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 | -43.97%79M | -76.92%48M | -72.00%7M | 22.28%461M | -45.63%87M | 5.22%141M | 100.00%208M | 219.05%25M | -27.08%377M | 12.68%160M |
| Net income from continuing operations | 13.54%-428M | -1,000.00%-44M | 11.76%19M | -589.39%-910M | -694.44%-428M | -86.09%-495M | -104.71%-4M | 173.91%17M | 86.11%-132M | 580.00%72M |
| Operating gains losses | ---- | ---- | ---- | 1,800.00%19M | ---- | ---- | ---- | ---- | -97.44%1M | ---- |
| Depreciation and amortization | 3.37%92M | 2.33%88M | -8.14%79M | 1.75%349M | 3.53%88M | 1.14%89M | 0.00%86M | 2.38%86M | 4.57%343M | 7.59%85M |
| Deferred tax | 2,100.00%180M | -6,750.00%-137M | 111.11%1M | -4.62%-136M | -404.35%-116M | 62.50%-9M | 96.77%-2M | 57.14%-9M | 42.98%-130M | -187.50%-23M |
| Other non cash items | -200.00%-6M | -47.37%10M | -52.63%9M | -350.00%-9M | -45.16%-45M | 71.43%-2M | 190.48%19M | -66.67%19M | -103.33%-2M | -214.81%-31M |
| Change In working capital | -164.29%-27M | -216.49%-113M | -5.71%-111M | 269.64%95M | 41.86%61M | 23.53%42M | 1,516.67%97M | 24.46%-105M | 28.21%-56M | 2,050.00%43M |
| -Change in receivables | 62.69%-25M | --0 | -214.81%-31M | 279.31%104M | 414.81%85M | -1,057.14%-67M | 356.52%59M | 280.00%27M | -168.24%-58M | -164.29%-27M |
| -Change in inventory | -255.56%-14M | -950.00%-21M | -420.00%-26M | 183.33%17M | -70.59%15M | 169.23%9M | 0.00%-2M | 83.33%-5M | 104.26%6M | 5,200.00%51M |
| -Change in prepaid assets | -212.50%-36M | -52.63%27M | 96.43%-1M | 165.52%38M | -283.33%-23M | 366.67%32M | 347.83%57M | -64.71%-28M | -75.76%-58M | -146.15%-6M |
| -Change in payables and accrued expense | -145.45%-30M | -36.36%-15M | 61.54%-30M | -322.58%-69M | -284.00%-46M | 186.96%66M | -139.29%-11M | -73.33%-78M | 29.17%31M | 231.58%25M |
| -Change in other current assets | ---1M | ---3M | 166.67%4M | -225.00%-5M | -87.50%1M | --0 | --0 | -500.00%-6M | 300.00%4M | -42.86%8M |
| -Change in other current liabilities | 762.50%69M | -5,900.00%-58M | -15.38%-15M | -193.33%-28M | -700.00%-24M | 100.00%8M | -95.65%1M | -316.67%-13M | 2,900.00%30M | -133.33%-3M |
| -Change in other working capital | 266.67%10M | -514.29%-43M | -500.00%-12M | 445.45%38M | 1,160.00%53M | -121.43%-6M | -333.33%-7M | 94.59%-2M | 26.67%-11M | 91.07%-5M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -43.97%79M | -76.92%48M | -72.00%7M | 22.28%461M | -45.63%87M | 5.22%141M | 100.00%208M | 219.05%25M | -27.08%377M | 12.68%160M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 23.40%-36M | 32.00%-34M | 60.47%-17M | -121.35%-197M | -185.00%-57M | -2,250.00%-47M | -66.67%-50M | -16.22%-43M | 35.51%-89M | 31.03%-20M |
| Capital expenditure reported | 9.30%-39M | 38.46%-32M | 44.12%-19M | -20.81%-180M | -27.50%-51M | -16.22%-43M | -57.58%-52M | 12.82%-34M | 0.00%-149M | -25.00%-40M |
| Net PPE purchase and sale | ---- | --0 | --1M | ---- | ---- | ---- | --1M | --0 | ---- | ---- |
| Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --13M | ---- |
| Net investment purchase and sale | 150.00%2M | -300.00%-2M | 111.11%1M | -128.21%-11M | --1M | -111.43%-4M | -50.00%1M | -550.00%-9M | 200.00%39M | --0 |
| Net other investing changes | ---- | ---- | ---- | -175.00%-6M | -200.00%-7M | --0 | ---- | ---- | 500.00%8M | --7M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 23.40%-36M | 32.00%-34M | 60.47%-17M | -121.35%-197M | -185.00%-57M | -2,250.00%-47M | -66.67%-50M | -16.22%-43M | 35.51%-89M | 31.03%-20M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 54.43%-36M | 60.23%-68M | 978.57%123M | 1.63%-302M | 70.31%-38M | 27.52%-79M | -96.55%-171M | -182.35%-14M | 6.69%-307M | 20.50%-128M |
| Net issuance payments of debt | -105.56%-3M | -252.94%-26M | 705.00%161M | -24.37%90M | -101.82%-1M | 169.23%54M | 130.36%17M | -89.90%20M | 298.33%119M | 142.64%55M |
| Net common stock issuance | --0 | ---- | ---- | 16.67%-250M | --0 | ---100M | ---150M | --0 | -100.00%-300M | ---150M |
| Cash dividends paid | 3.03%-32M | 3.03%-32M | -10.34%-32M | -8.62%-126M | -3.33%-31M | -13.79%-33M | -10.00%-33M | -7.41%-29M | -11.54%-116M | -15.38%-30M |
| Net other financing activities | ---1M | -100.00%-10M | -20.00%-6M | -60.00%-16M | -100.00%-6M | --0 | -400.00%-5M | -25.00%-5M | 33.33%-10M | ---3M |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 54.43%-36M | 60.23%-68M | 978.57%123M | 1.63%-302M | 70.31%-38M | 27.52%-79M | -96.55%-171M | -182.35%-14M | 6.69%-307M | 20.50%-128M |
| Net cash flow | ||||||||||
| Beginning cash position | 28.67%359M | 36.77%398M | -18.56%272M | -8.49%334M | -4.21%296M | -5.42%279M | -8.49%291M | -8.49%334M | 7.67%365M | -26.08%309M |
| Current changes in cash | -53.33%7M | -315.38%-54M | 453.13%113M | -100.00%-38M | -166.67%-8M | -34.78%15M | 0.00%-13M | 21.95%-32M | -138.00%-19M | 125.00%12M |
| Effect of exchange rate changes | -250.00%-3M | 1,400.00%15M | 218.18%13M | -100.00%-24M | -223.08%-16M | 122.22%2M | 110.00%1M | -83.33%-11M | 50.00%-12M | 360.00%13M |
| End cash Position | 22.64%363M | 28.67%359M | 36.77%398M | -18.56%272M | -18.56%272M | -4.21%296M | -5.42%279M | -8.49%291M | -8.49%334M | -8.49%334M |
| Free cash flow | -59.18%40M | -89.74%16M | -33.33%-12M | 23.25%281M | -70.00%36M | 1.03%98M | 119.72%156M | 85.00%-9M | -38.04%228M | 9.09%120M |
| 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 | -- |