Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Warner Bros Discovery
WBD
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 | 17.65%45.94M | 60.55%34.03M | 45.15%39.43M | 36.59%126.02M | 39.99%38.61M | 59.98%39.05M | 7.99%21.2M | 31.60%27.17M | 43.34%92.26M | 34.88%27.58M |
| Net income from continuing operations | 16.28%38.78M | 18.32%30.83M | 52.03%34.11M | 46.00%108.84M | 58.76%26.99M | 60.87%33.35M | 32.19%26.06M | 31.19%22.44M | 64.10%74.55M | 57.45%17M |
| Operating gains losses | 4,100.00%294K | 360.00%184K | 213.98%106K | -86.50%49K | -78.79%95K | 118.42%7K | 73.91%40K | -32.86%-93K | 216.35%363K | 539.22%448K |
| Depreciation and amortization | 0.85%6.16M | 3.89%6.2M | 1.37%6.14M | 1.44%24.17M | 0.00%6.04M | 2.28%6.11M | -0.33%5.96M | 3.88%6.05M | 7.33%23.83M | 6.26%6.04M |
| Deferred tax | 582.08%2.04M | -953.99%-1.72M | -139.92%-571K | -8.34%-1M | 71.03%-175K | -416.42%-424K | 44.18%-163K | -47.83%-238K | -136.53%-923K | -276.09%-604K |
| Other non cash items | --12K | --0 | 200.00%6K | 58.82%27K | 212.50%25K | --0 | --0 | 0.00%2K | 750.00%17K | --8K |
| Change In working capital | -172.77%-3.27M | 71.03%-3.43M | -20.33%-2.69M | -25.14%-10.96M | 11.01%4.32M | 62.42%-1.2M | -79.62%-11.85M | 22.05%-2.24M | -7.86%-8.76M | 29.19%3.9M |
| -Change in receivables | 25.93%-4.9M | 133.42%1.38M | -187.35%-11.79M | -32.96%-5.93M | 48.49%8.92M | -99.07%-6.62M | -73.56%-4.13M | 13.87%-4.1M | 30.72%-4.46M | 0.70%6.01M |
| -Change in inventory | -538.92%-3.09M | 243.72%2.27M | 87.67%-174K | 28.75%-3.37M | 118.13%97K | 66.18%-483K | -418.42%-1.58M | 42.81%-1.41M | -10.25%-4.73M | 72.24%-535K |
| -Change in prepaid assets | 5.16%754K | -2.43%522K | 58.37%1.01M | 61.14%-443K | -0.39%-2.33M | 24.91%717K | 26,650.00%535K | 4.93%639K | -496.86%-1.14M | -82.64%-2.33M |
| -Change in payables and accrued expense | 9.93%4.01M | -49.52%-7.59M | 206.96%8.11M | -160.62%-1.01M | -410.18%-2.22M | 231.57%3.64M | -30.48%-5.07M | -29.29%2.64M | -38.32%1.67M | 186.80%717K |
| -Change in other current assets | -100.44%-7K | 100.44%7K | 993.33%164K | 31.69%-97K | -770.59%-114K | 1,474.78%1.58M | -4,055.26%-1.58M | 350.00%15K | -1,875.00%-142K | 950.00%17K |
| -Change in other current liabilities | 20.00%-28K | 12.50%-21K | 14.29%-18K | -292.59%-104K | -300.00%-24K | -418.18%-35K | -300.00%-24K | -210.53%-21K | -43.75%54K | --12K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 17.65%45.94M | 60.55%34.03M | 45.15%39.43M | 36.59%126.02M | 39.99%38.61M | 59.98%39.05M | 7.99%21.2M | 31.60%27.17M | 43.34%92.26M | 34.88%27.58M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -186.70%-14.62M | -206.03%-13.04M | -122.68%-14.85M | 15.97%-26.86M | 20.38%-10.83M | -61.21%-5.1M | 56.83%-4.26M | -25.08%-6.67M | -2.61%-31.96M | -72.08%-13.6M |
| Net PPE purchase and sale | -186.70%-14.62M | -206.03%-13.04M | -122.68%-14.85M | 15.97%-26.86M | 20.38%-10.83M | -61.21%-5.1M | 56.83%-4.26M | -25.08%-6.67M | -25.25%-31.96M | -72.08%-13.6M |
| Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -186.70%-14.62M | -206.03%-13.04M | -122.68%-14.85M | 15.97%-26.86M | 20.38%-10.83M | -61.21%-5.1M | 56.83%-4.26M | -25.08%-6.67M | -2.61%-31.96M | -72.08%-13.6M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -20.14%-1.72M | -20.06%-1.72M | -35.08%-1.98M | -59.14%-9.1M | -105.87%-4.77M | -25.55%-1.43M | -25.64%-1.43M | -30.84%-1.47M | -10.26%-5.72M | -27.55%-2.32M |
| Net common stock issuance | --0 | --0 | -146.51%-424K | -175.43%-3.51M | -183.76%-3.34M | --0 | --0 | -75.51%-172K | -66.10%-1.27M | -72.69%-1.18M |
| Cash dividends paid | -20.14%-1.72M | -20.06%-1.72M | -20.55%-1.72M | -25.52%-5.72M | -25.46%-1.43M | -25.55%-1.43M | -25.64%-1.43M | -25.42%-1.43M | -0.40%-4.55M | -0.44%-1.14M |
| Proceeds from stock option exercised by employees | --0 | --0 | 23.08%160K | 15.04%130K | --0 | --0 | --0 | 15.04%130K | -5.83%113K | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -20.14%-1.72M | -20.06%-1.72M | -35.08%-1.98M | -59.14%-9.1M | -105.87%-4.77M | -25.55%-1.43M | -25.64%-1.43M | -30.84%-1.47M | -10.26%-5.72M | -27.55%-2.32M |
| Net cash flow | ||||||||||
| Beginning cash position | 43.78%319.91M | 45.24%300.63M | 47.92%278.03M | 40.92%187.96M | 44.65%255.02M | 42.45%222.5M | 40.26%207M | 40.92%187.96M | 26.60%133.38M | 43.74%176.31M |
| Current changes in cash | -8.97%29.6M | 24.31%19.28M | 18.77%22.6M | 65.02%90.07M | 97.35%23.01M | 61.74%32.52M | 79.82%15.51M | 34.11%19.03M | 94.73%54.58M | 8.71%11.66M |
| End cash Position | 37.05%349.51M | 43.78%319.91M | 45.24%300.63M | 47.92%278.03M | 47.92%278.03M | 44.65%255.02M | 42.45%222.5M | 40.26%207M | 40.92%187.96M | 40.92%187.96M |
| Free cash flow | -7.73%31.28M | 23.55%20.76M | 20.84%24.58M | 69.98%98.61M | 98.75%27.56M | 75.64%33.9M | 74.14%16.8M | 33.90%20.34M | 54.49%58.01M | 18.03%13.87M |
| 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 | -- |