Tesla
TSLA
MicroStrategy
MSTR
MARA Holdings
MARA
Apple
AAPL
Microsoft
MSFT
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 26.50%350.35M | 10.07%327.69M | 21.01%337.29M | 0.92%296.31M | 0.92%296.31M | 27.46%276.96M | 8.77%297.71M | -0.75%278.73M | 2.47%293.59M | 2.47%293.59M |
-Cash and cash equivalents | 27.03%347.99M | 10.68%325.31M | 21.92%334.8M | 2.01%293.81M | 2.01%293.81M | 48.87%273.94M | 25.49%293.92M | 15.41%274.61M | 23.57%288.03M | 23.57%288.03M |
-Short-term investments | -22.08%2.35M | -37.11%2.38M | -39.47%2.49M | -55.13%2.5M | -55.13%2.5M | -90.92%3.02M | -90.41%3.79M | -90.41%4.11M | -89.58%5.57M | -89.58%5.57M |
Receivables | 22.03%226.14M | 48.26%225.24M | 17.51%184.24M | 23.40%147.75M | 23.40%147.75M | -13.65%185.31M | -13.02%151.92M | 5.26%156.79M | 20.57%119.73M | 20.57%119.73M |
-Accounts receivable | 37.90%132.24M | 97.71%132.32M | 52.03%120.11M | 54.70%76.78M | 54.70%76.78M | 38.20%95.89M | -0.50%66.93M | 42.91%79M | 367.86%49.63M | 367.86%49.63M |
-Loans receivable | ---- | ---- | ---- | --0 | --0 | --973K | --973K | -75.68%973K | -21.98%3.12M | -21.98%3.12M |
-Taxes receivable | --16.21M | --22.01M | --0 | --10.66M | --10.66M | ---- | ---- | --9K | --0 | --0 |
-Related party accounts receivable | -11.94%76.57M | -16.36%69.27M | -16.72%62.35M | -9.47%58.98M | -9.47%58.98M | -4.67%86.95M | 1.59%82.82M | -2.01%74.88M | -6.10%65.15M | -6.10%65.15M |
-Other receivables | -25.38%1.12M | 36.72%1.64M | -7.57%1.78M | -27.21%1.34M | -27.21%1.34M | -96.41%1.5M | -90.92%1.2M | -85.45%1.93M | -80.99%1.83M | -80.99%1.83M |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | --345K | ---- | ---- | ---- |
Other current assets | 46.96%20.51M | 15.44%17.42M | -22.05%17.28M | 17.92%17.45M | 17.92%17.45M | 19.24%13.95M | 19.08%15.09M | 51.53%22.17M | -20.60%14.8M | -20.60%14.8M |
Total current assets | 25.36%596.99M | 22.64%570.35M | 17.72%538.81M | 7.80%461.51M | 7.80%461.51M | 7.35%476.23M | 0.87%465.06M | 2.99%457.69M | 5.85%428.13M | 5.85%428.13M |
Non current assets | ||||||||||
Net PPE | -69.82%45.29M | -72.42%39.1M | -64.23%47.14M | -65.45%44.57M | -65.45%44.57M | 24.54%150.06M | 32.76%141.76M | 54.80%131.79M | 87.94%128.98M | 87.94%128.98M |
-Gross PPE | -69.82%45.29M | -72.42%39.1M | -64.23%47.14M | -55.93%67.44M | -55.93%67.44M | 24.54%150.06M | 32.76%141.76M | 54.80%131.79M | 71.92%153.03M | 71.92%153.03M |
-Accumulated depreciation | ---- | ---- | ---- | 4.87%-22.88M | 4.87%-22.88M | ---- | ---- | ---- | -17.98%-24.05M | -17.98%-24.05M |
Goodwill and other intangible assets | 48.35%518.82M | 50.90%525.81M | 49.84%529.97M | 1.32%350.48M | 1.32%350.48M | 5.75%349.74M | 5.60%348.45M | 6.37%353.7M | 5.07%345.91M | 5.07%345.91M |
-Goodwill | 48.70%409.71M | 49.47%409.58M | 48.63%410.27M | 3.63%278.83M | 3.63%278.83M | 7.01%275.53M | 8.18%274.03M | 9.37%276.03M | 9.19%269.05M | 9.19%269.05M |
-Other intangible assets | 47.03%109.11M | 56.18%116.23M | 54.11%119.71M | -6.78%71.65M | -6.78%71.65M | 1.34%74.21M | -2.91%74.42M | -3.09%77.68M | -7.18%76.86M | -7.18%76.86M |
Investments and advances | -8.03%43.53M | -13.45%42.17M | -3.90%42.29M | -24.65%32.17M | -24.65%32.17M | 18.76%47.32M | 8.97%48.73M | -2.82%44M | 0.20%42.7M | 0.20%42.7M |
Long-term notes receivables | 120.78%55.28M | --49.16M | --47.41M | --26.47M | --26.47M | 847.41%25.04M | ---- | ---- | --0 | --0 |
Non current accounts receivable | 0.00%15.94M | 0.00%15.94M | --15.94M | 0.00%15.94M | 0.00%15.94M | --15.94M | --15.94M | ---- | 0.00%15.94M | 0.00%15.94M |
Related parties assets | -11.94%76.57M | -16.36%69.27M | -16.72%62.35M | -9.47%58.98M | -9.47%58.98M | -4.67%86.95M | 1.59%82.82M | -2.01%74.88M | -6.10%65.15M | -6.10%65.15M |
Other non current assets | 6.64%9.52M | 37.43%9.94M | -13.40%4.71M | -51.23%2.22M | -51.23%2.22M | 46.48%8.93M | 22.50%7.23M | 22.99%5.44M | -23.14%4.56M | -23.14%4.56M |
Total non current assets | 15.30%688.39M | 21.35%682.12M | 28.51%687.47M | -12.31%471.85M | -12.31%471.85M | 19.46%597.03M | 14.71%562.11M | 14.32%534.94M | 16.24%538.09M | 16.24%538.09M |
Total assets | 19.76%1.29B | 21.93%1.25B | 23.54%1.23B | -3.40%933.36M | -3.40%933.36M | 13.76%1.07B | 8.00%1.03B | 8.80%992.63M | 11.40%966.21M | 11.40%966.21M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.25%77.59M | 23.82%77.73M | 202.09%139.71M | -2.17%43.08M | -2.17%43.08M | 66.08%69.75M | 71.31%62.78M | 57.27%46.25M | 61.53%44.03M | 61.53%44.03M |
-accounts payable | 300.78%36.91M | 284.56%38.22M | 511.13%84.87M | -13.35%9.08M | -13.35%9.08M | -63.80%9.21M | -11.89%9.94M | 40.73%13.89M | 89.97%10.47M | 89.97%10.47M |
-Total tax payable | ---- | ---- | --5.52M | --0 | --0 | --30.11M | --20.35M | ---- | --4.28M | --4.28M |
-Dividends payable | 0.00%638K | 0.00%638K | -3.92%638K | -3.92%638K | -3.92%638K | 14.75%638K | 14.75%638K | 19.42%664K | 19.42%664K | 19.42%664K |
-Due to related parties current | 105.71%3.79M | 10.57%3.59M | 310.08%11.68M | 180.60%9.27M | 180.60%9.27M | -25.17%1.84M | 161.35%3.25M | 21.76%2.85M | 43.59%3.3M | 43.59%3.3M |
-Other payable | 29.76%36.26M | 23.36%35.28M | 28.26%37M | -4.81%24.09M | -4.81%24.09M | 106.35%27.95M | 21.36%28.6M | 145.55%28.85M | 34.00%25.31M | 34.00%25.31M |
Current accrued expenses | -0.07%4.15M | 178.69%7.47M | 120.91%5.29M | 62.68%4.41M | 62.68%4.41M | 62.18%4.16M | 124.83%2.68M | 166.22%2.4M | 208.54%2.71M | 208.54%2.71M |
Current debt and capital lease obligation | 189.87%20.8M | 259.72%22.48M | 495.24%26.39M | 417.30%24.75M | 417.30%24.75M | 4.29%7.17M | 0.94%6.25M | -5.07%4.43M | 22.85%4.79M | 22.85%4.79M |
-Current debt | 401.50%15M | 546.39%17M | 3,241.38%20.75M | 3,050.24%19.5M | 3,050.24%19.5M | -5.41%2.99M | 8.99%2.63M | -58.68%621K | -20.64%619K | -20.64%619K |
-Current capital lease obligation | 38.54%5.8M | 51.33%5.48M | 47.99%5.64M | 26.09%5.25M | 26.09%5.25M | 12.54%4.18M | -4.21%3.62M | 20.36%3.81M | 33.74%4.17M | 33.74%4.17M |
Current deferred liabilities | 173.24%2.25M | 304.64%2.62M | 77.99%3.02M | 40.11%744K | 40.11%744K | 51.10%822K | -96.77%647K | -91.54%1.7M | -96.84%531K | -96.84%531K |
Other current liabilities | 80.46%190.64M | 83.55%183.63M | 66.14%168.45M | 54.57%125.6M | 54.57%125.6M | 11.34%105.64M | -11.07%100.05M | 5.89%101.39M | 45.66%81.26M | 45.66%81.26M |
Current liabilities | 54.18%312.93M | 66.76%309.83M | 115.38%355.27M | 47.15%218.67M | 47.15%218.67M | 29.94%202.96M | 0.30%185.79M | 2.82%164.95M | 29.54%148.61M | 29.54%148.61M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 99.21%455.02M | 102.16%452.98M | 81.58%407.18M | 31.92%296.26M | 31.92%296.26M | 5.64%228.41M | 3.25%224.07M | 13.93%224.24M | 13.95%224.58M | 13.95%224.58M |
-Long term debt | 105.19%423.12M | 107.18%425.01M | 79.78%368.45M | 27.31%258.94M | 27.31%258.94M | 3.55%206.21M | 3.05%205.14M | 11.93%204.94M | 11.19%203.39M | 11.19%203.39M |
-Long term capital lease obligation | 43.71%31.91M | 47.76%27.97M | 100.68%38.73M | 76.13%37.32M | 76.13%37.32M | 30.03%22.2M | 5.44%18.93M | 40.57%19.3M | 49.53%21.19M | 49.53%21.19M |
Non current deferred liabilities | -76.48%2.86M | -73.65%3.25M | 1.65%3.76M | -71.36%4.07M | -71.36%4.07M | 158.35%12.15M | 33.25%12.34M | -61.85%3.7M | -52.82%14.22M | -52.82%14.22M |
Other non current liabilities | -47.11%7.46M | -63.88%7.72M | -64.91%7.65M | -82.30%3.59M | -82.30%3.59M | 8.80%14.11M | 56.01%21.38M | 59.10%21.81M | 37.10%20.26M | 37.10%20.26M |
Total non current liabilities | 82.73%465.34M | 79.98%463.95M | 67.61%418.59M | 17.32%303.92M | 17.32%303.92M | 8.88%254.66M | 7.42%257.78M | 13.41%249.75M | 7.05%259.06M | 7.05%259.06M |
Total liabilities | 70.07%778.27M | 74.44%773.78M | 86.61%773.86M | 28.19%522.59M | 28.19%522.59M | 17.31%457.62M | 4.32%443.58M | 8.94%414.7M | 14.28%407.67M | 14.28%407.67M |
Shareholders'equity | ||||||||||
Share capital | 2.13%48K | 2.13%48K | 2.13%48K | 0.00%47K | 0.00%47K | 4.44%47K | 4.44%47K | 4.44%47K | 4.44%47K | 4.44%47K |
-common stock | 2.13%48K | 2.13%48K | 2.13%48K | 0.00%47K | 0.00%47K | 4.44%47K | 4.44%47K | 4.44%47K | 4.44%47K | 4.44%47K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | ---- | --0 | --0 | --0 | --0 |
Retained earnings | 27.06%293.23M | 32.78%277.14M | 24.44%257.97M | 33.28%243.13M | 33.28%243.13M | 18.18%230.78M | 23.29%208.72M | 31.29%207.3M | 32.91%182.42M | 32.91%182.42M |
Paid-in capital | 13.35%411.33M | 12.44%401.69M | 12.13%395.47M | 3.04%371.04M | 3.04%371.04M | 15.16%362.89M | 15.01%357.25M | 11.60%352.7M | 15.83%360.1M | 15.83%360.1M |
Total stockholders'equity | 18.68%704.62M | 19.94%678.87M | 16.69%653.49M | 13.21%614.22M | 13.21%614.22M | 16.31%593.71M | 17.93%566.01M | 18.16%560.04M | 21.06%542.56M | 21.06%542.56M |
Noncontrolling interests | -1,000.80%-197.51M | -1,238.28%-200.18M | -1,224.25%-201.07M | -1,372.68%-203.45M | -1,372.68%-203.45M | -48.88%21.93M | -61.67%17.59M | -69.00%17.89M | -74.41%15.99M | -74.41%15.99M |
Total equity | -17.63%507.11M | -17.98%478.7M | -21.72%452.42M | -26.46%410.77M | -26.46%410.77M | 11.26%615.64M | 10.98%583.6M | 8.70%577.93M | 9.38%558.55M | 9.38%558.55M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |