Strategy
MSTR
Southwest Airlines
LUV
Peabody Energy
BTU
Coinbase
COIN
Fluor
FLR
(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 | -29.88%60.37M | -20.33%15.85M | -18.14%23.3M | -37.08%8.78M | -47.70%12.44M | 9.27%86.09M | -24.89%19.9M | 44.66%28.47M | 15.54%13.95M | 15.73%23.78M |
Net income from continuing operations | -22.08%47.28M | 30.76%16.24M | -46.32%8.74M | -28.89%11.37M | -31.64%10.92M | -14.68%60.67M | -24.82%12.42M | -9.78%16.29M | 2.40%15.99M | -23.63%15.98M |
Operating gains losses | -30.16%-1.26M | -72.73%-266K | -60.44%-515K | 3.55%-299K | 2.22%-176K | 51.68%-965K | 46.34%-154K | 27.05%-321K | 48.59%-310K | 73.01%-180K |
Depreciation and amortization | 52.31%9.95M | 104.61%3.33M | 100.18%3.31M | -0.96%1.65M | 4.68%1.66M | 6.86%6.53M | 8.76%1.63M | 9.11%1.65M | 6.24%1.67M | 3.40%1.58M |
Deferred tax | 794.92%3.28M | ---- | ---- | ---- | ---- | 85.02%-472K | ---- | ---- | ---- | ---- |
Other non cashItems | -324.58%-20.55M | -320.33%-10.11M | -86.08%1.14M | -24.85%-8.36M | -203.65%-3.21M | 115.07%9.15M | -56.27%4.59M | 459.59%8.16M | 6.60%-6.7M | -3.16%3.1M |
Change in working capital | 42.69%-2.06M | ---- | ---- | ---- | ---- | 17.34%-3.59M | ---- | ---- | ---- | ---- |
-Change in receivables | 42.69%-2.06M | ---- | ---- | ---- | ---- | 17.34%-3.59M | ---- | ---- | ---- | ---- |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | -29.88%60.37M | -20.33%15.85M | -18.14%23.3M | -37.08%8.78M | -47.70%12.44M | 9.27%86.09M | -24.89%19.9M | 44.66%28.47M | 15.54%13.95M | 15.73%23.78M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -199.21%-66.12M | -278.54%-96.26M | 35.97%55.34M | -2.80%-24.2M | 92.75%-1M | 94.90%-22.1M | 68.44%-25.43M | 132.72%40.7M | 84.35%-23.54M | 82.33%-13.83M |
Net investment purchase and sale | 52.43%123.59M | 13.78%30.82M | 87.41%51.2M | -16.75%16.38M | 260.32%25.18M | 148.96%81.08M | 19.42%27.09M | 158.59%27.32M | 136.75%19.68M | 107.93%6.99M |
Net proceeds payment for loan | -98.19%-210.14M | -140.66%-124.46M | -384.71%-43.68M | 70.46%-16.44M | -82.36%-25.57M | 59.01%-106.03M | 49.76%-51.72M | 119.02%15.34M | 35.52%-55.64M | -225.31%-14.02M |
Net PPE purchase and sale | 6.62%-6.11M | 17.55%-1.04M | -123.36%-3.77M | -5.30%-338K | 70.56%-964K | -358.70%-6.54M | -261.41%-1.26M | -473.81%-1.69M | -18.45%-321K | -99.51%-3.27M |
Net business purchase and sale | --28.15M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net other investing changes | -457.14%-1.08M | -4,247.06%-2.12M | 1,608.70%786K | 12.35%191K | 85.29%63K | -72.83%301K | -10.53%51K | -83.63%46K | 240.00%170K | -95.28%34K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -199.21%-66.12M | -278.54%-96.26M | 35.97%55.34M | -2.80%-24.2M | 92.75%-1M | 94.90%-22.1M | 68.44%-25.43M | 132.72%40.7M | 84.35%-23.54M | 82.33%-13.83M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 110.74%22.52M | 1,167.62%96.62M | 0.25%-76.4M | 134.59%21.26M | 87.35%-18.96M | -89.63%-209.75M | 113.41%7.62M | -436.10%-76.59M | 118.82%9.06M | -427.72%-149.85M |
Increase decrease in deposit | 102.36%6.56M | -96.71%1.62M | -69.63%-37.36M | 126.69%27.24M | 107.41%15.07M | -603.46%-278.2M | 227.97%49.14M | -189.99%-22.03M | -782.09%-102.05M | -1,346.18%-203.26M |
Net issuance payments of debt | -60.58%37.58M | 341.65%100.32M | 26.88%-33.73M | -100.55%-662K | -145.21%-28.35M | 429.91%95.35M | -125.05%-41.51M | -3,534.75%-46.13M | 1,065.13%120.28M | 1,814.19%62.71M |
Net commonstock issuance | 96.73%-376K | --0 | --0 | --0 | 1.57%-376K | 58.43%-11.51M | --0 | -1,924.22%-8.44M | 84.73%-2.69M | 96.05%-382K |
Cash dividends paid | -38.13%-21.25M | ---5.31M | ---5.31M | 17.85%-5.32M | 40.48%-5.3M | -6.39%-15.38M | --0 | --0 | 0.55%-6.47M | -12.07%-8.91M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 110.74%22.52M | 1,167.62%96.62M | 0.25%-76.4M | 134.59%21.26M | 87.35%-18.96M | -89.63%-209.75M | 113.41%7.62M | -436.10%-76.59M | 118.82%9.06M | -427.72%-149.85M |
Net cash flow | ||||||||||
Beginning cash position | -65.50%76.76M | 3.54%77.31M | -8.55%75.07M | -16.21%69.23M | -65.50%76.76M | -67.66%222.52M | -77.25%74.67M | -80.24%82.1M | -86.27%82.62M | -67.66%222.52M |
Current changes in cash | 111.50%16.77M | 675.42%16.21M | 130.15%2.24M | 1,210.65%5.84M | 94.62%-7.53M | 68.69%-145.76M | 101.89%2.09M | 90.94%-7.43M | 99.72%-526K | -62.45%-139.9M |
End cash position | 21.84%93.53M | 21.84%93.53M | 3.54%77.31M | -8.55%75.07M | -16.21%69.23M | -65.50%76.76M | -65.50%76.76M | -77.25%74.67M | -80.24%82.1M | -86.27%82.62M |
Free cash flow | -31.79%54.26M | -20.52%14.81M | -27.06%19.53M | -38.08%8.44M | -44.05%11.47M | 2.83%79.55M | -31.66%18.64M | 38.16%26.78M | 15.47%13.63M | 8.46%20.5M |
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 | -- | -- | -- | -- |