MARA Holdings
MARA
MicroStrategy
MSTR
Tesla
TSLA
Coinbase
COIN
NVIDIA
NVDA
(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 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 4.70%619.9M | -6.19%592.1M | 14.99%631.2M | 1,193.43%548.9M | -112.90%-50.2M | 42.58%389.1M | 20.43%272.9M | 18.83%226.6M | 23.83%190.7M | 0.59%154M |
Deferred tax | 5.37%117.8M | -29.37%111.8M | 216.14%158.3M | -4.36%-136.3M | -780.21%-130.6M | -60.25%19.2M | 496.30%48.3M | 478.57%8.1M | -89.86%1.4M | 68.29%13.8M |
Other non cash items | 24.36%106.7M | 371.43%85.8M | 150.14%18.2M | 21.09%-36.3M | -4,081.82%-46M | -128.95%-1.1M | 65.22%3.8M | 2,200.00%2.3M | --100K | ---- |
Change In working capital | 294.63%76.1M | -175.35%-39.1M | -39.22%-14.2M | -149.76%-10.2M | 806.90%20.5M | 86.32%-2.9M | -2,255.56%-21.2M | 98.89%-900K | -1,630.19%-81.1M | 125.12%5.3M |
-Change in receivables | 98.16%-1.6M | -31.91%-86.8M | -216.87%-65.8M | 170.46%56.3M | -175.52%-79.9M | 65.72%-29M | -98.13%-84.6M | 33.07%-42.7M | -650.59%-63.8M | -372.22%-8.5M |
-Change in inventory | 55.28%-8.9M | -352.27%-19.9M | 38.03%-4.4M | 72.27%-7.1M | 14.09%-25.6M | 21.99%-29.8M | -396.10%-38.2M | -3,750.00%-7.7M | -102.63%-200K | 162.07%7.6M |
-Change in other current assets | -159.48%-22.9M | 254.62%38.5M | -930.00%-24.9M | 207.14%3M | 91.52%-2.8M | -289.66%-33M | 302.33%17.4M | 54.50%-8.6M | -262.93%-18.9M | 136.83%11.6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -10.86%865.9M | 8.74%971.4M | 15.82%893.3M | 22.88%771.3M | 9.95%627.7M | 35.00%570.9M | 33.07%422.9M | 42.13%317.8M | -9.03%223.6M | 30.68%245.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -33.60%-115.7M | 1.25%-86.6M | -7.74%-87.7M | 43.43%-81.4M | -38.10%-143.9M | -23.31%-104.2M | -8.89%-84.5M | -55.82%-77.6M | -5.73%-49.8M | -12.68%-47.1M |
Net intangibles purchase and sale | 57.33%-66.7M | 52.52%-156.3M | -643.12%-329.2M | 67.45%-44.3M | 24.43%-136.1M | -15.52%-180.1M | 46.44%-155.9M | -1,055.16%-291.1M | 31.89%-25.2M | -81.37%-37M |
Net business purchase and sale | -557.29%-915.6M | -1,166.36%-139.3M | -86.44%-11M | 99.29%-5.9M | -2,101.60%-827.8M | 93.18%-37.6M | -55,010.00%-551.1M | 96.82%-1M | -748.65%-31.4M | 85.88%-3.7M |
Net other investing changes | 133.77%25.8M | -179.67%-76.4M | 398.75%95.9M | 35.15%-32.1M | -203.99%-49.5M | 232.87%47.6M | 13.49%14.3M | 6,200.00%12.6M | 103.39%200K | 60.40%-5.9M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -133.80%-1.07B | -38.13%-458.6M | -102.81%-332M | 85.86%-163.7M | -321.91%-1.16B | 64.71%-274.3M | -117.64%-777.2M | -236.25%-357.1M | -13.34%-106.2M | 9.64%-93.7M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -742.90%-290.8M | 87.66%-34.5M | -51.96%-279.6M | -128.60%-184M | 683.32%643.4M | -150.95%-110.3M | -33.18%216.5M | 7,300.00%324M | -50.00%-4.5M | -142.86%-3M |
Net common stock issuance | --0 | --0 | -0.82%-36.7M | -117.96%-36.4M | -116.88%-16.7M | 27.36%-7.7M | -112.00%-10.6M | 70.59%-5M | 40.56%-17M | -83.33%-28.6M |
Cash dividends paid | -0.30%-99.6M | -19.78%-99.3M | 0.36%-82.9M | 0.00%-83.2M | -0.24%-83.2M | -18.23%-83M | -0.29%-70.2M | 0.00%-70M | -6.87%-70M | 1.65%-65.5M |
Net other financing activities | -301.77%-45.4M | -1,155.56%-11.3M | 75.00%-900K | -152.94%-3.6M | 1,071.43%6.8M | -600.00%-700K | -102.94%-100K | 325.00%3.4M | 300.00%800K | 63.64%-400K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -179.17%-458.4M | 61.07%-164.2M | -37.17%-421.8M | -155.91%-307.5M | 372.01%550M | -249.56%-202.2M | -46.35%135.2M | 376.32%252M | 6.65%-91.2M | -27.55%-97.7M |
Net cash flow | ||||||||||
Beginning cash position | 44.05%1.17B | 26.50%809.1M | 88.67%639.6M | 9.04%339M | 48.54%310.9M | -50.46%209.3M | 97.43%422.5M | 18.82%214M | 43.62%180.1M | 10.68%125.4M |
Current changes in cash | -285.76%-651.1M | 114.24%350.5M | -45.48%163.6M | 1,371.08%300.1M | -78.39%20.4M | 143.09%94.4M | -203.01%-219.1M | 711.83%212.7M | -51.84%26.2M | 597.44%54.4M |
Effect of exchange rate changes | -15.25%5M | 1.72%5.9M | 1,060.00%5.8M | -93.51%500K | 5.48%7.7M | 23.73%7.3M | 240.48%5.9M | -155.26%-4.2M | 1,800.00%7.6M | -90.24%400K |
End cash Position | -55.43%519.5M | 44.05%1.17B | 26.50%809.1M | 88.67%639.6M | 9.04%339M | 48.54%310.9M | -50.46%209.3M | 97.43%422.5M | 18.82%214M | 43.62%180.1M |
Free cash flow | -4.94%683M | 51.14%718.5M | -24.61%475.4M | 81.68%630.6M | 22.48%347.1M | 55.63%283.4M | 434.13%182.1M | -136.73%-54.5M | -8.05%148.4M | 28.40%161.4M |
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 |