MicroStrategy
MSTR
Adobe
ADBE
Salesforce
CRM
Apple
AAPL
Meritage Homes
MTH
(Q1)Sep 25, 2024 | (FY)Jun 26, 2024 | (Q4)Jun 26, 2024 | (Q3)Mar 27, 2024 | (Q2)Dec 27, 2023 | (Q1)Sep 27, 2023 | (FY)Jun 28, 2023 | (Q4)Jun 28, 2023 | (Q3)Mar 29, 2023 | (Q2)Dec 28, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 6.26%62.8M | 64.61%421.9M | 154.95%141.5M | -2.03%130.1M | 110.14%91.2M | 140.24%59.1M | 1.63%256.3M | 36.70%55.5M | 27.45%132.8M | -35.42%43.4M |
Net income from continuing operations | 434.72%38.5M | 51.36%155.3M | 5.72%57.3M | -3.94%48.7M | 50.90%42.1M | 123.84%7.2M | -12.76%102.6M | 34.83%54.2M | 38.52%50.7M | 1.09%27.9M |
Operating gains losses | 70.59%2.9M | 29.63%3.5M | 250.00%300K | 112.50%1.7M | -133.33%-200K | 13.33%1.7M | -20.59%2.7M | -118.18%-200K | 14.29%800K | -33.33%600K |
Depreciation and amortization | 10.50%46.3M | 1.36%170.8M | 6.38%45M | 0.24%42.6M | -1.20%41.3M | 0.00%41.9M | 2.49%168.5M | 2.42%42.3M | 0.71%42.5M | 0.48%41.8M |
Deferred tax | 190.00%1.8M | 33.33%-20.6M | 35.83%-7.7M | 47.67%-4.5M | -3.23%-6.4M | 51.22%-2M | -164.10%-30.9M | ---12M | ---8.6M | ---6.2M |
Other non cash items | -4.08%4.7M | 22.09%31.5M | 56.91%19.3M | 22.22%6.6M | -86.79%700K | 75.00%4.9M | 10.73%25.8M | 2.50%12.3M | 42.11%5.4M | 29.27%5.3M |
Change In working capital | -12,733.33%-38.5M | 307.09%55.5M | 139.60%17.9M | -23.94%28.6M | 134.19%9.3M | -103.75%-300K | 57.73%-26.8M | 1.09%-45.2M | 141.03%37.6M | -115.87%-27.2M |
-Change in receivables | -38.14%6M | -60.92%3.4M | -143.85%-8.2M | 72.83%31.8M | 13.33%-29.9M | 59.02%9.7M | -51.12%8.7M | 90.82%18.7M | 13.58%18.4M | -65.07%-34.5M |
-Change in inventory | 66.67%3M | -36.36%-1.5M | -188.89%-2.6M | -40.91%1.3M | -53.85%-2M | 263.64%1.8M | 84.51%-1.1M | 65.38%-900K | 269.23%2.2M | 50.00%-1.3M |
-Change in prepaid assets | 27.59%-8.4M | 40.29%-12.3M | 62.50%-3.3M | 173.08%1.9M | 40.00%700K | -19.59%-11.6M | -68.85%-20.6M | -66.04%-8.8M | -36.84%-2.6M | 225.00%500K |
-Change in payables and accrued expense | -483.13%-31.8M | 7,118.18%77.2M | 202.47%37.3M | -75.49%10.1M | 180.52%21.5M | -60.10%8.3M | 91.73%-1.1M | -34.81%-36.4M | -33.66%41.2M | -43.55%-26.7M |
-Change in other current assets | --0 | -57.14%-4.4M | -48.15%-4M | --6.1M | -912.50%-6.5M | --0 | -182.35%-2.8M | -184.38%-2.7M | --0 | 109.64%800K |
-Change in other current liabilities | -5.00%1.9M | 30.00%1.3M | 76.19%-500K | -150.00%-400K | -90.00%200K | 566.67%2M | 103.48%1M | -50.00%-2.1M | 102.93%800K | 122.22%2M |
-Change in other working capital | 12.38%-9.2M | 24.77%-8.2M | 93.85%-800K | 0.89%-22.2M | -20.94%25.3M | -40.00%-10.5M | 53.22%-10.9M | 41.96%-13M | 31.08%-22.4M | -14.21%32M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 6.26%62.8M | 64.61%421.9M | 154.95%141.5M | -2.03%130.1M | 110.14%91.2M | 140.24%59.1M | 1.63%256.3M | 36.70%55.5M | 27.45%132.8M | -35.42%43.4M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -23.90%-56.5M | -10.33%-192.2M | -32.52%-54.2M | -27.68%-51.2M | 13.45%-41.2M | 0.00%-45.6M | 25.62%-174.2M | -0.25%-40.9M | -13.60%-40.1M | 49.25%-47.6M |
Net PPE purchase and sale | -20.47%-56.5M | -7.57%-198.9M | -20.08%-58M | -24.46%-51.4M | 12.35%-42.6M | -0.43%-46.9M | -42.45%-184.9M | -16.95%-48.3M | -18.34%-41.3M | -32.07%-48.6M |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net other investing changes | ---- | -37.38%6.7M | -48.65%3.8M | -83.33%200K | 40.00%1.4M | 18.18%1.3M | 386.36%10.7M | 572.73%7.4M | --1.2M | --1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -23.90%-56.5M | -10.33%-192.2M | -32.52%-54.2M | -27.68%-51.2M | 13.45%-41.2M | 0.00%-45.6M | 25.62%-174.2M | -0.25%-40.9M | -13.60%-40.1M | 49.25%-47.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -285.21%-54.7M | -123.85%-180.2M | -187.22%-38.2M | 8.01%-86.1M | -6,850.00%-41.7M | -152.59%-14.2M | -183.45%-80.5M | -1,762.50%-13.3M | -30.73%-93.6M | -105.45%-600K |
Net issuance payments of debt | 50.00%16.8M | -120.95%-181.4M | -270.13%-57M | 1.68%-93.8M | -8,260.00%-41.8M | -61.64%11.2M | -207.60%-82.1M | -1,811.11%-15.4M | -110.13%-95.4M | -101.08%-500K |
Net common stock issuance | -189.07%-71.4M | -72.00%2.1M | 147.37%18.8M | 295.00%7.9M | 200.00%100K | -1,135.00%-24.7M | 107.46%7.5M | 7,700.00%7.6M | 107.66%2M | 99.71%-100K |
Cash dividends paid | ---- | 66.67%-200K | --0 | 0.00%-200K | ---- | ---- | 45.45%-600K | ---200K | -100.00%-200K | --0 |
Net other financing activities | 85.71%-100K | 86.79%-700K | --0 | --0 | --0 | ---700K | -70.97%-5.3M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -285.21%-54.7M | -123.85%-180.2M | -187.22%-38.2M | 8.01%-86.1M | -6,850.00%-41.7M | -152.59%-14.2M | -183.45%-80.5M | -1,762.50%-13.3M | -30.73%-93.6M | -105.45%-600K |
Net cash flow | ||||||||||
Beginning cash position | 327.81%64.6M | 11.85%15.1M | 12.32%15.5M | 54.42%22.7M | -26.15%14.4M | 11.85%15.1M | -43.51%13.5M | 6.98%13.8M | -5.77%14.7M | -37.50%19.5M |
Current changes in cash | -6,814.29%-48.4M | 2,993.75%49.5M | 3,676.92%49.1M | -700.00%-7.2M | 272.92%8.3M | -111.67%-700K | 115.38%1.6M | 116.67%1.3M | 66.67%-900K | 69.23%-4.8M |
End cash Position | 12.50%16.2M | 327.81%64.6M | 327.81%64.6M | 12.32%15.5M | 54.42%22.7M | -26.15%14.4M | 11.85%15.1M | 11.85%15.1M | 6.98%13.8M | -5.77%14.7M |
Free cash flow | -48.36%6.3M | 212.32%223M | 1,059.72%83.5M | -13.99%78.7M | 1,034.62%48.6M | 155.20%12.2M | -29.93%71.4M | 1,128.57%7.2M | 32.03%91.5M | -117.11%-5.2M |
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 |