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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 57.81%10.1M | 115.38%19.6M | -30.67%5.2M | 4,681.82%52.6M | 179.25%29.6M | -5.88%6.4M | 231.88%9.1M | 179.79%7.5M | -97.97%1.1M | -21.48%10.6M |
Net income from continuing operations | -145.45%-8.1M | 361.90%5.5M | 34.68%-8.1M | 34.54%-27.1M | -27.40%-9.3M | 62.07%-3.3M | 81.42%-2.1M | 12.06%-12.4M | -1,378.57%-41.4M | -192.00%-7.3M |
Operating gains losses | 250.00%900K | -563.64%-5.1M | -300.00%-1M | 31.58%-1.3M | -330.00%-2.3M | -20.00%-600K | 150.00%1.1M | 350.00%500K | 57.78%-1.9M | 171.43%1M |
Depreciation and amortization | -14.04%14.7M | 0.57%17.6M | 15.88%19.7M | 1.11%72.6M | 24.26%21M | -6.56%17.1M | -1.69%17.5M | -9.57%17M | -2.45%71.8M | -11.98%16.9M |
Deferred tax | 8.33%-1.1M | 252.17%3.5M | -90.00%200K | 70.05%-5.9M | 61.74%-4.4M | 68.42%-1.2M | 23.33%-2.3M | 242.86%2M | -53.91%-19.7M | -30.68%-11.5M |
Other non cash items | 16.67%700K | 40.00%700K | 75.00%700K | 46.67%2.2M | 75.00%700K | 50.00%600K | 66.67%500K | 0.00%400K | -21.05%1.5M | 0.00%400K |
Change In working capital | 1,275.00%4.7M | -254.35%-7.1M | -165.38%-6.9M | 194.49%22.3M | 59.23%20.7M | 73.33%-400K | 133.82%4.6M | 87.91%-2.6M | 0.00%-23.6M | 690.91%13M |
-Change in receivables | -77.27%-3.9M | -330.43%-9.9M | -91.67%-2.3M | -24.18%6.9M | 35.48%12.6M | -200.00%-2.2M | -195.83%-2.3M | 75.00%-1.2M | 231.88%9.1M | 487.50%9.3M |
-Change in inventory | 660.00%3.8M | -6,700.00%-6.6M | -181.48%-2.2M | -30.26%5.3M | -78.02%2M | -94.32%500K | 103.70%100K | 135.53%2.7M | 144.19%7.6M | 413.79%9.1M |
-Change in prepaid assets | -37.50%1M | -112.50%-1.7M | 66.67%-900K | -43.75%-2.3M | -123.53%-400K | 45.45%1.6M | 75.00%-800K | -125.00%-2.7M | -220.00%-1.6M | 750.00%1.7M |
-Change in payables and accrued expense | -84.13%1M | 203.70%8.2M | 327.27%4.7M | 122.01%5.9M | 76.27%-4.2M | 431.58%6.3M | 151.92%2.7M | 155.00%1.1M | -312.70%-26.8M | -1,866.67%-17.7M |
-Change in other working capital | 142.42%2.8M | -40.82%2.9M | -148.00%-6.2M | 154.62%6.5M | 0.94%10.7M | 43.59%-6.6M | 200.00%4.9M | 57.63%-2.5M | -2.59%-11.9M | 178.95%10.6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 57.81%10.1M | 115.38%19.6M | -30.67%5.2M | 4,681.82%52.6M | 179.25%29.6M | -5.88%6.4M | 231.88%9.1M | 179.79%7.5M | -97.97%1.1M | -21.48%10.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 17.65%-5.6M | 34.33%-8.8M | 12.71%-10.3M | -38.26%-52.4M | -88.89%-20.4M | -106.06%-6.8M | -2.29%-13.4M | -10.28%-11.8M | 45.70%-37.9M | 43.46%-10.8M |
Capital expenditure reported | ---- | ---- | ---- | -20.74%-55.3M | ---- | ---- | ---- | ---- | 17.77%-45.8M | 16.90%-11.8M |
Net PPE purchase and sale | 17.65%-5.6M | 26.12%-9.9M | 16.95%-9.8M | --2.9M | --34.9M | ---6.8M | ---13.4M | ---11.8M | --0 | --0 |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---500K | --0 | ---- | ---- | ---- | --0 | 85.11%-2.1M | --0 |
Net investment purchase and sale | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --10M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 17.65%-5.6M | 34.33%-8.8M | 12.71%-10.3M | -38.26%-52.4M | -88.89%-20.4M | -106.06%-6.8M | -2.29%-13.4M | -10.28%-11.8M | 45.70%-37.9M | 43.46%-10.8M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0.00%-700K | 25.00%-300K | -333.33%-1.3M | 60.00%-1.8M | -100.00%-400K | -16.67%-700K | 33.33%-400K | 90.32%-300K | -106.25%-4.5M | 66.67%-200K |
Net issuance payments of debt | -133.33%-700K | 7.69%-1.2M | -16.67%-700K | 82.22%-800K | 151.85%1.4M | 50.00%-300K | -116.67%-1.3M | 0.00%-600K | 80.60%-4.5M | -350.00%-2.7M |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net other financing activities | --0 | 0.00%900K | -300.00%-600K | ---1M | ---1.8M | ---400K | --900K | 112.00%300K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 0.00%-700K | 25.00%-300K | -333.33%-1.3M | 60.00%-1.8M | -100.00%-400K | -16.67%-700K | 33.33%-400K | 90.32%-300K | -106.25%-4.5M | 66.67%-200K |
Net cash flow | ||||||||||
Beginning cash position | 20.78%65.1M | -5.97%55.1M | -1.27%62M | -39.56%62.8M | -15.01%52.1M | -8.95%53.9M | -27.20%58.6M | -39.56%62.8M | 114.23%103.9M | -44.47%61.3M |
Current changes in cash | 445.45%3.8M | 323.40%10.5M | -39.13%-6.4M | 96.13%-1.6M | 2,300.00%8.8M | -137.93%-1.1M | 77.18%-4.7M | 80.17%-4.6M | -173.10%-41.3M | 93.55%-400K |
Effect of exchange rate changes | 185.71%600K | ---500K | -225.00%-500K | 300.00%800K | -42.11%1.1M | 12.50%-700K | --0 | 300.00%400K | 118.18%200K | 733.33%1.9M |
End cash Position | 33.40%69.5M | 20.78%65.1M | -5.97%55.1M | -1.27%62M | -1.27%62M | -15.01%52.1M | -8.95%53.9M | -27.20%58.6M | -39.56%62.8M | -39.56%62.8M |
Free cash flow | 236.36%4.5M | 325.58%9.7M | -6.98%-4.6M | 93.96%-2.7M | 4,700.00%9.2M | 25.00%-3.3M | 78.50%-4.3M | 78.61%-4.3M | -3,092.86%-44.7M | 71.43%-200K |
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 | -- | -- | -- | -- | -- | -- |