Salesforce
CRM
Broadcom
AVGO
Qualcomm
QCOM
4
Oracle
ORCL
5
Netflix
NFLX
(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 | 32.10%-55.7M | 21.09%-10.56M | -39.56%-20.13M | 45.75%-10.61M | 58.48%-14.39M | 54.47%-82.03M | 63.81%-13.38M | 64.71%-14.43M | 58.61%-19.56M | 37.04%-34.66M |
Net income from continuing operations | 52.50%-74.14M | 7.97%-11.9M | 65.86%-23.02M | 20.07%-14.92M | 57.42%-24.3M | 30.06%-156.09M | 76.00%-12.93M | -19.93%-67.43M | 68.37%-18.66M | -5.45%-57.07M |
Operating gains losses | 147.39%2.09M | 1,306.40%1.76M | -202.53%-1.01M | 307.44%641K | 1,609.76%701K | 3,769.57%844K | 105.63%125K | 90.54%987K | -114.48%-309K | 109.03%41K |
Depreciation and amortization | -24.10%3.61M | -28.47%741K | -5.46%901K | -1.61%975K | -44.09%993K | -20.56%4.76M | -50.64%1.04M | -50.85%953K | -5.62%991K | 97.55%1.78M |
Other non cash items | 134.54%2.94M | 68.16%-1.63M | 194.27%3.7M | 8.33%1.7M | 18.45%-840K | -445.48%-8.5M | -85.74%-5.12M | -491.63%-3.93M | 348.50%1.57M | -224.55%-1.03M |
Change In working capital | -39.81%-12.61M | -287.63%-4.07M | -858.37%-9.33M | 80.99%-1.02M | 147.72%1.82M | 5.75%-9.02M | 81.26%-1.05M | -73.67%1.23M | -602.90%-5.38M | 60.68%-3.81M |
-Change in prepaid assets | 8.30%-221K | 353.27%3.81M | -1,660.14%-6.54M | 260.03%1.17M | 273.22%1.34M | 43.95%-241K | -51.61%841K | -82.83%419K | 59.17%-728K | 72.64%-773K |
-Change in payables and accrued expense | 72.43%-2.45M | 30.06%-2.07M | -213.68%-216K | 69.79%-1.05M | 132.98%878K | 17.44%-8.9M | 73.85%-2.95M | -93.63%190K | -195.08%-3.48M | 56.55%-2.66M |
-Change in other current assets | -659.30%-8.63M | -534.94%-5.52M | -271.36%-2.21M | 35.06%-704K | -394.03%-197K | 335.88%1.54M | -47.82%1.27M | 307.72%1.29M | 6.79%-1.08M | 123.02%67K |
-Change in other current liabilities | 8.19%-1.3M | -48.06%-305K | 46.20%-361K | -366.67%-434K | 55.16%-200K | -209.51%-1.42M | -113.57%-206K | -420.16%-671K | -125.83%-93K | 2.19%-446K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 32.10%-55.7M | 21.09%-10.56M | -39.56%-20.13M | 45.75%-10.61M | 58.48%-14.39M | 54.47%-82.03M | 63.81%-13.38M | 64.71%-14.43M | 58.61%-19.56M | 37.04%-34.66M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 31.23%53.97M | -6.81%13M | 754.42%19.81M | 15.35%11.92M | -36.38%9.24M | -64.09%41.13M | -57.47%13.95M | -90.86%2.32M | 148.05%10.33M | -81.34%14.53M |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | 75.57%-20.66M | 99.55%-58K | 79.53%-5.16M | 73.30%-6.98M | 58.16%-8.47M |
Net intangibles purchase and sale | ---10M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net investment purchase and sale | 4.77%63.11M | 1.84%12.68M | 298.68%29.81M | -34.28%11.38M | -59.80%9.24M | -69.75%60.23M | -72.82%12.45M | -85.22%7.48M | 272.92%17.31M | -76.56%23M |
Net other investing changes | -44.38%866K | --320K | --5K | ---- | ---- | --1.56M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 31.23%53.97M | -6.81%13M | 754.42%19.81M | 15.35%11.92M | -36.38%9.24M | -64.09%41.13M | -57.47%13.95M | -90.86%2.32M | 148.05%10.33M | -81.34%14.53M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -78.29%1.76M | 1.6M | 127.09%159K | 0 | 0 | -88.76%8.08M | 0 | -103.99%-587K | -91.70%4.2M | 1,221.60%4.47M |
Net issuance payments of debt | -65.83%2.76M | --2.76M | --0 | --0 | --0 | -88.51%8.08M | --0 | -104.06%-587K | -91.61%4.2M | --4.47M |
Proceeds from stock option exercised by employees | --365K | --206K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net other financing activities | ---1.37M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -78.29%1.76M | --1.6M | 127.09%159K | --0 | --0 | -88.76%8.08M | --0 | -103.99%-587K | -91.70%4.2M | 1,221.60%4.47M |
Net cash flow | ||||||||||
Beginning cash position | -75.53%10.7M | -34.33%6.66M | -70.42%6.78M | -80.43%5.48M | -75.53%10.7M | 14.77%43.72M | -75.62%10.15M | -46.64%22.93M | -54.78%28.03M | 14.77%43.72M |
Current changes in cash | 100.10%33K | 609.49%4.04M | 98.74%-160K | 125.96%1.31M | 67.13%-5.15M | -624.01%-32.82M | -71.94%569K | -1,523.27%-12.69M | 72.28%-5.03M | -167.66%-15.67M |
Effect of exchange rate changes | 53.23%-94K | -242.11%-65K | 149.41%42K | 89.04%-8K | -162.50%-63K | 68.45%-201K | -127.14%-19K | 84.90%-85K | 91.64%-73K | -103.29%-24K |
End cash Position | -0.57%10.64M | -0.57%10.64M | -34.33%6.66M | -70.42%6.78M | -80.43%5.48M | -75.53%10.7M | -75.53%10.7M | -75.62%10.15M | -46.64%22.93M | -54.78%28.03M |
Free cash flow | 36.03%-65.7M | 21.43%-10.56M | -53.87%-30.13M | 60.02%-10.61M | 66.63%-14.39M | 61.21%-102.69M | 73.12%-13.44M | 70.36%-19.58M | 63.84%-26.54M | 42.71%-43.13M |
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 | -- | -- | -- | -- |