Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Disney
DIS
5
Roblox
RBLX
| (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 | -66.49%3.6M | 23.55%10.69M | 19.63%10.9M | 865.39%47.75M | 81.19%19.23M | 1,197.45%10.76M | 92.55%8.65M | 199.20%9.11M | -27.33%4.95M | -65.70%10.61M |
| Net income from continuing operations | -32.55%-9.37M | -435.93%-9.36M | -17.47%-7.2M | -218.81%-16.52M | -302.18%-6.11M | -425.66%-7.07M | 193.11%2.79M | 17.06%-6.13M | 63.13%-5.18M | 1,232.16%3.02M |
| Operating gains losses | -69.37%230K | -45.45%24K | -153.41%-290K | 558.28%1.55M | 278.81%211K | 460.45%751K | -87.81%44K | 175.94%543K | -158.08%-338K | -102.97%-118K |
| Depreciation and amortization | 8.35%9.77M | -10.17%7.84M | -14.64%7.48M | 0.32%34.99M | -5.76%8.49M | 3.46%9.01M | 0.96%8.73M | 2.89%8.77M | 0.30%34.88M | 7.13%9M |
| Deferred tax | -561.50%-3.07M | 34.62%-3.09M | 82.36%-402K | -42.20%-5.74M | 145.71%597K | -36.67%665K | -279.21%-4.73M | 10.13%-2.28M | 20.98%-4.04M | 42.62%-1.31M |
| Change In working capital | -23.94%4.93M | 1,888.07%13.84M | 41.30%9.73M | 221.74%29.13M | 1,359.62%15.07M | 146.14%6.49M | 146.12%696K | 196.05%6.88M | -50.78%-23.93M | -106.35%-1.2M |
| -Change in receivables | -15.31%10.28M | -184.36%-491K | -118.84%-14.61M | 444.55%20.17M | -8.74%14.13M | 79.39%12.14M | 105.17%582K | 60.34%-6.68M | 55.52%-5.85M | 2.04%15.48M |
| -Change in inventory | -108.79%-550K | 5,095.40%13.04M | 42.28%5.26M | 185.24%26.9M | 724.23%17.21M | 159.53%6.26M | 96.70%-261K | 124.29%3.7M | -56.82%-31.56M | -50.36%2.09M |
| -Change in prepaid assets | -31.22%4.12M | 46.63%-1.29M | -200.15%-1.38M | -94.72%877K | -144.49%-4.07M | 43.92%5.99M | -276.28%-2.42M | -29.13%1.38M | 422.25%16.63M | -11.58%9.15M |
| -Change in payables and accrued expense | 50.19%-8.91M | -7.56%2.58M | 141.08%20.45M | -500.13%-18.82M | 56.30%-12.2M | -23.64%-17.89M | -82.89%2.79M | -63.03%8.48M | -113.89%-3.14M | -155.93%-27.92M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -66.49%3.6M | 23.55%10.69M | 19.63%10.9M | 865.39%47.75M | 81.19%19.23M | 1,197.45%10.76M | 92.55%8.65M | 199.20%9.11M | -27.33%4.95M | -65.70%10.61M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -5.45%-6.37M | 55.40%-3.23M | -4.80%-5.99M | 33.83%-24.47M | 45.49%-5.47M | 43.28%-6.04M | 3.94%-7.24M | 34.73%-5.71M | -29.38%-36.98M | -12.52%-10.04M |
| Capital expenditure reported | -2.81%-6.3M | 53.94%-3.28M | -4.75%-6.07M | 36.87%-24.3M | 47.00%-5.25M | 41.95%-6.13M | 9.98%-7.13M | 42.68%-5.8M | -21.79%-38.5M | -13.54%-9.91M |
| Net PPE purchase and sale | 25.56%113K | 1.42%143K | 1.23%82K | -79.40%385K | 160.71%73K | -19.64%90K | -62.30%141K | -94.02%81K | 1,082.91%1.87M | -55.56%28K |
| Net investment purchase and sale | ---180K | ---- | ---- | -57.14%-550K | -93.33%-290K | --0 | ---- | ---- | -112.20%-350K | 84.21%-150K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -5.45%-6.37M | 55.40%-3.23M | -4.80%-5.99M | 33.83%-24.47M | 45.49%-5.47M | 43.28%-6.04M | 3.94%-7.24M | 34.73%-5.71M | -29.38%-36.98M | -12.52%-10.04M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 15.67%6.72M | -474.16%-40.58M | -114.61%-787K | -36.40%11.12M | 258.18%6.99M | -60.22%5.81M | -332.31%-7.07M | 354.27%5.39M | 339.62%17.49M | 208.27%1.95M |
| Net issuance payments of debt | 14.09%6.76M | -476.84%-40.5M | -109.34%-561K | -44.46%11.92M | 65.75%7M | -60.45%5.93M | -323.39%-7.02M | 771.28%6.01M | 8,347.24%21.46M | 428.28%4.23M |
| Net common stock issuance | 66.67%-38K | -65.22%-76K | 63.55%-226K | 53.78%-795K | 34.78%-15K | 69.35%-114K | 54.46%-46K | 49.35%-620K | -117.45%-1.72M | 25.81%-23K |
| Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 66.70%-2.25M | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 15.67%6.72M | -474.16%-40.58M | -114.61%-787K | -36.40%11.12M | 258.18%6.99M | -60.22%5.81M | -332.31%-7.07M | 354.27%5.39M | 339.62%17.49M | 208.27%1.95M |
| Net cash flow | ||||||||||
| Beginning cash position | 18.19%49.77M | 63.31%79.11M | 75.88%71.83M | -25.47%40.84M | 47.28%54.14M | 21.34%42.11M | 37.75%48.44M | -25.47%40.84M | -35.94%54.8M | 13.67%36.76M |
| Current changes in cash | -62.40%3.96M | -485.30%-33.12M | -53.07%4.12M | 336.47%34.4M | 720.40%20.75M | 252.82%10.53M | -113,060.00%-5.66M | 143.79%8.78M | 49.96%-14.55M | -87.49%2.53M |
| Effect of exchange rate changes | -82.84%257K | 664.03%3.78M | 366.47%3.16M | -676.99%-3.41M | -296.53%-3.05M | 260.90%1.5M | -47.25%-670K | -379.91%-1.18M | 135.24%591K | -30.56%1.55M |
| End cash Position | -0.28%53.99M | 18.19%49.77M | 63.31%79.11M | 75.88%71.83M | 75.88%71.83M | 47.28%54.14M | 21.34%42.11M | 37.75%48.44M | -25.47%40.84M | -25.47%40.84M |
| Free cash flow | -158.30%-2.7M | 384.88%7.41M | 45.65%4.83M | 169.88%23.45M | 1,896.71%13.98M | 140.09%4.63M | 144.67%1.53M | 117.18%3.31M | -35.27%-33.55M | -96.85%700K |
| 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 | -- |