Tesla
TSLA
MicroStrategy
MSTR
MARA Holdings
MARA
Apple
AAPL
Microsoft
MSFT
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -7,837.50%-1.86M | -68.46%2.56M | -97.35%45K | -53.00%1.24M | -43.55%1.25M | -98.46%24K | 282.01%8.11M | 10.04%1.7M | 1,120.16%2.63M | 43.28%2.22M |
Net income from continuing operations | -207.73%-223K | -35.04%1.14M | 77.64%286K | 201.85%163K | -13.98%486K | -78.83%207K | -23.53%1.76M | -77.61%161K | 126.47%54K | -34.00%565K |
Operating gains losses | 167.44%460K | 557.14%46K | ---26K | --1K | -539.13%-101K | 1,246.67%172K | -90.79%7K | ---- | ---- | --23K |
Depreciation and amortization | -51.67%711K | -16.78%4.23M | -52.45%688K | -49.13%762K | 4.12%1.31M | 66.78%1.47M | 65.46%5.09M | 78.20%1.45M | 96.85%1.5M | 59.02%1.26M |
Deferred tax | 107.02%4K | -114.57%-29K | --0 | 107.14%29K | -101.35%-1K | -385.00%-57K | 503.03%199K | 56.90%91K | 116.09%14K | 68.18%74K |
Other non cash items | 6.84%-368K | -13.34%-1.49M | -11.38%-1.45M | 0.00%-3K | 9.42%360K | -17.21%-395K | -22.27%-1.31M | -264.43%-1.3M | 99.61%-3K | 840.00%329K |
Change In working capital | -75.78%-2.53M | -191.98%-1.85M | -62.83%481K | -104.96%-35K | -1,602.00%-851K | -2,628.07%-1.44M | 174.69%2.01M | 441.42%1.29M | 280.56%706K | 63.77%-50K |
-Change in receivables | 18.47%-1.54M | -123.52%-440K | -103.01%-34K | 2.60%2.25M | -23.50%-762K | -127.71%-1.89M | 152.23%1.87M | 266.03%1.13M | 575.62%2.19M | 70.49%-617K |
-Change in inventory | 121.37%409K | -554.78%-1.05M | -368.67%-446K | -16.16%742K | 10.00%572K | -42.73%-1.91M | 191.27%230K | 973.68%166K | 203.08%885K | 419.02%520K |
-Change in prepaid assets | -202.78%-37K | -68.88%159K | -55.07%31K | 99.32%-1K | 82.35%93K | -93.30%36K | 161.86%511K | 113.42%69K | 37.34%-146K | -93.73%51K |
-Change in payables and accrued expense | -153.27%-1.46M | 142.96%622K | 141.52%414K | -68.34%-2.68M | 127.27%147K | 63.15%2.74M | -178.06%-1.45M | -167.92%-997K | -27.06%-1.59M | -137.20%-539K |
-Change in other current assets | 297.87%93K | -410.00%-51K | -70.00%-17K | 500.00%24K | 26.67%-11K | -527.27%-47K | -108.47%-10K | 37.50%-10K | -55.56%4K | -108.47%-15K |
-Change in other current liabilities | 100.82%3K | -200.18%-567K | 62.46%1.06M | 42.27%-366K | -261.82%-890K | ---367K | --566K | --650K | ---634K | 269.75%550K |
-Change in other working capital | ---- | -282.23%-523K | ---- | ---- | ---- | ---- | --287K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -7,837.50%-1.86M | -68.46%2.56M | -97.35%45K | -53.00%1.24M | -43.55%1.25M | -98.46%24K | 282.01%8.11M | 10.04%1.7M | 1,120.16%2.63M | 43.28%2.22M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -90.05%81K | 98.14%-113K | 69.97%-569K | 9.45%-680K | 106.77%322K | -38.80%814K | -1,268.02%-6.07M | -92.97%-1.9M | -147.04%-751K | -872.40%-4.76M |
Net PPE purchase and sale | 23.38%-59K | 89.10%-482K | -0.58%-345K | 125.30%21K | 97.15%-81K | 93.34%-77K | -201.09%-4.42M | -5.86%-343K | 76.22%-83K | -694.96%-2.84M |
Net investment purchase and sale | -79.80%140K | 110.22%169K | 85.44%-226K | 5.69%-630K | 117.29%332K | -72.12%693K | -261.52%-1.65M | -135.87%-1.55M | -1,584.44%-668K | -297.33%-1.92M |
Net other investing changes | ---- | --200K | --2K | ---71K | --71K | --198K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -90.05%81K | 98.14%-113K | 69.97%-569K | 9.45%-680K | 106.77%322K | -38.80%814K | -1,268.02%-6.07M | -92.97%-1.9M | -147.04%-751K | -872.40%-4.76M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -164.58%-93K | 92.76%-90K | 92.73%-12K | -678.26%-358K | 122.01%136K | 134.78%144K | -236.44%-1.24M | -141.15%-165K | -110.53%-46K | -1,203.57%-618K |
Net issuance payments of debt | -164.58%-93K | 54.57%-596K | 33.49%-143K | -1,060.87%-534K | 89.81%-63K | 133.26%144K | -382.76%-1.31M | -182.38%-215K | -135.66%-46K | -1,184.21%-618K |
Proceeds from stock option exercised by employees | ---- | 633.33%506K | 162.00%131K | --176K | ---- | ---- | -87.94%69K | -65.03%50K | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -164.58%-93K | 92.76%-90K | 92.73%-12K | -678.26%-358K | 122.01%136K | 134.78%144K | -236.44%-1.24M | -141.15%-165K | -110.53%-46K | -1,203.57%-618K |
Net cash flow | ||||||||||
Beginning cash position | 25.08%12.56M | 7.06%10.04M | 20.86%13.23M | 52.30%13.51M | -2.45%10.79M | 7.06%10.04M | 23.74%9.38M | 18.82%10.95M | -4.24%8.87M | 60.41%11.06M |
Current changes in cash | -290.33%-1.87M | 196.97%2.36M | -48.48%-536K | -89.16%199K | 154.15%1.71M | -60.36%982K | -69.38%793K | -137.49%-361K | 1,568.00%1.84M | -242.25%-3.16M |
Effect of exchange rate changes | 516.88%963K | 224.43%163K | 74.82%-138K | -294.67%-475K | 4.24%1.01M | 70.87%-231K | 83.44%-131K | 31.50%-548K | 216.88%244K | 561.64%966K |
End cash Position | 7.98%11.65M | 25.08%12.56M | 25.08%12.56M | 20.86%13.23M | 52.30%13.51M | -2.45%10.79M | 7.06%10.04M | 7.06%10.04M | 18.82%10.95M | -4.24%8.87M |
Free cash flow | -3,533.96%-1.93M | -44.19%2.02M | -122.61%-289K | -53.43%1.19M | 288.87%1.17M | -113.09%-53K | 451.45%3.61M | 4.75%1.28M | 519.93%2.55M | -152.06%-620K |
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 | -- | -- | -- |