Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Comcast
CMCSA
5
Broadcom
AVGO
| (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 | -43.26%-59.84M | -209.21%-74.53M | 40.61%-18.58M | -32.97%-140.56M | 62.50%-43.4M | -652.79%-41.77M | -1,770.27%-24.1M | -3,140.72%-31.29M | 13.65%-105.71M | 7.85%-115.74M |
| Net income from continuing operations | -114.60%-78.65M | -8.44%-28.84M | -499.92%-35.88M | 50.37%-54.06M | 124.44%15.17M | -122.02%-36.65M | 0.27%-26.6M | -61.62%-5.98M | 37.99%-108.92M | -233.25%-62.05M |
| Operating gains losses | -49.11%4.36M | -0.01%-7.79M | -3,185.88%-5.59M | -238.05%-37.92M | 11.25%-38.52M | -64.80%8.56M | -145.57%-7.79M | -100.58%-170K | -81.94%27.47M | 43.51%-43.41M |
| Depreciation and amortization | 16.13%33.48M | -23.82%37.01M | -23.82%29.69M | 66.26%140.97M | 12.82%24.58M | 32.44%28.83M | 136.64%48.58M | 88.29%38.98M | 17.07%84.79M | 4.88%21.79M |
| Deferred tax | -101.04%-2.51M | -606.98%-8.64M | 189.51%5.63M | -192.44%-15.8M | -240.58%-9.97M | -114.32%-1.25M | 5.97%1.7M | -1,804.55%-6.29M | 152.80%17.09M | 4,198.18%7.09M |
| Other non cash items | -13.12%-65.35M | -124.51%-70.45M | -1.17%-61.58M | -37.08%-186.02M | -3.42%-36.01M | -43.86%-57.77M | -70.01%-31.38M | -43.98%-60.87M | 45.21%-135.7M | 63.84%-34.82M |
| Change In working capital | -44.42%3.11M | -18.29%-13.85M | 8,702.17%27.79M | -846.23%-9.22M | -199.46%-2.78M | 446.29%5.59M | -13,257.30%-11.71M | 87.90%-323K | 131.05%1.24M | -66.86%2.79M |
| -Change in receivables | 71.10%-213K | -17,833.33%-1.08M | 4,780.00%702K | -4,092.31%-545K | -51.92%213K | -434.06%-737K | 99.07%-6K | -104.59%-15K | -103.03%-13K | -45.04%443K |
| -Change in inventory | -441.58%-547K | -503.78%-2.23M | ---429K | -305.98%-475K | -115.38%-4K | -50.75%-101K | ---370K | --0 | ---117K | --26K |
| -Change in prepaid assets | -192.52%-9.58M | -1,653.29%-2.67M | 772.69%11.23M | 1,201.67%5.47M | 465.66%10.56M | -220.54%-3.28M | -106.30%-152K | 8.29%-1.67M | 123.40%420K | -131.45%-2.89M |
| -Change in payables and accrued expense | 3.81%12.57M | -213.63%-11.21M | 2,527.04%12.53M | -9,966.04%-16.01M | -831.43%-25.02M | 18,817.19%12.11M | 1.49%-3.57M | 3,280.00%477K | -396.88%-159K | -21.60%3.42M |
| -Change in other current assets | 141.17%988K | 149.51%3.77M | 307.68%3.61M | 112.14%2.34M | 539.79%11.47M | -54.64%-2.4M | -475.70%-7.61M | 176.23%885K | 124.19%1.1M | 130.23%1.79M |
| -Change in other current liabilities | ---107K | ---435K | --139K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -43.26%-59.84M | -209.21%-74.53M | 40.61%-18.58M | -32.97%-140.56M | 62.50%-43.4M | -652.79%-41.77M | -1,770.27%-24.1M | -3,140.72%-31.29M | 13.65%-105.71M | 7.85%-115.74M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 151.80%46.15M | 340.08%99.68M | 4.93%-25.65M | -351.37%-178.39M | -119.55%-20.79M | -451.86%-89.09M | -164.45%-41.52M | -664.85%-26.98M | 1,837.37%70.97M | -28.25%106.34M |
| Net PPE purchase and sale | 104.39%4.83M | 76.07%-18.11M | 40.59%-45.68M | -390.36%-334.39M | -199.56%-71.8M | -515.61%-110.01M | -266.44%-75.69M | -1,249.22%-76.89M | 63.03%-68.19M | -31.99%-23.97M |
| Net business purchase and sale | --15.5M | --14.63M | ---16.05M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| Net investment purchase and sale | 17.73%33.81M | 201.94%103.17M | -27.73%36.07M | 10.21%156.01M | -66.84%43.21M | 597.04%28.72M | 589.59%34.17M | 2,198.85%49.91M | -24.76%141.55M | -21.67%130.31M |
| Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.39M | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 151.80%46.15M | 340.08%99.68M | 4.93%-25.65M | -351.37%-178.39M | -119.55%-20.79M | -451.86%-89.09M | -164.45%-41.52M | -664.85%-26.98M | 1,837.37%70.97M | -28.25%106.34M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -76.81%15.15M | -66.26%46.63M | -41.93%23.31M | 235.08%294.46M | 8.99%50.8M | 165.73%65.3M | 777.63%138.23M | 4,156.20%40.14M | 266.01%87.88M | 269.29%46.61M |
| Net issuance payments of debt | -26.38%-776K | 8,209.22%46.63M | 90.41%-303K | 86.34%-4.67M | 95.27%-321K | 90.32%-614K | 90.71%-575K | 78.75%-3.16M | -13.56%-34.18M | 79.52%-6.78M |
| Net common stock issuance | -93.20%4.48M | --0 | -36.65%23.61M | 165.45%289.53M | 23.59%50.14M | 112.92%65.83M | 524.55%136.3M | 136.41%37.27M | 101.67%109.07M | 627.06%40.57M |
| Proceeds from stock option exercised by employees | 12,903.41%11.44M | -99.88%3K | --0 | -31.58%8.88M | -97.95%263K | --88K | 2,078.26%2.51M | 12,723.40%6.03M | 61,723.81%12.98M | 213,783.33%12.82M |
| Net other financing activities | ---- | ---- | ---- | --714K | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -76.81%15.15M | -66.26%46.63M | -41.93%23.31M | 235.08%294.46M | 8.99%50.8M | 165.73%65.3M | 777.63%138.23M | 4,156.20%40.14M | 266.01%87.88M | 269.29%46.61M |
| Net cash flow | ||||||||||
| Beginning cash position | -20.33%110.44M | -41.56%38.55M | -29.15%59.54M | 172.08%84.04M | 55.88%72.91M | 348.74%138.62M | 124.53%65.96M | 172.08%84.04M | -75.41%30.89M | 30.61%46.78M |
| Current changes in cash | 102.22%1.46M | -1.12%71.79M | -15.40%-20.93M | -146.09%-24.49M | -135.99%-13.39M | -510.08%-65.56M | 4,766.09%72.6M | -1,065.62%-18.14M | 156.08%53.13M | 856.15%37.21M |
| Effect of exchange rate changes | 137.41%55K | 83.93%103K | -210.00%-66K | -150.00%-9K | -58.49%22K | -42.72%-147K | 166.67%56K | 27.66%60K | -58.14%18K | 983.33%53K |
| End cash Position | 53.54%111.95M | -20.33%110.44M | -41.56%38.55M | -29.15%59.54M | -29.15%59.54M | 55.88%72.91M | 348.74%138.62M | 124.53%65.96M | 172.08%84.04M | 172.08%84.04M |
| Free cash flow | 54.73%-69.19M | 6.74%-93.54M | 39.21%-66.4M | -171.40%-480.42M | 15.63%-118.07M | -1,345.62%-152.83M | -416.09%-100.3M | -1,443.80%-109.22M | 44.23%-177.02M | 6.37%-139.94M |
| 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 | -- |