Disney
DIS
Amazon
AMZN
Netflix
NFLX
4
Cisco
CSCO
5
Adobe
ADBE
(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 | -25.22%-182.73M | -6.67%-52.84M | -194.06%-36.6M | 42.61%-32.71M | 22.64%-60.58M | -0.60%-145.93M | 9.40%-49.54M | 179.42%38.91M | -263.55%-57M | -204.55%-78.3M |
Net income from continuing operations | 22.34%-239.56M | -0.08%-73.26M | 50.45%-44.38M | 17.78%-56.3M | 15.03%-65.62M | -143.30%-308.48M | -1,175.45%-73.21M | -87.16%-89.57M | -75.30%-68.47M | -65.45%-77.23M |
Operating gains losses | 798.78%15.42M | 497.01%21.14M | -498.44%-8.67M | 722.89%1.55M | 16.43%1.39M | 90.01%-2.21M | -137.22%-5.33M | 118.28%2.18M | 98.55%-249K | 116.22%1.19M |
Depreciation and amortization | 6.23%12.64M | 4.01%4.36M | 14.98%2.99M | 3.17%2.67M | 4.04%2.63M | 39.39%11.9M | 79.67%4.19M | 23.49%2.6M | 30.64%2.59M | 19.09%2.53M |
Deferred tax | 26.44%2.43M | -71.79%856K | 55.07%-31K | 481.60%948K | 154.35%656K | 230.68%1.92M | 1,565.70%3.03M | 79.03%-69K | 151.26%163K | -95.94%-1.21M |
Other non cash items | -57.29%18.93M | -203.97%-14.25M | -67.20%8.28M | 143.47%9.6M | 969.53%15.31M | 647.98%44.32M | 3,814.09%13.71M | 387.28%25.24M | 1,090.20%3.94M | -5.36%1.43M |
Change In working capital | -104.78%-3.94M | 127.17%12.29M | -96.62%3.12M | 68.86%-918K | -51.64%-18.43M | 290.02%82.44M | 106.05%5.41M | 2,526.47%92.13M | -109.38%-2.95M | -165.93%-12.16M |
-Change in receivables | -102.27%-2.24M | 65.62%3.52M | -98.47%1.46M | 82.39%3.19M | -1,012.93%-10.42M | 301.04%98.68M | 102.33%2.13M | 2,227.51%95.74M | -94.03%1.75M | -105.44%-936K |
-Change in inventory | 135.92%2.42M | 216.43%6.3M | 76.66%-1.27M | -77.04%-4.84M | 504.34%2.24M | 2.66%-6.74M | 169.85%1.99M | -383.30%-5.44M | 7.26%-2.74M | ---553K |
-Change in payables and accrued expense | 56.60%-4.12M | 91.04%2.47M | 59.12%2.92M | 137.41%734K | 3.89%-10.25M | -175.24%-9.5M | -70.99%1.29M | 0.44%1.84M | -138.43%-1.96M | -968.57%-10.67M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -25.22%-182.73M | -6.67%-52.84M | -194.06%-36.6M | 42.61%-32.71M | 22.64%-60.58M | -0.60%-145.93M | 9.40%-49.54M | 179.42%38.91M | -263.55%-57M | -204.55%-78.3M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 179.23%162.97M | -144.70%-26.62M | 115.18%47.67M | 70.06%77.94M | 2,041.40%63.99M | -12.56%-205.69M | 135.41%59.56M | -6,103.16%-314.07M | 1,100.87%45.83M | 161.23%2.99M |
Net PPE purchase and sale | -63.39%-11.69M | 97.01%-61K | -410.59%-8.68M | 43.76%-604K | -0.09%-2.34M | 59.55%-7.15M | 59.77%-2.04M | 57.34%-1.7M | 76.55%-1.07M | 42.29%-2.34M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 187.97%174.66M | -143.12%-26.56M | 118.04%56.35M | 67.45%78.54M | 1,144.45%66.33M | -21.69%-198.53M | 137.76%61.6M | ---312.37M | --46.9M | --5.33M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 179.23%162.97M | -144.70%-26.62M | 115.18%47.67M | 70.06%77.94M | 2,041.40%63.99M | -12.56%-205.69M | 135.41%59.56M | -6,103.16%-314.07M | 1,100.87%45.83M | 161.23%2.99M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -116.40%-59.49M | -14,267.39%-6.52M | -598.26%-53.02M | -99.99%50K | 0 | 25,001.80%362.72M | -92.35%46K | -2,622.59%-7.59M | 638,067.24%370.14M | -72.99%131K |
Net issuance payments of debt | ---53.05M | --0 | ---- | ---- | ---- | --0 | ---374.35M | ---- | ---- | ---- |
Net common stock issuance | 589.29%2.12M | 4,339.13%2.04M | -44.64%31K | -33.33%50K | --0 | -78.69%308K | -92.35%46K | -81.40%56K | 29.31%75K | -72.99%131K |
Net other financing activities | -102.36%-8.56M | ---- | ---- | ---- | ---- | --362.41M | --374.35M | ---382M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -116.40%-59.49M | -14,267.39%-6.52M | -598.26%-53.02M | -99.99%50K | --0 | 25,001.80%362.72M | -92.35%46K | -2,622.59%-7.59M | 638,067.24%370.14M | -72.99%131K |
Net cash flow | ||||||||||
Beginning cash position | 5.78%244.54M | 8.79%253.08M | -43.68%291.04M | 56.81%246.23M | 5.78%244.54M | -58.67%231.17M | -47.54%232.64M | 2.60%516.77M | -70.27%157.02M | -58.67%231.17M |
Current changes in cash | -813.54%-79.25M | -954.13%-85.99M | 85.16%-41.95M | -87.39%45.28M | 104.54%3.41M | 103.40%11.11M | 104.53%10.07M | -426.01%-282.75M | 1,877.17%358.97M | -149.73%-75.18M |
Effect of exchange rate changes | -319.38%-4.97M | -467.46%-6.77M | 387.25%3.99M | -159.90%-466K | -266.83%-1.73M | 223.70%2.27M | -81.67%1.84M | 78.63%-1.39M | 118.46%778K | 188.53%1.03M |
End cash Position | -34.44%160.33M | -34.44%160.33M | 8.79%253.08M | -43.68%291.04M | 56.81%246.23M | 5.78%244.54M | 5.78%244.54M | -47.54%232.64M | 2.60%516.77M | -70.27%157.02M |
Free cash flow | -27.00%-194.42M | -2.57%-52.91M | -221.68%-45.28M | 42.63%-33.32M | 21.98%-62.92M | 5.94%-153.08M | 13.67%-51.58M | 170.24%37.21M | -186.67%-58.07M | -170.90%-80.64M |
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 | -- | -- | -- | -- |