Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Clean Energy Fuels
CLNE
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||
| Cash flow from continuing operating activities | 134.05%3.94M | 72.66%-11.58M | -647.43%-42.36M | -265.36%-5.67M | 375.93%3.43M | -1.24M |
| Net income from continuing operations | 160.17%5.37M | 79.44%-8.93M | 35.25%-43.42M | -353.97%-67.05M | 8.53%-14.77M | ---16.15M |
| Operating gains losses | 2,992.81%8.45M | 97.09%-292K | -125.22%-10.04M | 7,558.08%39.82M | --520K | ---- |
| Depreciation and amortization | 28.07%146K | -79.50%114K | -22.88%556K | -22.56%721K | -22.03%931K | --1.19M |
| Deferred tax | --0 | --0 | ---61K | --0 | --0 | ---- |
| Other non cash items | -67.08%-9.25M | -115.67%-5.53M | -5,802.22%-2.57M | --45K | ---- | --269K |
| Change In working capital | -126.60%-541K | -80.69%2.03M | -50.18%10.53M | 23.56%21.15M | 26.25%17.11M | --13.56M |
| -Change in receivables | 123.04%2.14M | -135.55%-9.27M | -138.13%-3.94M | 180.77%10.32M | 197.22%3.68M | ---3.78M |
| -Change in payables and accrued expense | -123.68%-2.68M | -21.88%11.3M | 33.68%14.47M | -19.45%10.82M | -22.49%13.44M | --17.34M |
| Cash from discontinued investing activities | ||||||
| Operating cash flow | 134.05%3.94M | 72.66%-11.58M | -647.43%-42.36M | -265.36%-5.67M | 375.93%3.43M | ---1.24M |
| Investing cash flow | ||||||
| Cash flow from continuing investing activities | -4.49%-256K | -49.39%-245K | -97.59%-164K | -15.28%-83K | 73.82%-72K | -275K |
| Net PPE purchase and sale | -4.49%-256K | -49.39%-245K | -105.00%-164K | -45.45%-80K | 26.67%-55K | ---75K |
| Net investment purchase and sale | ---- | --0 | --0 | 82.35%-3K | 91.50%-17K | ---200K |
| Cash from discontinued investing activities | ||||||
| Investing cash flow | -4.49%-256K | -49.39%-245K | -97.59%-164K | -15.28%-83K | 73.82%-72K | ---275K |
| Financing cash flow | ||||||
| Cash flow from continuing financing activities | -253.53%-2.04M | 1.33M | 0 | 35,257.09%89.81M | -96.27%254K | 6.81M |
| Net issuance payments of debt | -245.64%-1.94M | --1.33M | --0 | 73.62%441K | -96.27%254K | --6.81M |
| Cash dividends paid | --0 | --0 | --0 | ---- | ---- | ---- |
| Net other financing activities | ---- | ---- | ---- | --89.37M | ---- | ---- |
| Cash from discontinued financing activities | ||||||
| Financing cash flow | -253.53%-2.04M | --1.33M | --0 | 35,257.09%89.81M | -96.27%254K | --6.81M |
| Net cash flow | ||||||
| Beginning cash position | -23.29%41.28M | -43.31%53.81M | 770.64%94.91M | 35.96%10.9M | 204.87%8.02M | --2.63M |
| Current changes in cash | 115.67%1.65M | 75.32%-10.5M | -150.59%-42.52M | 2,229.09%84.06M | -31.87%3.61M | --5.3M |
| Effect of exchange rate changes | -28.55%-2.62M | -243.21%-2.04M | 2,942.00%1.42M | 93.11%-50K | -897.80%-726K | --91K |
| End cash Position | -2.35%40.31M | -23.29%41.28M | -43.31%53.81M | 770.64%94.91M | 35.96%10.9M | --8.02M |
| Free cash flow | 131.18%3.69M | 72.19%-11.83M | -639.88%-42.52M | -270.43%-5.75M | 356.04%3.37M | ---1.32M |
| Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR |
| Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | -- | -- |