Tesla
TSLA
MicroStrategy
MSTR
MARA Holdings
MARA
Apple
AAPL
Microsoft
MSFT
(Q3)Sep 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -2.48%52.12M | 115.50%8.9M | -7.37%-9.07M | 76.64M | 27.51M | 55.64%53.45M | -57.60%4.13M | 76.55%-8.44M | 48.19M | 40.12M |
Net income from continuing operations | -95.23%773K | 397.51%25.45M | 116.55%2.4M | ---40.03M | ---33.21M | 991.92%16.22M | -436.07%-8.55M | 54.60%-14.48M | ---14.04M | --13.83M |
Operating gains losses | 205.51%7.91M | -453.10%-13.99M | -1,258.28%-31.74M | --5.12M | --12.4M | -266.76%-7.5M | 64.56%-2.53M | 218.56%2.74M | ---1.41M | --3.54M |
Depreciation and amortization | -11.17%17.51M | -13.44%17.58M | -8.92%18.3M | --79.49M | --19.37M | -9.51%19.71M | -9.50%20.31M | -9.16%20.09M | --86.8M | --20.46M |
Deferred tax | 72.72%-2.38M | 112.12%286K | 1,625.21%6.16M | ---8.94M | --1.81M | -2,485.80%-8.74M | 18.31%-2.36M | -81.33%357K | ---29.36M | ---28.04M |
Other non cash items | -53.55%294K | 67.94%749K | 35,100.00%1.76M | --1.56M | --472K | 84.01%633K | 23.20%446K | -98.53%5K | --1.93M | --886K |
Change In working capital | -22.59%23.42M | -75.15%-26.44M | 58.46%-9.86M | --9.8M | --18.38M | 786.46%30.26M | -51.10%-15.1M | 23.10%-23.74M | ---11.04M | --26.4M |
-Change in receivables | -62.37%3.36M | 73.22%-1.05M | -11,981.69%-8.58M | --1.86M | ---3.09M | 11.11%8.94M | -8.05%-3.92M | 99.58%-71K | ---5.6M | --7.03M |
-Change in inventory | -117.30%-869K | 107.38%2.22M | -13.58%-6.19M | --12.65M | --12.01M | 164.09%5.02M | 118.57%1.07M | 61.78%-5.45M | ---38.49M | ---10.62M |
-Change in prepaid assets | -0.92%-8.57M | 9.69%-8.64M | -206.31%-6.5M | ---14.43M | --5.75M | 34.10%-8.5M | -77.47%-9.56M | -8,065.38%-2.12M | ---18.38M | ---71K |
-Change in payables and accrued expense | 19.00%29.5M | -607.68%-18.97M | 170.92%11.41M | --9.73M | --3.71M | 53.99%24.79M | -155.90%-2.68M | -3,568.10%-16.09M | --51.43M | --30.07M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -2.48%52.12M | 115.50%8.9M | -7.37%-9.07M | --76.64M | --27.51M | 55.64%53.45M | -57.60%4.13M | 76.55%-8.44M | --48.19M | --40.12M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -269.76%-24.86M | -1.83%-17.07M | 1,227.20%158.01M | -48.49M | -10.99M | -18.16%-6.72M | 60.22%-16.77M | -174.70%-14.02M | -76.07M | -23.13M |
Net PPE purchase and sale | -172.40%-21.01M | 61.29%-6.1M | 43.34%-7.62M | ---46.19M | ---9.27M | -12.11%-7.71M | 68.96%-15.74M | -92.24%-13.46M | ---83.63M | ---19.02M |
Net intangibles purchase and sale | -36.31%5.88M | -143.52%-2.75M | 17.50%7.2M | --28.67M | --6.98M | 108.23%9.24M | -18.77%6.32M | 33.08%6.13M | --23.4M | --6.58M |
Net business purchase and sale | --0 | --0 | --167.5M | --0 | --0 | --0 | --0 | --0 | ---75K | --0 |
Net investment purchase and sale | ---- | ---- | ---- | --1.7M | ---- | ---- | ---- | ---- | --3.94M | --0 |
Net other investing changes | -17.95%-9.73M | -12.07%-8.23M | -35.49%-9.06M | ---32.67M | ---10.4M | -59.20%-8.25M | -512.18%-7.34M | -154.08%-6.69M | ---19.69M | ---10.68M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -269.76%-24.86M | -1.83%-17.07M | 1,227.20%158.01M | ---48.49M | ---10.99M | -18.16%-6.72M | 60.22%-16.77M | -174.70%-14.02M | ---76.07M | ---23.13M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 51.98%-28.95M | -2.21%27.75M | -2,166.09%-153.97M | -49.06M | -24.59M | -2,094.90%-60.29M | -24.63%28.37M | -47.18%7.45M | 58.91M | 4.13M |
Net issuance payments of debt | 66.96%-17.05M | 8.26%39.38M | -998.61%-144.56M | ---15.73M | ---16.58M | -700.93%-51.61M | 76.87%36.37M | -34.38%16.09M | --67.56M | --13.89M |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --28M | --0 |
Cash dividends paid | -40.47%-6.52M | -4.01%-4.8M | 0.81%-4.63M | ---18.55M | ---4.63M | -6.42%-4.64M | -8.81%-4.62M | -11.32%-4.66M | ---17.16M | ---4.36M |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net other financing activities | -33.26%-5.38M | -101.92%-6.83M | -20.34%-4.78M | ---14.78M | ---3.38M | -234.83%-4.04M | 49.32%-3.38M | 36.11%-3.97M | ---19.49M | ---5.39M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 51.98%-28.95M | -2.21%27.75M | -2,166.09%-153.97M | ---49.06M | ---24.59M | -2,094.90%-60.29M | -24.63%28.37M | -47.18%7.45M | --58.91M | --4.13M |
Net cash flow | ||||||||||
Beginning cash position | -9.62%66.57M | -18.85%47M | -28.67%52.02M | --72.93M | --60.09M | 265.85%73.66M | 288.76%57.92M | 74.07%72.93M | --41.9M | --51.81M |
Current changes in cash | 87.59%-1.68M | 24.36%19.57M | 66.56%-5.02M | ---20.91M | ---8.07M | -142.82%-13.56M | 200.65%15.74M | 44.41%-15.01M | --31.03M | --21.13M |
End cash Position | 7.98%64.89M | -9.62%66.57M | -18.85%47M | --52.02M | --52.02M | 16.00%60.09M | 265.85%73.66M | 288.76%57.92M | --72.93M | --72.93M |
Free cash flow | -23.39%29.03M | -101.87%-24.48M | -1.55%-22.7M | --20.92M | --17.49M | 46.27%37.9M | 71.41%-12.12M | 49.37%-22.35M | ---39.77M | --20.87M |
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 | -- | -- | -- | -- | -- | -- |