Tesla
TSLA
Netflix
NFLX
Adobe
ADBE
4
Alphabet-A
GOOGL
5
Alphabet-C
GOOG
(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 | -19.41%143.07M | 1.27%49.66M | -37.35%33.46M | -39.84%16.24M | -9.11%43.71M | -30.47%177.53M | -33.30%49.04M | -0.64%53.41M | -51.86%27M | -33.18%48.09M |
Net income from continuing operations | -68.30%19.52M | -162.41%-8.8M | -27.34%14.8M | -6.12%5.78M | -63.05%7.75M | -74.77%61.59M | -58.07%14.1M | -66.48%20.37M | -92.98%6.16M | -66.17%20.96M |
Depreciation and amortization | 6.37%53.5M | 4.90%13.24M | 2.84%13.46M | 6.22%13.17M | 11.85%13.63M | 2.33%50.29M | -2.37%12.63M | 13.26%13.08M | -1.20%12.4M | 0.59%12.18M |
Deferred tax | 219.18%6.71M | 167.29%5.39M | 55.85%1.77M | -155.73%-219K | -127.27%-231K | -192.37%-5.63M | -175.35%-8.01M | 214.27%1.14M | 121.53%393K | 149.47%847K |
Other non cash items | 85.83%5.34M | 208.36%2.21M | 121.03%1.59M | 13.93%818K | 0.00%718K | 46.91%2.87M | 162.60%718K | -70.88%718K | 46.53%718K | 391.78%718K |
Change In working capital | -11.51%39.04M | 34.49%30.18M | -109.51%-1.12M | -787.43%-7.82M | 103.44%17.8M | 155.00%44.11M | 67.07%22.44M | 149.73%11.79M | 102.55%1.14M | 134.51%8.75M |
-Change in receivables | 355.65%24.15M | 70.08%18.63M | 9.25%-1.43M | -70.83%-8.17M | 2,046.88%15.11M | 197.39%5.3M | -76.72%10.96M | 86.79%-1.58M | 61.53%-4.78M | 102.50%704K |
-Change in inventory | -59.52%14.01M | -34.44%7.43M | 4.77%13.2M | -2,973.60%-7.18M | -94.70%552K | 165.73%34.6M | 152.43%11.34M | 209.83%12.6M | 101.10%250K | 145.45%10.41M |
-Change in prepaid assets | 207.83%1.47M | ---- | ---- | ---- | ---- | -260.71%-1.37M | ---- | ---- | ---- | ---- |
-Change in payables and accrued expense | -72.32%1.67M | 19.80%4.5M | -195.67%-16.78M | 255.22%11.33M | -45.06%2.62M | 136.12%6.05M | 110.74%3.76M | -197.69%-5.68M | 126.99%3.19M | -80.31%4.78M |
-Change in other current assets | ---- | ---- | -3.27%6.58M | -346.80%-6.12M | 121.20%1.51M | ---- | ---- | 173.19%6.8M | 2.06%2.48M | -598.81%-7.11M |
-Change in other working capital | -384.58%-2.26M | 223.38%95K | -642.82%-2.69M | --2.33M | -7,021.43%-1.99M | 92.50%-467K | -103.28%-77K | ---362K | --0 | ---28K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -19.41%143.07M | 1.27%49.66M | -37.35%33.46M | -39.84%16.24M | -9.11%43.71M | -30.47%177.53M | -33.30%49.04M | -0.64%53.41M | -51.86%27M | -33.18%48.09M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -35.33%-4.89M | -113.76%-1.52M | -31.46%-1.19M | 19.85%-1.09M | -71.79%-1.08M | -34.75%-3.61M | 26.60%-712K | -18.12%-906K | -199.34%-1.37M | -29.04%-631K |
Net PPE purchase and sale | -199.73%-1.12M | -219.12%-434K | -18.02%-131K | -414.29%-108K | -321.50%-451K | 42.31%-375K | 75.27%-136K | -344.00%-111K | -200.00%-21K | -57.35%-107K |
Net intangibles purchase and sale | -16.30%-3.77M | -88.89%-1.09M | -33.33%-1.06M | 26.64%-986K | -20.80%-633K | -59.40%-3.24M | -37.14%-576K | -7.14%-795K | -199.33%-1.34M | -24.47%-524K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -35.33%-4.89M | -113.76%-1.52M | -31.46%-1.19M | 19.85%-1.09M | -71.79%-1.08M | -34.75%-3.61M | 26.60%-712K | -18.12%-906K | -199.34%-1.37M | -29.04%-631K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 38.63%-18.61M | 91.33%-998K | -2.25%-1.37M | 11.03%-14.73M | -63.82%-1.52M | 73.91%-30.33M | -1,435.15%-11.51M | 17.33%-1.34M | -1,648.15%-16.56M | 99.19%-926K |
Net issuance payments of debt | 20.00%-6.75M | 0.06%-1.69M | 0.00%-1.69M | 0.00%-1.69M | 49.99%-1.69M | 91.99%-8.44M | -84,500.00%-1.69M | 0.12%-1.69M | 0.00%-1.69M | 96.69%-3.38M |
Net common stock issuance | ---- | ---- | ---166K | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | -81.52%919K | 31.24%689K | -98.58%5K | -96.59%54K | -93.20%171K | 165.14%4.97M | -50.56%525K | 375.68%352K | 114.05%1.58M | --2.51M |
Net other financing activities | 52.43%-12.78M | ---- | ---- | ---- | ---- | -111.21%-26.86M | -13,166.34%-26.8M | --0 | --0 | 99.49%-64K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 38.63%-18.61M | 91.33%-998K | -2.25%-1.37M | 11.03%-14.73M | -63.82%-1.52M | 73.91%-30.33M | -1,435.15%-11.51M | 17.33%-1.34M | -1,648.15%-16.56M | 99.19%-926K |
Net cash flow | ||||||||||
Beginning cash position | 44.48%466.4M | 25.43%538.83M | 34.22%507.93M | 37.41%507.51M | 44.48%466.4M | 73.19%322.81M | 72.25%429.59M | 91.09%378.42M | 157.65%369.34M | 73.19%322.81M |
Current changes in cash | -16.73%119.57M | 28.04%47.14M | -39.60%30.9M | -95.38%419K | -11.66%41.11M | 5.26%143.59M | -49.85%36.81M | -0.40%51.17M | -83.40%9.08M | 208.11%46.53M |
End cash Position | 25.64%585.97M | 25.64%585.97M | 25.43%538.83M | 34.22%507.93M | 37.41%507.51M | 44.48%466.4M | 44.48%466.4M | 72.25%429.59M | 91.09%378.42M | 157.65%369.34M |
Free cash flow | -20.55%138.18M | -0.39%48.14M | -38.54%32.27M | -40.90%15.15M | -10.19%42.62M | -31.16%173.92M | -33.39%48.32M | -0.91%52.5M | -53.92%25.63M | -33.61%47.46M |
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 | -- | -- | -- | -- |