Strategy
MSTR
Deere
DE
Steel Dynamics
STLD
Rumble
RUM
Goldman Sachs
GS
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 16.19%620.8M | 16.19%620.8M | 12.53%633.2M | 53.33%700.7M | 20.68%616.3M | 24.20%534.3M | 24.20%534.3M | -17.34%562.7M | -18.07%457M | -30.35%510.7M |
-Cash and cash equivalents | 16.19%620.8M | 16.19%620.8M | 12.53%633.2M | 53.33%700.7M | 20.68%616.3M | 24.20%534.3M | 24.20%534.3M | -17.34%562.7M | -18.07%457M | -30.35%510.7M |
Receivables | 8.91%465.9M | 8.91%465.9M | 10.33%475.1M | -6.37%426.2M | -1.93%437.9M | -3.39%427.8M | -3.39%427.8M | 6.03%430.6M | 6.93%455.2M | 8.58%446.5M |
-Accounts receivable | 11.19%465.9M | 11.19%465.9M | 8.52%467.3M | -8.59%416.1M | -3.90%429.1M | -2.85%419M | -2.85%419M | 6.03%430.6M | 6.93%455.2M | 8.58%446.5M |
-Other receivables | ---- | ---- | --16M | --17.5M | --16M | -16.41%16.3M | -16.41%16.3M | ---- | ---- | ---- |
-Recievables adjustments allowances | ---- | ---- | ---8.2M | ---7.4M | ---7.2M | 6.25%-7.5M | 6.25%-7.5M | ---- | ---- | ---- |
Inventory | 2.12%429.7M | 2.12%429.7M | 9.31%488.2M | -11.32%427.9M | -14.39%426M | -10.64%420.8M | -10.64%420.8M | -1.91%446.6M | 5.49%482.5M | 16.13%497.6M |
Other current assets | 20.35%76.3M | 20.35%76.3M | 3.83%81.3M | -19.85%74.7M | 6.60%74.3M | 14.44%63.4M | 14.44%63.4M | -15.72%78.3M | -15.58%93.2M | -35.70%69.7M |
Total current assets | 10.12%1.59B | 10.12%1.59B | 10.51%1.68B | 9.52%1.63B | 1.97%1.55B | 3.36%1.45B | 3.36%1.45B | -7.14%1.52B | -4.09%1.49B | -9.33%1.52B |
Non current assets | ||||||||||
Net PPE | 7.00%460.4M | 7.00%460.4M | -12.30%468.6M | -22.11%419.1M | -16.12%428.2M | 12.61%430.3M | 12.61%430.3M | 76.05%534.3M | 66.44%538.1M | 56.69%510.5M |
-Gross PPE | ---- | ---- | -0.89%1.06B | -8.64%983.9M | -5.26%984.3M | 8.59%976M | 8.59%976M | --1.07B | --1.08B | --1.04B |
-Accumulated depreciation | ---- | ---- | -10.40%-595.7M | -4.83%-564.8M | -5.22%-556.1M | -5.61%-545.7M | -5.61%-545.7M | ---539.6M | ---538.8M | ---528.5M |
Goodwill and other intangible assets | 17.83%4.54B | 17.83%4.54B | 29.71%4.67B | 1.26%3.72B | 5.03%3.77B | 7.37%3.85B | 7.37%3.85B | 27.56%3.6B | 26.89%3.67B | 26.34%3.59B |
-Goodwill | 14.57%3.25B | 14.57%3.25B | 23.86%3.32B | 2.68%2.79B | 5.46%2.8B | 7.59%2.84B | 7.59%2.84B | 22.18%2.68B | 21.25%2.71B | 20.08%2.66B |
-Other intangible assets | 26.98%1.28B | 26.98%1.28B | 46.74%1.35B | -2.76%930.9M | 3.81%969.1M | 6.75%1.01B | 6.75%1.01B | 46.29%919.6M | 46.15%957.3M | 48.36%933.5M |
Other non current assets | 12.42%155.7M | 12.42%155.7M | 670.79%155.7M | 515.32%136.6M | 325.95%134.6M | -4.22%138.5M | -4.22%138.5M | -84.96%20.2M | -84.65%22.2M | -78.92%31.6M |
Total non current assets | 16.60%5.15B | 16.60%5.15B | 27.42%5.29B | 0.99%4.27B | 4.87%4.33B | 7.45%4.42B | 7.45%4.42B | 27.44%4.15B | 25.90%4.23B | 24.56%4.13B |
Total assets | 15.01%6.75B | 15.01%6.75B | 22.89%6.97B | 3.21%5.9B | 4.09%5.89B | 6.41%5.87B | 6.41%5.87B | 15.88%5.67B | 16.43%5.72B | 13.17%5.66B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.46%250.3M | 1.46%250.3M | 15.78%281M | -6.92%239.6M | -16.48%218.5M | -13.35%246.7M | -13.35%246.7M | -8.07%242.7M | -7.91%257.4M | 4.77%261.6M |
-accounts payable | 10.07%197.8M | 10.07%197.8M | 19.34%210.4M | -9.12%172.4M | -13.98%185.8M | -13.98%179.7M | -13.98%179.7M | -10.33%176.3M | -11.52%189.7M | 2.76%216M |
-Total tax payable | ---- | ---- | 1.68%18.2M | -22.92%14.8M | -28.29%32.7M | -38.74%18.5M | -38.74%18.5M | -19.00%17.9M | -2.54%19.2M | 15.44%45.6M |
-Dividends payable | 8.25%52.5M | 8.25%52.5M | 8.04%52.4M | 8.04%52.4M | --0 | 6.36%48.5M | 6.36%48.5M | 7.06%48.5M | 6.83%48.5M | --0 |
Current accrued expenses | 79.46%278.7M | 79.46%278.7M | 10.67%178.4M | 0.07%143.7M | 4.73%150.5M | -4.67%155.3M | -4.67%155.3M | 5.29%161.2M | 2.87%143.6M | 11.83%143.7M |
Current debt and capital lease obligation | 345.58%100.7M | 345.58%100.7M | 25.35%27.2M | 7.69%23.8M | 2.28%22.4M | 4.63%22.6M | 4.63%22.6M | 19.23%21.7M | 18.82%22.1M | 16.49%21.9M |
-Current debt | 16,683.33%100.7M | 16,683.33%100.7M | -14.29%600K | 20.00%600K | --700K | --600K | --600K | --700K | --500K | ---- |
-Current capital lease obligation | ---- | ---- | 26.67%26.6M | 7.41%23.2M | -0.91%21.7M | 1.85%22M | 1.85%22M | 15.38%21M | 16.13%21.6M | 16.49%21.9M |
Current deferred liabilities | ---- | ---- | 32.92%65M | 15.20%59.1M | 12.64%62.4M | 25.06%55.9M | 25.06%55.9M | 8.19%48.9M | -10.47%51.3M | -7.36%55.4M |
Current liabilities | 25.86%629.7M | 25.86%629.7M | 15.82%564.6M | -1.89%477.4M | -6.36%460.6M | -7.97%500.3M | -7.97%500.3M | -3.75%487.5M | -5.29%486.6M | 5.04%491.9M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 30.66%1.86B | 30.66%1.86B | 46.37%2.08B | -17.53%1.3B | -15.74%1.32B | -9.08%1.42B | -9.08%1.42B | 10.68%1.42B | 22.41%1.57B | 21.97%1.57B |
-Long term debt | 40.33%1.86B | 40.33%1.86B | 57.11%2.08B | -11.84%1.3B | -10.05%1.32B | -9.78%1.33B | -9.78%1.33B | 10.89%1.32B | 23.56%1.47B | 23.53%1.47B |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | 1.55%98.1M | 1.55%98.1M | 7.91%96.9M | 7.86%101.6M | 2.80%99.3M |
Non current deferred liabilities | -13.58%267.2M | -13.58%267.2M | 2.10%301.3M | -5.83%281.3M | 1.49%286M | 10.74%309.2M | 10.74%309.2M | 47.33%295.1M | 37.02%298.7M | 23.92%281.8M |
Employee benefits | ---- | ---- | ---- | ---- | ---- | 18.15%65.1M | 18.15%65.1M | -28.70%53.4M | -30.29%55M | -33.01%55.2M |
Other non current liabilities | 818.87%194.8M | 818.87%194.8M | 781.01%208.8M | 757.96%193.9M | 884.88%201.9M | 6.00%21.2M | 6.00%21.2M | 29.51%23.7M | 13.57%22.6M | -4.21%20.5M |
Total non current liabilities | 27.30%2.32B | 27.30%2.32B | 44.03%2.59B | -9.31%1.77B | -6.50%1.81B | -5.44%1.82B | -5.44%1.82B | 13.35%1.79B | 21.32%1.95B | 18.63%1.94B |
Total liabilities | 26.99%2.95B | 26.99%2.95B | 38.00%3.15B | -7.83%2.25B | -6.47%2.27B | -6.00%2.32B | -6.00%2.32B | 9.21%2.28B | 14.88%2.44B | 15.60%2.43B |
Shareholders'equity | ||||||||||
Share capital | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-common stock | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 7.52%4.23B | 7.52%4.23B | 7.36%4.16B | 10.21%4.09B | 10.46%4.06B | 11.40%3.93B | 11.40%3.93B | 12.38%3.87B | 12.06%3.71B | 12.40%3.67B |
Paid-in capital | 3.08%864.8M | 3.08%864.8M | 2.85%859.9M | 2.60%855.9M | 2.59%851.5M | 2.67%839M | 2.67%839M | 2.97%836.1M | 3.10%834.2M | 3.47%830M |
Less: Treasury stock | -1.41%1.17B | -1.41%1.17B | -0.10%1.18B | -0.25%1.18B | -0.40%1.18B | 0.23%1.19B | 0.23%1.19B | -1.29%1.18B | 1.39%1.18B | 9.42%1.18B |
Gains losses not affecting retained earnings | -185.81%-130.9M | -185.81%-130.9M | 83.11%-24.7M | -32.57%-116.4M | -23.54%-110.2M | 63.71%-45.8M | 63.71%-45.8M | 44.64%-146.2M | 48.29%-87.8M | -0.79%-89.2M |
Other equity interest | ---- | ---- | ---600K | ---- | ---300K | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 7.15%3.79B | 7.15%3.79B | 12.73%3.82B | 11.44%3.65B | 12.05%3.62B | 16.52%3.54B | 16.52%3.54B | 20.85%3.39B | 17.59%3.28B | 11.39%3.23B |
Noncontrolling interests | -200.00%-600K | -200.00%-600K | -700.00%-600K | -300.00%-400K | -200.00%-300K | -166.67%-200K | -166.67%-200K | 150.00%100K | 200.00%200K | 400.00%300K |
Total equity | 7.14%3.79B | 7.14%3.79B | 12.71%3.82B | 11.42%3.65B | 12.03%3.62B | 16.50%3.54B | 16.50%3.54B | 20.86%3.39B | 17.61%3.28B | 11.40%3.23B |
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 | -- | -- | -- | -- |