Tesla
TSLA
Apple
AAPL
Meta Platforms
META
4
Microsoft
MSFT
5
Netflix
NFLX
(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 | -16.31%829.5M | -14.29%243M | -9.49%213.6M | -25.81%194.3M | -14.87%178.6M | -0.83%991.2M | 1.50%283.5M | 1.59%236M | 1.79%261.9M | -9.02%209.8M |
Net income from continuing operations | 218.37%552.1M | 117.85%175.4M | -12.79%152.7M | -56.91%79.5M | -7.67%144.5M | -166.57%-466.4M | -695.45%-982.5M | 11.46%175.1M | -6.11%184.5M | -14.01%156.5M |
Operating gains losses | 293.85%12.6M | 554.55%5M | -94.44%100K | 578.57%6.7M | 113.79%800K | -296.97%-6.5M | -157.89%-1.1M | --1.8M | ---1.4M | 6.45%-5.8M |
Depreciation and amortization | -17.50%225.3M | -12.92%60M | -20.41%54.2M | -29.56%52.9M | -4.59%58.2M | -4.58%273.1M | -6.26%68.9M | -0.58%68.1M | 7.90%75.1M | -18.23%61M |
Deferred tax | 149.25%66.3M | -77.00%2.3M | 413.33%7.7M | 627.14%50.9M | -33.33%5.4M | -28.88%26.6M | -34.21%10M | -83.33%1.5M | 12.90%7M | 15.71%8.1M |
Other non cash items | -161.46%-53.6M | 36.21%-7.4M | -2,900.00%-9M | -8.62%-12.6M | -920.00%-24.6M | 17.67%-20.5M | -341.67%-11.6M | 40.00%-300K | -8.41%-11.6M | 116.22%3M |
Change In working capital | 250.82%21.4M | -74.71%6.5M | 156.41%6.6M | 133.33%15.4M | 51.03%-7.1M | 155.96%6.1M | 63.69%25.7M | -143.75%-11.7M | 155.46%6.6M | -46.46%-14.5M |
-Change in receivables | -265.18%-40.8M | -176.05%-18.1M | -233.33%-12.8M | -21.62%5.8M | 2.48%-15.7M | 255.35%24.7M | 66.43%23.8M | 268.42%9.6M | 196.10%7.4M | 4.17%-16.1M |
-Change in inventory | 295.00%15.6M | ---- | ---- | ---- | ---- | ---8M | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | 226.15%8.2M | 129.51%1.8M | -66.67%700K | ---- | ---- | -3.17%-6.5M | -125.93%-6.1M | -60.38%2.1M |
-Change in other current liabilities | 539.62%46.6M | 3,383.33%19.7M | 175.68%11.2M | 47.17%7.8M | 1,680.00%7.9M | -229.27%-10.6M | -166.67%-600K | -305.56%-14.8M | 453.33%5.3M | -131.25%-500K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -16.31%829.5M | -14.29%243M | -9.49%213.6M | -25.81%194.3M | -14.87%178.6M | -0.83%991.2M | 1.50%283.5M | 1.59%236M | 1.79%261.9M | -9.02%209.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0.70%-537.3M | 70.15%-31.1M | -60.62%-279M | 77.15%-36.7M | -85.67%-190.5M | -271.89%-541.1M | -6.11%-104.2M | -462.14%-173.7M | -985.14%-160.6M | -6,312.50%-102.6M |
Net PPE purchase and sale | 22.89%-396.8M | 94.33%-4.8M | -44.68%-239.3M | 93.77%-10.1M | -38.99%-142.6M | -263.67%-514.6M | 32.32%-84.6M | -5,235.48%-165.4M | -1,472.82%-162M | -3,209.68%-102.6M |
Net investment purchase and sale | -556.41%-51.2M | -2,822.22%-26.3M | -80.72%-15M | -328.57%-3.2M | ---6.7M | 83.30%-7.8M | -103.36%-900K | 70.14%-8.3M | 102.97%1.4M | --0 |
Net other investing changes | -377.54%-89.3M | --0 | ---24.7M | ---23.4M | ---41.2M | -143.79%-18.7M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 0.70%-537.3M | 70.15%-31.1M | -60.62%-279M | 77.15%-36.7M | -85.67%-190.5M | -271.89%-541.1M | -6.11%-104.2M | -462.14%-173.7M | -985.14%-160.6M | -6,312.50%-102.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -4.48%-240.4M | -3.68%-62M | -7.57%-61.1M | -4.04%-59.2M | -2.65%-58.1M | -21.75%-230.1M | -36.84%-59.8M | -15.68%-56.8M | -17.08%-56.9M | -18.91%-56.6M |
Net issuance payments of debt | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Cash dividends paid | -4.03%-242.4M | -3.85%-62.1M | -7.57%-61.1M | -2.90%-60.3M | -1.90%-58.9M | -17.91%-233M | -24.58%-59.8M | -17.84%-56.8M | -14.23%-58.6M | -15.37%-57.8M |
Proceeds from stock option exercised by employees | -3.45%2.8M | --100K | --0 | 11.76%1.9M | -33.33%800K | -69.47%2.9M | --0 | --0 | -37.04%1.7M | -52.00%1.2M |
Net other financing activities | ---800K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -4.48%-240.4M | -3.68%-62M | -7.57%-61.1M | -4.04%-59.2M | -2.65%-58.1M | -21.75%-230.1M | -36.84%-59.8M | -15.68%-56.8M | -17.08%-56.9M | -18.91%-56.6M |
Net cash flow | ||||||||||
Beginning cash position | 18.84%1.42B | 1.56%1.32B | 11.11%1.44B | 8.30%1.35B | 18.84%1.42B | 121.86%1.2B | 22.67%1.3B | 42.22%1.3B | 72.74%1.25B | 121.86%1.2B |
Current changes in cash | -76.45%51.8M | 25.44%149.9M | -2,400.00%-126.5M | 121.62%98.4M | -238.34%-70M | -66.92%220M | -13.03%119.5M | -96.39%5.5M | -77.10%44.4M | -72.11%50.6M |
Effect of exchange rate changes | -514.81%-22.4M | -400.00%-15.9M | 237.14%4.8M | -595.65%-11.4M | -92.31%100K | 169.23%5.4M | 211.76%5.3M | 36.36%-3.5M | 138.33%2.3M | -35.00%1.3M |
End cash Position | 2.07%1.45B | 2.07%1.45B | 1.56%1.32B | 11.11%1.44B | 8.30%1.35B | 18.84%1.42B | 18.84%1.42B | 22.67%1.3B | 42.22%1.3B | 72.74%1.25B |
Free cash flow | -10.24%421.5M | 19.76%238.2M | -136.40%-25.7M | 77.88%177.7M | -68.76%31.3M | -45.27%469.6M | 28.90%198.9M | -69.20%70.6M | -59.55%99.9M | -55.96%100.2M |
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 |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |