Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (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 | -318.86%-2.74M | 103.25%139K | 55.07%-802K | -984.76%-2.79M | -39.45%2.02M | 274.72%1.25M | -261.31%-4.27M | 63.97%-1.79M | -96.67%315K | -23.36%3.34M |
| Net income from continuing operations | -108.51%-1.76M | -56.01%-688K | 39.41%-1.76M | -317.02%-4.77M | -179.81%-585K | -258.72%-846K | -176.30%-441K | -918.64%-2.9M | -69.17%2.2M | 1,082.26%733K |
| Operating gains losses | ---- | ---5.29M | ---164K | -278.93%-1.91M | 13,555.56%1.23M | ---- | ---- | ---- | -26.38%-503K | 101.62%9K |
| Depreciation and amortization | 86.03%666K | -14.63%245K | -28.72%283K | -7.23%1.36M | -18.41%319K | -4.28%358K | -18.93%287K | 14.08%397K | 6.46%1.47M | 8.31%391K |
| Deferred tax | -940.43%-395K | -632.43%-197K | 110.80%31K | 148.72%532K | 169.73%735K | -84.69%47K | 172.55%37K | 2.38%-287K | -368.67%-1.09M | -8,883.33%-1.05M |
| Other non cash items | ---- | -610.68%-526K | 152.00%252K | 100.04%12K | 135.98%385K | -143.73%-164K | 100.38%103K | -73.47%100K | -904,400.00%-27.14M | -393.96%-1.07M |
| Change In working capital | -224.03%-1.5M | 112.01%523K | -60.82%248K | 70.88%-1.23M | -45.25%1.28M | 157.53%1.21M | -414.37%-4.35M | 110.85%633K | -261.37%-4.21M | -30.81%2.35M |
| -Change in receivables | -232.39%-1.17M | 66.66%-1.14M | 26.26%-1.2M | -118.42%-1.28M | -52.24%2.89M | -57.95%886K | -3,190.38%-3.42M | -44.28%-1.63M | 425.23%6.92M | 50.15%6.05M |
| -Change in inventory | ---- | -56.03%777K | -121.85%-2.88M | -15.37%859K | -89.45%133K | 33.51%259K | 272.56%1.77M | -322.60%-1.3M | 148.29%1.02M | -48.26%1.26M |
| -Change in prepaid assets | -354.07%-625K | 87.46%658K | 53.56%-326K | 51.95%-531K | 42.43%-426K | -49.17%246K | 344.30%351K | 24.35%-702K | -79.67%-1.11M | -242.03%-740K |
| -Change in payables and accrued expense | -2,018.99%-1.52M | 178.41%1.01M | -40.12%1.77M | 105.78%580K | 60.24%-1.18M | 101.68%79K | -190.99%-1.28M | 178.33%2.96M | -735.36%-10.03M | -155.61%-2.96M |
| -Change in other current assets | ---- | 68.04%-503K | 455.06%877K | -3,641.86%-1.52M | 103.55%20K | -122.64%-127K | -328.88%-1.57M | -61.74%158K | 108.50%43K | -842.11%-564K |
| -Change in other current liabilities | ---- | 187.65%1.42M | 101.71%10K | 4.14%-1.76M | -1,103.36%-1.79M | -66.84%125K | 141.30%494K | 32.49%-586K | -82.14%-1.84M | 89.88%-149K |
| -Change in other working capital | ---- | 11.91%-747K | 262.73%1.2M | 344.97%1.39M | 240.19%150K | 420.62%1.76M | -257.91%-848K | 173.50%330K | -192.35%-567K | 74.52%-107K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -318.86%-2.74M | 103.25%139K | 55.07%-802K | -984.76%-2.79M | -39.45%2.02M | 274.72%1.25M | -261.31%-4.27M | 63.97%-1.79M | -96.67%315K | -23.36%3.34M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 619,300.00%6.19M | -164.29%-37K | -100.56%-6K | 149.12%1.06M | 100.19%4K | 104.00%1K | -1,300.00%-14K | 2,907.89%1.07M | -62.44%-2.15M | -2,843.66%-2.09M |
| Capital expenditure reported | -61,600.00%-615K | -164.29%-37K | 33.33%-6K | 81.82%-18K | 111.43%4K | 104.00%1K | -1,300.00%-14K | 76.32%-9K | 80.36%-99K | 52.70%-35K |
| Net PPE purchase and sale | ---- | -2,721.05%-536K | -7.79%-263K | 1,332.71%7.67M | 81.54%-24K | 2,097.99%7.95M | -101.59%-19K | -83.46%-244K | 170.67%535K | -150.39%-130K |
| Net business purchase and sale | ---- | --0 | ---4.19M | --0 | --0 | ---575K | ---19.1M | --0 | -149.09%-2.06M | ---2.77M |
| Net investment purchase and sale | ---- | -63.41%285K | --0 | 158.94%745K | 212.83%475K | --0 | 397.33%779K | -498.82%-509K | 70.85%-1.26M | -14.09%-421K |
| Net other investing changes | ---- | --75K | -93.12%74K | --1.08M | --0 | --0 | --0 | --1.08M | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 619,300.00%6.19M | -164.29%-37K | -100.56%-6K | 149.12%1.06M | 100.19%4K | 104.00%1K | -1,300.00%-14K | 2,907.89%1.07M | -62.44%-2.15M | -2,843.66%-2.09M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -546.37%-2.58M | 98.45%-23K | 99.27%-8K | -26.46%-3.1M | 40.58%-123K | -86.45%-399K | 20.50%-1.49M | -567.68%-1.1M | -20.42%-2.45M | -417.50%-207K |
| Net issuance payments of debt | ---- | -73.00%2.54M | 2,035.14%2.15M | 645.76%6.25M | -86.77%194K | -884.67%-3.23M | 2,114.86%9.39M | 96.78%-111K | 39.29%-1.15M | 545.59%1.47M |
| Net common stock issuance | -554.45%-2.57M | --0 | --0 | -189.36%-2.78M | --0 | -95.52%-393K | -152.36%-1.45M | ---936K | 15.21%-959K | ---185K |
| Cash dividends paid | ---- | -40.50%-673K | 0.00%-479K | -6.47%-2.04M | -12.94%-541K | -12.94%-541K | 0.00%-479K | 0.00%-479K | 0.00%-1.92M | 0.00%-479K |
| Proceeds from stock option exercised by employees | -4,433.33%-272K | 41.03%-23K | 94.97%-8K | -34.02%-327K | -459.09%-123K | 53.85%-6K | 13.33%-39K | 3.05%-159K | 14.69%-244K | 45.00%-22K |
| Net other financing activities | ---- | ---- | ---- | 98.24%-22K | ---- | ---- | ---- | ---15K | -101.61%-1.25M | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -546.37%-2.58M | 98.45%-23K | 99.27%-8K | -26.46%-3.1M | 40.58%-123K | -86.45%-399K | 20.50%-1.49M | -567.68%-1.1M | -20.42%-2.45M | -417.50%-207K |
| Net cash flow | ||||||||||
| Beginning cash position | 14.69%17.52M | -18.02%17.21M | -23.75%17.67M | -15.67%23.17M | -24.95%16.49M | -33.58%15.28M | -5.77%21M | -15.67%23.17M | 24.26%27.48M | -3.38%21.98M |
| Current changes in cash | 2.81%877K | 101.37%79K | 54.99%-816K | -12.56%-4.83M | 82.96%1.9M | 189.32%853K | -840.00%-5.77M | 64.84%-1.81M | -170.51%-4.29M | -75.51%1.04M |
| Effect of exchange rate changes | -65.10%126K | 342.31%230K | 201.40%363K | -4,380.00%-672K | -569.03%-727K | 594.52%361K | 183.87%52K | -922.86%-358K | 97.93%-15K | -68.43%155K |
| End cash Position | 12.33%18.53M | 14.69%17.52M | -18.02%17.21M | -23.75%17.67M | -23.75%17.67M | -24.95%16.49M | -33.58%15.28M | -5.77%21M | -15.67%23.17M | -15.67%23.17M |
| Free cash flow | -367.81%-3.35M | 102.38%102K | 54.96%-808K | -1,398.61%-2.81M | -38.69%2.02M | 268.96%1.25M | -261.90%-4.29M | 64.06%-1.79M | -97.59%216K | -22.86%3.3M |
| 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 | -- |