Strategy
MSTR
Trump Media & Technology
DJT
Fluor
FLR
4
Evercore
EVR
5
Eli Lilly and Co
LLY
(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 | 6.67%992.49M | -7.94%321.94M | 18.70%296.89M | 25.12%401.24M | -377.66%-27.57M | 54.27%930.44M | -1.89%349.72M | 54.45%250.11M | 108.90%320.68M | 114.44%9.93M |
Net income from continuing operations | 19.87%950.07M | 45.48%368.91M | 12.87%199.8M | 7.77%228.91M | 1.95%152.45M | 46.73%792.57M | 84.11%253.59M | 4.53%177.03M | 32.50%212.41M | 105.53%149.54M |
Operating gains losses | 128.64%958K | ---- | ---- | ---- | ---- | -95.38%419K | ---- | ---- | ---- | ---- |
Depreciation and amortization | 28.61%69.84M | 30.33%17.95M | 23.28%18.19M | 38.75%17.54M | 23.03%16.16M | 38.43%54.3M | 8.18%13.77M | 51.39%14.75M | 42.72%12.64M | 66.38%13.14M |
Deferred tax | 37.99%-254.45M | ---- | ---- | ---- | ---- | -8,520.15%-410.32M | ---- | ---- | ---- | ---- |
Other non cash items | 16.62%99.16M | -47.74%10.83M | 8.25%29.15M | 43.66%26.98M | 73.25%32.19M | 7.99%85.02M | 13.81%20.73M | 19.43%26.93M | 33.77%18.78M | -22.34%18.58M |
Change In working capital | -81.33%68.43M | -62.99%167.71M | 81.53%43.12M | 71.85%117.65M | -45.44%-260.05M | 499.78%366.53M | 156.67%453.11M | 149.91%23.75M | 275.52%68.46M | 1.56%-178.79M |
-Change in receivables | 419.79%42.59M | 16.75%101.1M | 335.51%60.65M | 631.28%60.74M | -47.28%-179.9M | 76.54%-13.32M | -21.35%86.6M | -2.55%13.93M | 116.45%8.31M | 6.52%-122.14M |
-Change in inventory | -74.46%22.06M | -51.72%4.07M | -70.23%12.81M | -66.38%13.48M | -59.18%-8.31M | 194.25%86.35M | -82.45%8.44M | 336.04%43.03M | 142.97%40.1M | 81.44%-5.22M |
-Change in prepaid assets | 56.37%-13.89M | -303.20%-4.54M | -782.93%-11.6M | 192.80%10.09M | 78.13%-7.84M | -120.57%-31.84M | -118.47%-1.13M | 115.15%1.7M | -34.67%3.45M | -145.88%-35.86M |
-Change in payables and accrued expense | -83.40%13.92M | -47.35%46.77M | 57.83%-13.81M | -27.02%43.53M | -96.59%-62.56M | 4.43%83.89M | 209.26%88.83M | 2.18%-32.75M | -38.08%59.64M | -183.48%-31.82M |
-Change in other working capital | -98.44%3.76M | -92.49%20.31M | -129.16%-4.93M | 76.32%-10.19M | -108.81%-1.43M | 2,725.19%241.44M | 1,743.82%270.38M | -304.57%-2.15M | -1,434.16%-43.04M | 446.50%16.25M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 6.67%992.49M | -7.94%321.94M | 18.70%296.89M | 25.12%401.24M | -377.66%-27.57M | 54.27%930.44M | -1.89%349.72M | 54.45%250.11M | 108.90%320.68M | 114.44%9.93M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 40.05%-69.35M | 36.68%-18.49M | 48.16%-18.05M | 29.12%-17.06M | 42.90%-15.75M | 94.62%-115.67M | -99.99%-29.2M | 11.75%-34.82M | 5.86%-24.06M | 98.67%-27.58M |
Net PPE purchase and sale | 40.02%-69.35M | 36.78%-18.49M | 48.03%-18.05M | 29.12%-17.06M | 42.90%-15.75M | -10.98%-115.63M | -100.29%-29.25M | -5.75%-34.73M | -41.90%-24.06M | 30.68%-27.58M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | -130.00%-46K | --44K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 40.05%-69.35M | 36.68%-18.49M | 48.16%-18.05M | 29.12%-17.06M | 42.90%-15.75M | 94.62%-115.67M | -99.99%-29.2M | 11.75%-34.82M | 5.86%-24.06M | 98.67%-27.58M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -3.07%-886.05M | -0.19%-302.38M | -6.88%-263.5M | -44.78%-375.01M | 204.83%54.83M | -156.20%-859.64M | -1.27%-301.79M | -54.12%-246.54M | -131.54%-259.01M | -102.49%-52.31M |
Net issuance payments of debt | 51.45%-323.25M | 72.90%-75M | -22.22%-110M | 22.39%-200M | 249.28%61.75M | -141.75%-665.8M | 6.44%-276.73M | 42.04%-90M | -135.38%-257.7M | -101.92%-41.37M |
Net common stock issuance | -191.87%-560.69M | -802.99%-226.27M | 1.23%-153.5M | -14,002.42%-175.01M | 43.12%-5.91M | -1,573.83%-192.11M | -65,842.11%-25.06M | -3,218.62%-155.41M | -165.17%-1.24M | -65.31%-10.4M |
Net other financing activities | -21.49%-2.11M | ---1.11M | 100.09%1K | 102.99%2K | -84.77%-1.01M | 96.75%-1.74M | --0 | ---1.12M | 96.49%-67K | 98.90%-545K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -3.07%-886.05M | -0.19%-302.38M | -6.88%-263.5M | -44.78%-375.01M | 204.83%54.83M | -156.20%-859.64M | -1.27%-301.79M | -54.12%-246.54M | -131.54%-259.01M | -102.49%-52.31M |
Net cash flow | ||||||||||
Beginning cash position | -21.44%153.1M | 44.66%189.55M | 0.85%171.03M | 26.44%163.02M | -21.44%153.1M | -10.16%194.89M | -10.23%131.03M | -11.01%169.59M | -26.48%128.93M | -10.16%194.89M |
Current changes in cash | 182.67%37.09M | -94.28%1.07M | 149.10%15.34M | -75.61%9.17M | 116.45%11.51M | -145.30%-44.87M | -57.30%18.73M | 16.65%-31.25M | 133.83%37.61M | -71.68%-69.96M |
Effect of exchange rate changes | -311.50%-6.51M | -307.75%-6.94M | 143.44%3.18M | -138.21%-1.17M | -139.55%-1.58M | 182.08%3.08M | -34.14%3.34M | -2.52%-7.31M | 446.48%3.05M | 593.83%4M |
End cash Position | 19.97%183.68M | 19.97%183.68M | 44.66%189.55M | 0.85%171.03M | 26.44%163.02M | -21.44%153.1M | -21.44%153.1M | -10.23%131.03M | -11.01%169.59M | -26.48%128.93M |
Free cash flow | 13.29%923.14M | -5.31%303.45M | 29.46%278.84M | 29.52%384.18M | -145.46%-43.32M | 63.31%814.82M | -6.26%320.47M | 66.84%215.38M | 117.22%296.62M | 83.74%-17.65M |
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 | -- | -- | -- | -- |