Strategy
MSTR
Meta Platforms
META
Oracle
ORCL
Amazon
AMZN
Salesforce
CRM
(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 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 115.08%83.88M | 89.53%36.52M | -11.03%20.46M | 691.83%24.44M | 138.79%2.47M | 11.73%39M | 82.36%19.27M | -4.23%23M | -56.03%3.09M | 5.09%-6.35M |
Net income from continuing operations | 60.08%-6.52M | 83.91%-1.76M | 108.05%413K | 204.24%4.06M | -355.69%-9.23M | -183.51%-16.34M | -132.70%-10.93M | -539.65%-5.13M | 37.74%-3.89M | 152.99%3.61M |
Operating gains losses | 11.75%-11.27M | --0 | -125.00%-1M | ---- | ---- | 68.25%-12.77M | --0 | --4M | ---4M | ---12.77M |
Depreciation and amortization | 18.04%49.24M | 0.62%12.1M | 13.00%12.42M | 25.54%12.3M | 39.58%12.41M | 17.19%41.72M | 37.75%12.03M | 25.24%11M | 9.88%9.8M | -3.01%8.89M |
Deferred tax | 25.08%-4.45M | -407.50%-203K | 80.35%-133K | -406.09%-2.74M | 70.68%-1.37M | -6.93%-5.94M | 34.43%-40K | 79.54%-677K | 76.24%-542K | -5,081.91%-4.68M |
Other non cash items | -55.16%5.31M | -73.62%1.22M | -55.03%1.12M | -38.39%1.3M | -36.22%1.67M | 17.74%11.84M | 91.90%4.62M | 4.22%2.5M | -18.25%2.12M | -2.17%2.61M |
Change In working capital | 119.47%3.21M | 1,209.94%11.94M | -187.09%-3.81M | 200.33%8.43M | -17.10%-13.35M | -216.38%-16.5M | -262.78%-1.08M | -63.72%4.38M | -981.08%-8.4M | 33.58%-11.4M |
-Change in receivables | -152.61%-8.73M | 549.75%12.59M | -213.24%-13.68M | 150.14%3.82M | -201.14%-11.46M | 74.11%-3.45M | -156.34%-2.8M | -166.38%-4.37M | 17.64%-7.62M | 252.85%11.34M |
-Change in prepaid assets | 89.72%4.06M | 3,951.28%1.58M | -80.52%596K | 18.84%656K | 181.51%1.23M | 136.95%2.14M | -99.49%39K | 205.77%3.06M | -34.05%552K | 86.69%-1.51M |
-Change in payables and accrued expense | 358.67%13.47M | -88.58%418K | 4.37%10.2M | 593.05%4.79M | 90.00%-1.93M | -124.22%-5.21M | 136.80%3.66M | -46.54%9.77M | -92.71%691K | -622.18%-19.33M |
-Change in other current liabilities | 43.94%-5.59M | -34.08%-2.65M | 77.33%-926K | 58.47%-839K | 37.81%-1.18M | -31.65%-9.98M | -0.92%-1.98M | -143.30%-4.09M | -10.26%-2.02M | 10.09%-1.9M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 115.08%83.88M | 89.53%36.52M | -11.03%20.46M | 691.83%24.44M | 138.79%2.47M | 11.73%39M | 82.36%19.27M | -4.23%23M | -56.03%3.09M | 5.09%-6.35M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -104.67%-1.44M | -179.02%-3.13M | 222.72%7M | 499.20%21.7M | -193.25%-27.01M | 123.12%30.85M | -91.55%3.97M | 67.96%-5.7M | 102.31%3.62M | 588.79%28.96M |
Capital expenditure reported | -7.07%-11.39M | -25.02%-2.82M | 19.36%-2.73M | 31.61%-2.29M | -114.60%-3.56M | -183.41%-10.64M | -38.19%-2.26M | -280.11%-3.38M | -478.55%-3.34M | -153.75%-1.66M |
Net PPE purchase and sale | -21.84%-11.28M | 15.62%-3.35M | 45.10%-784K | -294.74%-3.83M | -14.78%-3.32M | 84.66%-9.26M | 85.36%-3.97M | 85.18%-1.43M | 94.70%-970K | 45.20%-2.89M |
Net intangibles purchase and sale | --1M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net business purchase and sale | -37.83%779K | -15.30%155K | -34.04%155K | -37.41%261K | -50.24%208K | -19.58%1.25M | -88.25%183K | --235K | --417K | --418K |
Net investment purchase and sale | -60.70%19.45M | -71.19%2.88M | 932.03%9.35M | 266.51%27.56M | -161.48%-20.34M | 169.79%49.5M | -86.50%10.01M | 84.53%-1.12M | 105.46%7.52M | --33.09M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -104.67%-1.44M | -179.02%-3.13M | 222.72%7M | 499.20%21.7M | -193.25%-27.01M | 123.12%30.85M | -91.55%3.97M | 67.96%-5.7M | 102.31%3.62M | 588.79%28.96M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -148.74%-131.27M | -47,313.21%-25.13M | -1,824.17%-15.12M | -70,903.97%-89.21M | 96.53%-1.81M | 56.02%-52.78M | 99.95%-53K | -270.75%-786K | 116.49%126K | -3,105.79%-52.06M |
Net issuance payments of debt | -150.16%-128.62M | -75,715.15%-25.02M | -179.88%-143.56M | 114,308.57%39.97M | 69.09%-17K | 56.23%-51.42M | 99.97%-33K | -142,380.56%-51.29M | 55.13%-35K | -14.58%-55K |
Proceeds from stock option exercised by employees | -59.56%167K | --39K | --9K | -93.80%16K | -33.55%103K | 153.37%413K | --0 | --0 | 597.30%258K | 24.00%155K |
Net other financing activities | -59.09%-2.82M | -645.00%-149K | 154.27%128.43M | -133,097.94%-129.2M | 96.37%-1.89M | 34.18%-1.77M | 78.26%-20K | 28,797.16%50.51M | 86.58%-97K | -2,966.55%-52.16M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -148.74%-131.27M | -47,313.21%-25.13M | -1,824.17%-15.12M | -70,903.97%-89.21M | 96.53%-1.81M | 56.02%-52.78M | 99.95%-53K | -270.75%-786K | 116.49%126K | -3,105.79%-52.06M |
Net cash flow | ||||||||||
Beginning cash position | 15.43%132.31M | -30.07%75.26M | -32.33%62.28M | 23.50%105.57M | 15.43%132.31M | -65.51%114.62M | -35.67%107.63M | -44.63%92.03M | -73.04%85.48M | -65.51%114.62M |
Current changes in cash | -385.99%-48.83M | -64.39%8.26M | -25.31%12.34M | -730.29%-43.07M | 10.55%-26.35M | 107.81%17.08M | 138.70%23.18M | 174.56%16.52M | 104.54%6.83M | -106.79%-29.46M |
Effect of exchange rate changes | -303.44%-1.24M | -185.64%-1.28M | 171.01%649K | 23.84%-214K | -227.92%-394K | -30.76%610K | -79.27%1.5M | 81.37%-914K | 25.66%-281K | 129.17%308K |
End cash Position | -37.85%82.23M | -37.85%82.23M | -30.07%75.26M | -32.33%62.28M | 23.50%105.57M | 15.43%132.31M | 15.43%132.31M | -35.67%107.63M | -44.63%92.03M | -73.04%85.48M |
Free cash flow | 206.27%58.5M | 132.71%30.35M | -21.69%14.25M | 1,591.86%18.32M | 59.57%-4.41M | 165.45%19.1M | 171.69%13.04M | 34.82%18.19M | 89.65%-1.23M | 13.63%-10.9M |
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 | -- | -- | -- | -- |