Alibaba
BABA
Tesla
TSLA
Netflix
NFLX
Broadcom
AVGO
Micron Technology
MU
(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 | 97.66%21.1M | 453.84%7.65M | 46.31%5.33M | -35.37%3.31M | 763.74%4.62M | 146.17%10.68M | 160.83%1.38M | 194.40%3.64M | 150.02%5.12M | 107.91%535K |
Net income from continuing operations | 9.77%13.69M | -12.35%3.26M | 35.67%3.26M | 9.65%2.92M | 14.78%4.23M | 88.08%12.47M | 54.46%3.72M | 201.13%2.4M | 151.70%2.66M | 55.78%3.68M |
Operating gains losses | 36.54%-33K | 214.78%132K | -279.07%-154K | 46.15%-14K | 0.00%3K | -162.65%-52K | -155.56%-115K | 147.78%86K | -111.45%-26K | 101.75%3K |
Depreciation and amortization | -52.09%907K | -64.29%170K | -62.08%179K | -62.53%175K | -19.87%383K | -13.52%1.89M | -11.36%476K | -11.61%472K | -14.15%467K | -16.72%478K |
Deferred tax | -1,172.92%-515K | -399.37%-476K | 83.56%-12K | -140.00%-12K | 77.94%-15K | -93.80%48K | 117.81%159K | -148.34%-73K | -93.38%30K | -170.10%-68K |
Change In working capital | 226.83%5.37M | 233.71%4.24M | 187.35%1.48M | -128.63%-477K | 98.86%-37K | 86.09%-4.23M | 37.63%-3.17M | 111.87%514K | 113.59%1.67M | 62.98%-3.24M |
-Change in receivables | -113.35%-145K | 105.06%113K | 122.24%127K | -104.27%-150K | -163.17%-235K | -17.54%1.09M | -82.42%-2.23M | -121.38%-571K | 15.96%3.52M | 111.76%372K |
-Change in prepaid assets | -83.22%843K | -59.56%673K | -42.96%-203K | -114.96%-439K | 13.76%645K | 63.17%5.02M | -38.00%1.66M | -3.65%-142K | 470.58%2.94M | -57.18%567K |
-Change in payables and accrued expense | 86.09%-1.77M | 107.04%180K | -53.40%308K | 91.80%-406K | 68.55%-1.86M | 63.57%-12.75M | 60.41%-2.56M | 109.91%661K | 66.45%-4.95M | 16.89%-5.9M |
-Change in other current liabilities | -21.37%1.89M | -7.31%507K | 44.37%628K | -7.33%556K | -75.95%197K | 1,459.09%2.4M | 736.05%547K | 325.39%435K | 133.46%600K | 365.34%819K |
-Change in other working capital | --4.56M | --2.77M | 370.99%617K | 91.26%-38K | 34.86%1.21M | ---- | ---- | --131K | ---435K | --898K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 97.66%21.1M | 453.84%7.65M | 46.31%5.33M | -35.37%3.31M | 763.74%4.62M | 146.17%10.68M | 160.83%1.38M | 194.40%3.64M | 150.02%5.12M | 107.91%535K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -353.85%-177K | -173.85%-48K | 23.33%-46K | -271.43%-48K | 51.39%-35K | 97.03%-39K | 128.76%65K | 1.64%-60K | 132.56%28K | 92.36%-72K |
Net PPE purchase and sale | 30.59%-177K | -26.32%-48K | 23.33%-46K | -4.35%-48K | 68.47%-35K | 44.81%-255K | 83.19%-38K | 1.64%-60K | 46.51%-46K | -24.72%-111K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | --216K | --103K | --0 | --74K | --39K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -353.85%-177K | -173.85%-48K | 23.33%-46K | -271.43%-48K | 51.39%-35K | 97.03%-39K | 128.76%65K | 1.64%-60K | 132.56%28K | 92.36%-72K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -34.01%-18.96M | 23.31%-1.6M | 5.48%-6.52M | -36.60%-6.81M | -1,981.72%-3.87M | -1,203.74%-14.15M | -500.19%-2.09M | -513.52%-6.9M | -364.35%-4.98M | -186K |
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | --3M | ---- | ---- | ---- | ---- |
Net common stock issuance | -12.80%-18.93M | 53.66%-2.32M | 10.34%-6.18M | -39.84%-6.55M | -1,981.72%-3.87M | -2,538.52%-16.78M | -1,039.14%-5.02M | -489.40%-6.9M | ---4.68M | ---186K |
Proceeds from stock option exercised by employees | -384.28%-1.79M | -1,607.14%-1.2M | ---335K | ---- | ---- | -119.71%-369K | -438.46%-70K | --0 | ---- | ---- |
Net other financing activities | --1.75M | --1.92M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -34.01%-18.96M | 23.31%-1.6M | 5.48%-6.52M | -36.60%-6.81M | -1,981.72%-3.87M | -1,203.74%-14.15M | -500.19%-2.09M | -513.52%-6.9M | -364.35%-4.98M | ---186K |
Net cash flow | ||||||||||
Beginning cash position | -15.42%16.39M | -26.99%12.11M | -34.43%13.24M | -14.93%16.87M | -15.42%16.39M | -56.93%19.38M | -19.29%16.58M | -24.30%20.2M | -46.06%19.83M | -56.93%19.38M |
Current changes in cash | 155.78%1.96M | 1,041.54%6.01M | 62.75%-1.23M | -2,318.13%-3.55M | 157.76%714K | 84.82%-3.51M | 67.73%-638K | 34.32%-3.31M | 101.90%160K | 103.59%277K |
Effect of exchange rate changes | -215.24%-605K | -187.64%-390K | 132.12%97K | -134.60%-73K | -239.18%-238K | 121.37%525K | -45.06%445K | 72.32%-302K | 112.77%211K | 132.63%171K |
End cash Position | 8.27%17.74M | 8.14%17.72M | -26.99%12.11M | -34.43%13.24M | -14.93%16.87M | -15.42%16.39M | -15.42%16.39M | -19.29%16.58M | -24.30%20.2M | -46.06%19.83M |
Free cash flow | 100.80%20.92M | 465.92%7.61M | 47.47%5.28M | -35.73%3.26M | 981.60%4.59M | 142.30%10.42M | 153.80%1.34M | 191.40%3.58M | 149.16%5.07M | 105.37%424K |
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 with Explanatory Notes | -- | -- | -- | -- |