424K | 142.03%124K | -387.58%-880K | -268.66%-791K | 161.29%361K | -165.96%-155K |
| End cash Position | 1.62%134.32M | 83.24%182.83M | 83.24%182.83M | -30.51%79.2M | -29.55%87.76M | 17.38%132.19M | 5.28%99.78M | 5.28%99.78M | -13.62%113.98M | 1.95%124.58M |
| Free cash flow | 2.92%71.57M | 66.67%333.18M | 77.73%93.3M | 58.00%82.48M | 48.67%87.85M | 92.58%69.54M | 15.85%199.9M | -2.90%52.5M | 19.68%52.2M | 35.24%59.09M |
| 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 | -- | -- | -- |