Tesla
TSLA
NVIDIA
NVDA
Palantir
PLTR
4
Apple
AAPL
5
Strategy
MSTR
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 56.49%139.76M | 17.50%89.31M | 135.64%76.01M | -9.82%-213.29M | 39.11%-194.22M | -473.30%-318.95M | -165.97%-55.63M | -30.17%84.33M | 13.29%120.77M | 281.27%106.6M |
Deferred tax | -1,400.00%-3.64M | 108.96%280K | 110.03%134K | 0.74%-1.34M | 72.27%-1.35M | -55.58%-4.85M | -195.18%-3.12M | -55.90%-1.06M | ---678K | ---- |
Other non cash items | 17.68%42.97M | 276.31%36.51M | -62.51%9.7M | 13.99%25.88M | -23.85%22.71M | -14.82%29.82M | 27.93%35.01M | 8.02%27.36M | -53.60%25.33M | 51.46%54.59M |
Change In working capital | -182.64%-1.86M | 133.60%2.25M | -167.15%-6.68M | -219.77%-2.5M | 118.62%2.09M | -194.25%-11.22M | 272.58%11.9M | -3.73%-6.9M | -710.56%-6.65M | -96.97%1.09M |
-Change in receivables | 68.12%-3.71M | ---11.65M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 11.88%92.36M | 23.95%82.55M | -17.18%66.6M | -17.48%80.41M | -15.14%97.44M | -24.48%114.83M | 9.46%152.05M | -0.69%138.91M | 3.88%139.88M | 21.75%134.65M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 90.94%-103K | -2,742.50%-1.14M | 28.57%-40K | 48.15%-56K | 78.40%-108K | -9.41%-500K | -12.01%-457K | 11.11%-408K | 51.53%-459K | -106.77%-947K |
Net intangibles purchase and sale | ---74K | --0 | 89.11%-39K | -225.45%-358K | -41.03%-110K | 44.68%-78K | -50.00%-141K | 61.79%-94K | -203.70%-246K | 51.79%-81K |
Net business purchase and sale | --0 | ---3.27M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 126.63%110K | -222.66%-413K | 79.68%-128K | 67.92%-630K | -1,701.83%-1.96M | 75.06%-109K | -1,406.90%-437K | -216.00%-29K | -95.44%25K | 138.21%548K |
Net other investing changes | ---- | ---- | ---- | --1K | ---- | ---- | ---- | ---- | -73.68%-66K | 99.43%-38K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 60.06%-39.4M | -74.51%-98.64M | -116.15%-56.52M | 790.04%350.01M | 156.01%39.33M | -124.67%-70.21M | 517.60%284.61M | 26.86%-68.16M | 81.97%-93.19M | 51.74%-516.98M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -87.56%10.97M | 147.19%88.22M | 107.99%35.69M | -745.25%-446.8M | -30.34%-52.86M | 80.85%-40.56M | -673.89%-211.82M | -58.71%36.91M | -57.39%89.4M | -60.08%209.79M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.49%263.05M |
Cash dividends paid | -9.55%-64.8M | -9.67%-59.15M | -93.11%-53.94M | 17.97%-27.93M | 68.31%-34.05M | 8.46%-107.43M | 12.94%-117.35M | -1.22%-134.8M | 21.57%-133.17M | -112.13%-169.79M |
Net other financing activities | -256.93%-6.36M | 57.97%-1.78M | -204.07%-4.24M | 210.34%4.08M | -113.90%-3.69M | -135.59%-1.73M | 9,054.72%4.85M | 35.90%53K | 130.71%39K | -101.94%-127K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -320.58%-60.19M | 221.33%27.29M | 95.22%-22.49M | -419.48%-470.65M | 39.48%-90.6M | 53.84%-149.71M | -231.51%-324.33M | -123.72%-97.83M | -114.44%-43.73M | -69.20%302.93M |
Net cash flow | ||||||||||
Beginning cash position | 77.97%25.54M | -46.38%14.35M | -60.05%26.77M | 221.59%67M | -83.46%20.83M | 826.94%125.93M | -66.59%13.59M | 7.84%40.67M | -68.36%37.71M | 34.75%119.21M |
Current changes in cash | -164.59%-7.23M | 190.13%11.19M | 69.14%-12.42M | -187.14%-40.23M | 143.93%46.17M | -193.55%-105.09M | 514.83%112.34M | -1,016.45%-27.08M | 103.72%2.96M | -450.25%-79.4M |
Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -126.01%-2.1M |
End cash Position | -28.30%18.32M | 77.97%25.54M | -46.38%14.35M | -60.05%26.77M | 221.59%67M | -83.46%20.83M | 826.94%125.93M | -66.59%13.59M | 7.84%40.67M | -68.36%37.71M |
Free cash flow | 13.23%92.18M | 22.38%81.41M | -16.85%66.52M | -17.72%80M | -14.91%97.22M | -24.56%114.25M | 9.43%151.45M | -0.55%138.41M | 4.15%139.17M | 21.51%133.62M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |