Strategy
MSTR
Deere
DE
Steel Dynamics
STLD
4
Rumble
RUM
5
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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 69.26%8.04B | 305.03%1.93B | 72.98%3.13B | -44.24%711M | 90.80%2.26B | 27.57%4.75B | -52.73%477M | 68.69%1.81B | 5,895.45%1.28B | -28.66%1.19B |
Net income from continuing operations | 11.35%2.51B | -26.98%674M | 64.96%579M | 27.80%524M | 28.50%735M | 24.37%2.26B | 78.53%923M | -23.53%351M | 13.89%410M | 19.67%572M |
Depreciation and amortization | 12.07%4.19B | 23.68%1.06B | 30.58%1.06B | 5.62%1.05B | -5.11%1.02B | -3.06%3.74B | -9.35%853M | -19.06%811M | 5.95%997M | 10.80%1.08B |
Deferred tax | 243.53%1.1B | 312.31%414M | 182.57%199M | 248.19%246M | 246.63%239M | -69.25%-765M | 61.39%-195M | -215.31%-241M | -18.57%-166M | -918.75%-163M |
Other non cash items | 47.65%-245M | 41.21%-662M | 3.01%479M | --0 | -188.57%-62M | -326.09%-468M | -208.49%-1.13B | 229.79%465M | -40.58%123M | -68.75%70M |
Change In working capital | 121.54%140M | 670.97%354M | 327.88%706M | -384.36%-1.18B | 150.39%257M | 64.81%-650M | -115.35%-62M | 120.94%165M | 82.92%-243M | -1,175.00%-510M |
-Change in receivables | -6,654.55%-743M | 85.59%-69M | 106.13%90M | -147.03%-498M | -130.33%-266M | 96.38%-11M | -670.24%-479M | -63.29%-1.47B | 1,512.00%1.06B | 49.66%877M |
-Change in inventory | 260.71%45M | -22.22%14M | ---16M | 96.23%-2M | 600.00%49M | 88.62%-28M | 119.15%18M | --0 | 25.35%-53M | 131.82%7M |
-Change in payables and accrued expense | 133.33%30M | -21.38%-511M | -34.41%122M | -19.62%-189M | 100.66%608M | -114.35%-90M | -2,205.00%-421M | 6.29%186M | -173.49%-158M | 39.63%303M |
-Change in other current liabilities | -3.48%-506M | 9.41%-77M | -78.57%54M | 11.54%-230M | 36.11%-253M | 39.63%-489M | 69.86%-85M | 3,500.00%252M | -370.83%-260M | 37.24%-396M |
-Change in other working capital | 4,206.25%1.31B | 10.17%997M | -61.84%456M | 68.95%-258M | 109.15%119M | 97.13%-32M | 33.88%905M | 10,058.33%1.2B | 47.67%-831M | -584.74%-1.3B |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 69.26%8.04B | 305.03%1.93B | 72.98%3.13B | -44.24%711M | 90.80%2.26B | 27.57%4.75B | -52.73%477M | 68.69%1.81B | 5,895.45%1.28B | -28.66%1.19B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -24.15%-11.38B | -28.76%-3.16B | -30.69%-2.99B | -0.66%-2.3B | -36.92%-2.93B | 10.30%-9.16B | -29.27%-2.45B | 31.37%-2.29B | 13.96%-2.28B | 8.15%-2.14B |
Capital expenditure reported | -6.74%-10.37B | -8.23%-2.83B | -7.60%-2.61B | 3.93%-2.3B | -15.30%-2.64B | -1.36%-9.71B | -20.25%-2.61B | 15.70%-2.42B | -7.31%-2.39B | 0.95%-2.29B |
Net investment purchase and sale | -293.14%-1.04B | -317.50%-348M | -412.70%-394M | -102.73%-3M | -306.99%-296M | 181.17%539M | -40.30%160M | 126.53%126M | 125.52%110M | 650.00%143M |
Net other investing changes | 169.23%35M | 900.00%20M | 25.00%5M | 200.00%6M | -20.00%4M | -61.76%13M | -77.78%2M | -55.56%4M | -80.00%2M | -16.67%5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -24.15%-11.38B | -28.76%-3.16B | -30.69%-2.99B | -0.66%-2.3B | -36.92%-2.93B | 10.30%-9.16B | -29.27%-2.45B | 31.37%-2.29B | 13.96%-2.28B | 8.15%-2.14B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -17.70%3.62B | -37.91%1.21B | -220.47%-459M | 224.54%2.12B | -46.80%757M | -38.31%4.4B | 36.23%1.94B | -83.84%381M | -75.95%652M | 123.04%1.42B |
Net issuance payments of debt | -76.02%1.06B | -182.51%-1.56B | -169.93%-307M | 241.46%2.06B | -41.94%864M | -37.61%4.42B | 37.74%1.89B | -81.24%439M | -78.02%603M | 137.32%1.49B |
Net common stock issuance | --1.13B | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net preferred stock issuance | --1.58B | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | ---86M | ---22M | ---21M | ---22M | ---21M | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | -247.06%-59M | 38.60%79M | -125.86%-131M | 61.22%79M | -32.31%-86M | -132.08%-17M | 0.00%57M | -441.18%-58M | 253.13%49M | -690.91%-65M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -17.70%3.62B | -37.91%1.21B | -220.47%-459M | 224.54%2.12B | -46.80%757M | -38.31%4.4B | 36.23%1.94B | -83.84%381M | -75.95%652M | 123.04%1.42B |
Net cash flow | ||||||||||
Beginning cash position | -1.58%932M | 51.95%895M | 63.35%1.32B | -27.92%1.02B | -1.58%932M | 208.47%947M | 124.81%589M | 236.82%805M | 472.87%1.42B | 208.47%947M |
Current changes in cash | 1,973.33%281M | 43.33%-17M | -222.00%-322M | 250.71%532M | -81.20%88M | -102.34%-15M | -105.56%-30M | -208.70%-100M | -1,005.13%-353M | 1,609.68%468M |
End cash Position | 48.03%940M | 48.03%940M | 51.95%895M | 63.35%1.32B | -27.92%1.02B | -13.49%635M | -13.49%635M | 124.81%589M | 236.82%805M | 472.87%1.42B |
Free cash flow | 53.01%-2.33B | 58.05%-896M | 186.09%526M | -42.08%-1.59B | 65.82%-377M | 15.28%-4.97B | -83.51%-2.14B | 66.04%-611M | 50.38%-1.12B | -69.95%-1.1B |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |